{
  "input": {
    "currency": "USD",
    "principal": 300000,
    "homeValue": 400000,
    "mortgageRate": 5,
    "mortgageMonths": 300,
    "extraMonthly": 500,
    "horizonMonths": 300,
    "investmentReturn": 6,
    "volatility": 15,
    "paths": 250,
    "seed": "731f4821e09868c9",
    "initialInvestment": 20000,
    "protectedCash": 10000,
    "overpaymentClosingCost": 0,
    "monthlyMortgageInsurance": 0,
    "insuranceRemovalLTV": 78
  },
  "result": {
    "value": -28438.64,
    "summary": "Overpayment minus investing net wealth at the same end date. The modeled probability reflects only the assumptions entered.",
    "metrics": {
      "monthlyCashBudget": 2253.77,
      "scheduledMortgagePayment": 1753.77,
      "overpayPayoffMonth": 195,
      "regularPayoffMonth": 300,
      "overpayDebt": 0,
      "investDebt": 0,
      "overpayLiquidAssets": 405543.26,
      "investLiquidAssets": 433981.9,
      "overpayInterest": 138418.22,
      "investInterest": 226131.04,
      "overpayInsurance": 0,
      "investInsurance": 0,
      "closingCost": 0,
      "protectedCash": 10000,
      "probabilityOverpayHigher": 58.8,
      "probabilityEqual": 0,
      "differenceP10": -192997.28,
      "differenceP50": 18727.91,
      "differenceP90": 96696,
      "paths": 250
    },
    "rows": [
      {
        "month": 1,
        "overpayDebt": 298996.23,
        "investDebt": 299496.23,
        "overpayInvestments": 20097.35,
        "investInvestments": 20597.35,
        "wealthDifference": 0
      },
      {
        "month": 2,
        "overpayDebt": 297988.28,
        "investDebt": 298990.36,
        "overpayInvestments": 20195.18,
        "investInvestments": 21197.61,
        "wealthDifference": -0.35
      },
      {
        "month": 3,
        "overpayDebt": 296976.13,
        "investDebt": 298482.38,
        "overpayInvestments": 20293.48,
        "investInvestments": 21800.79,
        "wealthDifference": -1.05
      },
      {
        "month": 4,
        "overpayDebt": 295959.76,
        "investDebt": 297972.29,
        "overpayInvestments": 20392.26,
        "investInvestments": 22406.91,
        "wealthDifference": -2.12
      },
      {
        "month": 5,
        "overpayDebt": 294939.15,
        "investDebt": 297460.07,
        "overpayInvestments": 20491.52,
        "investInvestments": 23015.97,
        "wealthDifference": -3.54
      },
      {
        "month": 6,
        "overpayDebt": 293914.29,
        "investDebt": 296945.72,
        "overpayInvestments": 20591.26,
        "investInvestments": 23628,
        "wealthDifference": -5.32
      },
      {
        "month": 7,
        "overpayDebt": 292885.17,
        "investDebt": 296429.22,
        "overpayInvestments": 20691.49,
        "investInvestments": 24243.02,
        "wealthDifference": -7.47
      },
      {
        "month": 8,
        "overpayDebt": 291851.75,
        "investDebt": 295910.57,
        "overpayInvestments": 20792.21,
        "investInvestments": 24861.02,
        "wealthDifference": -9.99
      },
      {
        "month": 9,
        "overpayDebt": 290814.03,
        "investDebt": 295389.76,
        "overpayInvestments": 20893.41,
        "investInvestments": 25482.03,
        "wealthDifference": -12.88
      },
      {
        "month": 10,
        "overpayDebt": 289771.99,
        "investDebt": 294866.78,
        "overpayInvestments": 20995.11,
        "investInvestments": 26106.07,
        "wealthDifference": -16.15
      },
      {
        "month": 11,
        "overpayDebt": 288725.6,
        "investDebt": 294341.63,
        "overpayInvestments": 21097.31,
        "investInvestments": 26733.14,
        "wealthDifference": -19.8
      },
      {
        "month": 12,
        "overpayDebt": 287674.85,
        "investDebt": 293814.28,
        "overpayInvestments": 21200,
        "investInvestments": 27363.26,
        "wealthDifference": -23.84
      },
      {
        "month": 13,
        "overpayDebt": 286619.73,
        "investDebt": 293284.74,
        "overpayInvestments": 21303.19,
        "investInvestments": 27996.46,
        "wealthDifference": -28.26
      },
      {
        "month": 14,
        "overpayDebt": 285560.21,
        "investDebt": 292752.99,
        "overpayInvestments": 21406.89,
        "investInvestments": 28632.73,
        "wealthDifference": -33.06
      },
      {
        "month": 15,
        "overpayDebt": 284496.27,
        "investDebt": 292219.02,
        "overpayInvestments": 21511.09,
        "investInvestments": 29272.1,
        "wealthDifference": -38.27
      },
      {
        "month": 16,
        "overpayDebt": 283427.9,
        "investDebt": 291682.83,
        "overpayInvestments": 21615.79,
        "investInvestments": 29914.59,
        "wealthDifference": -43.87
      },
      {
        "month": 17,
        "overpayDebt": 282355.08,
        "investDebt": 291144.4,
        "overpayInvestments": 21721.01,
        "investInvestments": 30560.2,
        "wealthDifference": -49.86
      },
      {
        "month": 18,
        "overpayDebt": 281277.79,
        "investDebt": 290603.73,
        "overpayInvestments": 21826.74,
        "investInvestments": 31208.95,
        "wealthDifference": -56.27
      },
      {
        "month": 19,
        "overpayDebt": 280196.01,
        "investDebt": 290060.81,
        "overpayInvestments": 21932.98,
        "investInvestments": 31860.86,
        "wealthDifference": -63.08
      },
      {
        "month": 20,
        "overpayDebt": 279109.72,
        "investDebt": 289515.63,
        "overpayInvestments": 22039.74,
        "investInvestments": 32515.94,
        "wealthDifference": -70.3
      },
      {
        "month": 21,
        "overpayDebt": 278018.91,
        "investDebt": 288968.18,
        "overpayInvestments": 22147.02,
        "investInvestments": 33174.22,
        "wealthDifference": -77.93
      },
      {
        "month": 22,
        "overpayDebt": 276923.55,
        "investDebt": 288418.44,
        "overpayInvestments": 22254.82,
        "investInvestments": 33835.69,
        "wealthDifference": -85.99
      },
      {
        "month": 23,
        "overpayDebt": 275823.63,
        "investDebt": 287866.41,
        "overpayInvestments": 22363.15,
        "investInvestments": 34500.39,
        "wealthDifference": -94.46
      },
      {
        "month": 24,
        "overpayDebt": 274719.13,
        "investDebt": 287312.09,
        "overpayInvestments": 22472,
        "investInvestments": 35168.32,
        "wealthDifference": -103.36
      },
      {
        "month": 25,
        "overpayDebt": 273610.02,
        "investDebt": 286755.45,
        "overpayInvestments": 22581.38,
        "investInvestments": 35839.51,
        "wealthDifference": -112.69
      },
      {
        "month": 26,
        "overpayDebt": 272496.29,
        "investDebt": 286196.49,
        "overpayInvestments": 22691.3,
        "investInvestments": 36513.96,
        "wealthDifference": -122.46
      },
      {
        "month": 27,
        "overpayDebt": 271377.92,
        "investDebt": 285635.21,
        "overpayInvestments": 22801.75,
        "investInvestments": 37191.69,
        "wealthDifference": -132.65
      },
      {
        "month": 28,
        "overpayDebt": 270254.89,
        "investDebt": 285071.59,
        "overpayInvestments": 22912.74,
        "investInvestments": 37872.72,
        "wealthDifference": -143.29
      },
      {
        "month": 29,
        "overpayDebt": 269127.18,
        "investDebt": 284505.61,
        "overpayInvestments": 23024.27,
        "investInvestments": 38557.07,
        "wealthDifference": -154.37
      },
      {
        "month": 30,
        "overpayDebt": 267994.78,
        "investDebt": 283937.28,
        "overpayInvestments": 23136.34,
        "investInvestments": 39244.75,
        "wealthDifference": -165.9
      },
      {
        "month": 31,
        "overpayDebt": 266857.65,
        "investDebt": 283366.59,
        "overpayInvestments": 23248.96,
        "investInvestments": 39935.78,
        "wealthDifference": -177.89
      },
      {
        "month": 32,
        "overpayDebt": 265715.79,
        "investDebt": 282793.51,
        "overpayInvestments": 23362.12,
        "investInvestments": 40630.17,
        "wealthDifference": -190.32
      },
      {
        "month": 33,
        "overpayDebt": 264569.17,
        "investDebt": 282218.05,
        "overpayInvestments": 23475.84,
        "investInvestments": 41327.93,
        "wealthDifference": -203.22
      },
      {
        "month": 34,
        "overpayDebt": 263417.77,
        "investDebt": 281640.18,
        "overpayInvestments": 23590.11,
        "investInvestments": 42029.1,
        "wealthDifference": -216.58
      },
      {
        "month": 35,
        "overpayDebt": 262261.57,
        "investDebt": 281059.91,
        "overpayInvestments": 23704.94,
        "investInvestments": 42733.68,
        "wealthDifference": -230.4
      },
      {
        "month": 36,
        "overpayDebt": 261100.56,
        "investDebt": 280477.23,
        "overpayInvestments": 23820.32,
        "investInvestments": 43441.69,
        "wealthDifference": -244.7
      },
      {
        "month": 37,
        "overpayDebt": 259934.71,
        "investDebt": 279892.11,
        "overpayInvestments": 23936.27,
        "investInvestments": 44153.14,
        "wealthDifference": -259.47
      },
      {
        "month": 38,
        "overpayDebt": 258764,
        "investDebt": 279304.56,
        "overpayInvestments": 24052.78,
        "investInvestments": 44868.06,
        "wealthDifference": -274.72
      },
      {
        "month": 39,
        "overpayDebt": 257588.41,
        "investDebt": 278714.56,
        "overpayInvestments": 24169.86,
        "investInvestments": 45586.46,
        "wealthDifference": -290.46
      },
      {
        "month": 40,
        "overpayDebt": 256407.93,
        "investDebt": 278122.1,
        "overpayInvestments": 24287.5,
        "investInvestments": 46308.35,
        "wealthDifference": -306.68
      },
      {
        "month": 41,
        "overpayDebt": 255222.52,
        "investDebt": 277527.17,
        "overpayInvestments": 24405.72,
        "investInvestments": 47033.76,
        "wealthDifference": -323.39
      },
      {
        "month": 42,
        "overpayDebt": 254032.18,
        "investDebt": 276929.76,
        "overpayInvestments": 24524.52,
        "investInvestments": 47762.7,
        "wealthDifference": -340.6
      },
      {
        "month": 43,
        "overpayDebt": 252836.88,
        "investDebt": 276329.87,
        "overpayInvestments": 24643.89,
        "investInvestments": 48495.19,
        "wealthDifference": -358.3
      },
      {
        "month": 44,
        "overpayDebt": 251636.6,
        "investDebt": 275727.47,
        "overpayInvestments": 24763.85,
        "investInvestments": 49231.24,
        "wealthDifference": -376.51
      },
      {
        "month": 45,
        "overpayDebt": 250431.31,
        "investDebt": 275122.57,
        "overpayInvestments": 24884.39,
        "investInvestments": 49970.88,
        "wealthDifference": -395.23
      },
      {
        "month": 46,
        "overpayDebt": 249221,
        "investDebt": 274515.14,
        "overpayInvestments": 25005.52,
        "investInvestments": 50714.11,
        "wealthDifference": -414.46
      },
      {
        "month": 47,
        "overpayDebt": 248005.66,
        "investDebt": 273905.18,
        "overpayInvestments": 25127.23,
        "investInvestments": 51460.96,
        "wealthDifference": -434.21
      },
      {
        "month": 48,
        "overpayDebt": 246785.24,
        "investDebt": 273292.68,
        "overpayInvestments": 25249.54,
        "investInvestments": 52211.45,
        "wealthDifference": -454.47
      },
      {
        "month": 49,
        "overpayDebt": 245559.74,
        "investDebt": 272677.63,
        "overpayInvestments": 25372.44,
        "investInvestments": 52965.6,
        "wealthDifference": -475.26
      },
      {
        "month": 50,
        "overpayDebt": 244329.14,
        "investDebt": 272060.02,
        "overpayInvestments": 25495.94,
        "investInvestments": 53723.41,
        "wealthDifference": -496.58
      },
      {
        "month": 51,
        "overpayDebt": 243093.41,
        "investDebt": 271439.83,
        "overpayInvestments": 25620.05,
        "investInvestments": 54484.91,
        "wealthDifference": -518.44
      },
      {
        "month": 52,
        "overpayDebt": 241852.53,
        "investDebt": 270817.06,
        "overpayInvestments": 25744.75,
        "investInvestments": 55250.12,
        "wealthDifference": -540.83
      },
      {
        "month": 53,
        "overpayDebt": 240606.48,
        "investDebt": 270191.7,
        "overpayInvestments": 25870.07,
        "investInvestments": 56019.05,
        "wealthDifference": -563.76
      },
      {
        "month": 54,
        "overpayDebt": 239355.23,
        "investDebt": 269563.73,
        "overpayInvestments": 25995.99,
        "investInvestments": 56791.73,
        "wealthDifference": -587.24
      },
      {
        "month": 55,
        "overpayDebt": 238098.78,
        "investDebt": 268933.14,
        "overpayInvestments": 26122.53,
        "investInvestments": 57568.16,
        "wealthDifference": -611.27
      },
      {
        "month": 56,
        "overpayDebt": 236837.08,
        "investDebt": 268299.92,
        "overpayInvestments": 26249.68,
        "investInvestments": 58348.38,
        "wealthDifference": -635.86
      },
      {
        "month": 57,
        "overpayDebt": 235570.13,
        "investDebt": 267664.07,
        "overpayInvestments": 26377.45,
        "investInvestments": 59132.39,
        "wealthDifference": -661
      },
      {
        "month": 58,
        "overpayDebt": 234297.91,
        "investDebt": 267025.57,
        "overpayInvestments": 26505.85,
        "investInvestments": 59920.22,
        "wealthDifference": -686.72
      },
      {
        "month": 59,
        "overpayDebt": 233020.38,
        "investDebt": 266384.4,
        "overpayInvestments": 26634.86,
        "investInvestments": 60711.89,
        "wealthDifference": -713
      },
      {
        "month": 60,
        "overpayDebt": 231737.53,
        "investDebt": 265740.57,
        "overpayInvestments": 26764.51,
        "investInvestments": 61507.4,
        "wealthDifference": -739.85
      },
      {
        "month": 61,
        "overpayDebt": 230449.33,
        "investDebt": 265094.05,
        "overpayInvestments": 26894.79,
        "investInvestments": 62306.8,
        "wealthDifference": -767.29
      },
      {
        "month": 62,
        "overpayDebt": 229155.76,
        "investDebt": 264444.84,
        "overpayInvestments": 27025.7,
        "investInvestments": 63110.08,
        "wealthDifference": -795.3
      },
      {
        "month": 63,
        "overpayDebt": 227856.81,
        "investDebt": 263792.92,
        "overpayInvestments": 27157.25,
        "investInvestments": 63917.27,
        "wealthDifference": -823.91
      },
      {
        "month": 64,
        "overpayDebt": 226552.44,
        "investDebt": 263138.29,
        "overpayInvestments": 27289.44,
        "investInvestments": 64728.39,
        "wealthDifference": -853.1
      },
      {
        "month": 65,
        "overpayDebt": 225242.64,
        "investDebt": 262480.93,
        "overpayInvestments": 27422.27,
        "investInvestments": 65543.46,
        "wealthDifference": -882.9
      },
      {
        "month": 66,
        "overpayDebt": 223927.38,
        "investDebt": 261820.83,
        "overpayInvestments": 27555.75,
        "investInvestments": 66362.49,
        "wealthDifference": -913.3
      },
      {
        "month": 67,
        "overpayDebt": 222606.64,
        "investDebt": 261157.98,
        "overpayInvestments": 27689.88,
        "investInvestments": 67185.52,
        "wealthDifference": -944.3
      },
      {
        "month": 68,
        "overpayDebt": 221280.4,
        "investDebt": 260492.37,
        "overpayInvestments": 27824.66,
        "investInvestments": 68012.55,
        "wealthDifference": -975.92
      },
      {
        "month": 69,
        "overpayDebt": 219948.63,
        "investDebt": 259823.98,
        "overpayInvestments": 27960.1,
        "investInvestments": 68843.6,
        "wealthDifference": -1008.15
      },
      {
        "month": 70,
        "overpayDebt": 218611.31,
        "investDebt": 259152.81,
        "overpayInvestments": 28096.2,
        "investInvestments": 69678.7,
        "wealthDifference": -1041.01
      },
      {
        "month": 71,
        "overpayDebt": 217268.42,
        "investDebt": 258478.84,
        "overpayInvestments": 28232.96,
        "investInvestments": 70517.86,
        "wealthDifference": -1074.49
      },
      {
        "month": 72,
        "overpayDebt": 215919.94,
        "investDebt": 257802.07,
        "overpayInvestments": 28370.38,
        "investInvestments": 71361.11,
        "wealthDifference": -1108.6
      },
      {
        "month": 73,
        "overpayDebt": 214565.84,
        "investDebt": 257122.47,
        "overpayInvestments": 28508.48,
        "investInvestments": 72208.47,
        "wealthDifference": -1143.35
      },
      {
        "month": 74,
        "overpayDebt": 213206.09,
        "investDebt": 256440.05,
        "overpayInvestments": 28647.24,
        "investInvestments": 73059.95,
        "wealthDifference": -1178.74
      },
      {
        "month": 75,
        "overpayDebt": 211840.68,
        "investDebt": 255754.78,
        "overpayInvestments": 28786.68,
        "investInvestments": 73915.57,
        "wealthDifference": -1214.78
      },
      {
        "month": 76,
        "overpayDebt": 210469.58,
        "investDebt": 255066.65,
        "overpayInvestments": 28926.81,
        "investInvestments": 74775.36,
        "wealthDifference": -1251.48
      },
      {
        "month": 77,
        "overpayDebt": 209092.76,
        "investDebt": 254375.66,
        "overpayInvestments": 29067.61,
        "investInvestments": 75639.33,
        "wealthDifference": -1288.83
      },
      {
        "month": 78,
        "overpayDebt": 207710.21,
        "investDebt": 253681.79,
        "overpayInvestments": 29209.1,
        "investInvestments": 76507.51,
        "wealthDifference": -1326.84
      },
      {
        "month": 79,
        "overpayDebt": 206321.9,
        "investDebt": 252985.03,
        "overpayInvestments": 29351.27,
        "investInvestments": 77379.91,
        "wealthDifference": -1365.52
      },
      {
        "month": 80,
        "overpayDebt": 204927.81,
        "investDebt": 252285.36,
        "overpayInvestments": 29494.14,
        "investInvestments": 78256.56,
        "wealthDifference": -1404.87
      },
      {
        "month": 81,
        "overpayDebt": 203527.9,
        "investDebt": 251582.78,
        "overpayInvestments": 29637.71,
        "investInvestments": 79137.48,
        "wealthDifference": -1444.9
      },
      {
        "month": 82,
        "overpayDebt": 202122.17,
        "investDebt": 250877.27,
        "overpayInvestments": 29781.97,
        "investInvestments": 80022.69,
        "wealthDifference": -1485.61
      },
      {
        "month": 83,
        "overpayDebt": 200710.57,
        "investDebt": 250168.82,
        "overpayInvestments": 29926.93,
        "investInvestments": 80912.2,
        "wealthDifference": -1527.02
      },
      {
        "month": 84,
        "overpayDebt": 199293.1,
        "investDebt": 249457.42,
        "overpayInvestments": 30072.61,
        "investInvestments": 81806.04,
        "wealthDifference": -1569.11
      },
      {
        "month": 85,
        "overpayDebt": 197869.71,
        "investDebt": 248743.06,
        "overpayInvestments": 30218.99,
        "investInvestments": 82704.24,
        "wealthDifference": -1611.91
      },
      {
        "month": 86,
        "overpayDebt": 196440.4,
        "investDebt": 248025.72,
        "overpayInvestments": 30366.08,
        "investInvestments": 83606.81,
        "wealthDifference": -1655.41
      },
      {
        "month": 87,
        "overpayDebt": 195005.13,
        "investDebt": 247305.39,
        "overpayInvestments": 30513.89,
        "investInvestments": 84513.77,
        "wealthDifference": -1699.63
      },
      {
        "month": 88,
        "overpayDebt": 193563.88,
        "investDebt": 246582.06,
        "overpayInvestments": 30662.41,
        "investInvestments": 85425.14,
        "wealthDifference": -1744.55
      },
      {
        "month": 89,
        "overpayDebt": 192116.63,
        "investDebt": 245855.71,
        "overpayInvestments": 30811.66,
        "investInvestments": 86340.95,
        "wealthDifference": -1790.21
      },
      {
        "month": 90,
        "overpayDebt": 190663.35,
        "investDebt": 245126.34,
        "overpayInvestments": 30961.64,
        "investInvestments": 87261.22,
        "wealthDifference": -1836.58
      },
      {
        "month": 91,
        "overpayDebt": 189204.01,
        "investDebt": 244393.93,
        "overpayInvestments": 31112.35,
        "investInvestments": 88185.97,
        "wealthDifference": -1883.7
      },
      {
        "month": 92,
        "overpayDebt": 187738.59,
        "investDebt": 243658.47,
        "overpayInvestments": 31263.79,
        "investInvestments": 89115.22,
        "wealthDifference": -1931.55
      },
      {
        "month": 93,
        "overpayDebt": 186267.06,
        "investDebt": 242919.94,
        "overpayInvestments": 31415.97,
        "investInvestments": 90048.99,
        "wealthDifference": -1980.14
      },
      {
        "month": 94,
        "overpayDebt": 184789.4,
        "investDebt": 242178.34,
        "overpayInvestments": 31568.89,
        "investInvestments": 90987.31,
        "wealthDifference": -2029.49
      },
      {
        "month": 95,
        "overpayDebt": 183305.59,
        "investDebt": 241433.64,
        "overpayInvestments": 31722.55,
        "investInvestments": 91930.2,
        "wealthDifference": -2079.59
      },
      {
        "month": 96,
        "overpayDebt": 181815.59,
        "investDebt": 240685.85,
        "overpayInvestments": 31876.96,
        "investInvestments": 92877.67,
        "wealthDifference": -2130.45
      },
      {
        "month": 97,
        "overpayDebt": 180319.39,
        "investDebt": 239934.94,
        "overpayInvestments": 32032.12,
        "investInvestments": 93829.76,
        "wealthDifference": -2182.08
      },
      {
        "month": 98,
        "overpayDebt": 178816.95,
        "investDebt": 239180.89,
        "overpayInvestments": 32188.04,
        "investInvestments": 94786.48,
        "wealthDifference": -2234.49
      },
      {
        "month": 99,
        "overpayDebt": 177308.25,
        "investDebt": 238423.71,
        "overpayInvestments": 32344.72,
        "investInvestments": 95747.86,
        "wealthDifference": -2287.67
      },
      {
        "month": 100,
        "overpayDebt": 175793.26,
        "investDebt": 237663.37,
        "overpayInvestments": 32502.16,
        "investInvestments": 96713.91,
        "wealthDifference": -2341.64
      },
      {
        "month": 101,
        "overpayDebt": 174271.96,
        "investDebt": 236899.87,
        "overpayInvestments": 32660.36,
        "investInvestments": 97684.67,
        "wealthDifference": -2396.41
      },
      {
        "month": 102,
        "overpayDebt": 172744.33,
        "investDebt": 236133.18,
        "overpayInvestments": 32819.34,
        "investInvestments": 98660.16,
        "wealthDifference": -2451.97
      },
      {
        "month": 103,
        "overpayDebt": 171210.32,
        "investDebt": 235363.3,
        "overpayInvestments": 32979.09,
        "investInvestments": 99640.39,
        "wealthDifference": -2508.33
      },
      {
        "month": 104,
        "overpayDebt": 169669.93,
        "investDebt": 234590.21,
        "overpayInvestments": 33139.62,
        "investInvestments": 100625.4,
        "wealthDifference": -2565.5
      },
      {
        "month": 105,
        "overpayDebt": 168123.12,
        "investDebt": 233813.9,
        "overpayInvestments": 33300.93,
        "investInvestments": 101615.2,
        "wealthDifference": -2623.49
      },
      {
        "month": 106,
        "overpayDebt": 166569.86,
        "investDebt": 233034.35,
        "overpayInvestments": 33463.02,
        "investInvestments": 102609.81,
        "wealthDifference": -2682.3
      },
      {
        "month": 107,
        "overpayDebt": 165010.13,
        "investDebt": 232251.56,
        "overpayInvestments": 33625.9,
        "investInvestments": 103609.27,
        "wealthDifference": -2741.94
      },
      {
        "month": 108,
        "overpayDebt": 163443.9,
        "investDebt": 231465.5,
        "overpayInvestments": 33789.58,
        "investInvestments": 104613.6,
        "wealthDifference": -2802.42
      },
      {
        "month": 109,
        "overpayDebt": 161871.15,
        "investDebt": 230676.17,
        "overpayInvestments": 33954.05,
        "investInvestments": 105622.81,
        "wealthDifference": -2863.73
      },
      {
        "month": 110,
        "overpayDebt": 160291.84,
        "investDebt": 229883.55,
        "overpayInvestments": 34119.32,
        "investInvestments": 106636.93,
        "wealthDifference": -2925.9
      },
      {
        "month": 111,
        "overpayDebt": 158705.96,
        "investDebt": 229087.63,
        "overpayInvestments": 34285.4,
        "investInvestments": 107655.99,
        "wealthDifference": -2988.92
      },
      {
        "month": 112,
        "overpayDebt": 157113.46,
        "investDebt": 228288.39,
        "overpayInvestments": 34452.29,
        "investInvestments": 108680.01,
        "wealthDifference": -3052.79
      },
      {
        "month": 113,
        "overpayDebt": 155514.33,
        "investDebt": 227485.82,
        "overpayInvestments": 34619.99,
        "investInvestments": 109709.02,
        "wealthDifference": -3117.54
      },
      {
        "month": 114,
        "overpayDebt": 153908.54,
        "investDebt": 226679.91,
        "overpayInvestments": 34788.5,
        "investInvestments": 110743.03,
        "wealthDifference": -3183.16
      },
      {
        "month": 115,
        "overpayDebt": 152296.05,
        "investDebt": 225870.64,
        "overpayInvestments": 34957.84,
        "investInvestments": 111782.08,
        "wealthDifference": -3249.66
      },
      {
        "month": 116,
        "overpayDebt": 150676.85,
        "investDebt": 225058,
        "overpayInvestments": 35127.99,
        "investInvestments": 112826.19,
        "wealthDifference": -3317.04
      },
      {
        "month": 117,
        "overpayDebt": 149050.9,
        "investDebt": 224241.97,
        "overpayInvestments": 35298.98,
        "investInvestments": 113875.37,
        "wealthDifference": -3385.32
      },
      {
        "month": 118,
        "overpayDebt": 147418.17,
        "investDebt": 223422.54,
        "overpayInvestments": 35470.8,
        "investInvestments": 114929.67,
        "wealthDifference": -3454.5
      },
      {
        "month": 119,
        "overpayDebt": 145778.65,
        "investDebt": 222599.7,
        "overpayInvestments": 35643.46,
        "investInvestments": 115989.09,
        "wealthDifference": -3524.58
      },
      {
        "month": 120,
        "overpayDebt": 144132.29,
        "investDebt": 221773.43,
        "overpayInvestments": 35816.95,
        "investInvestments": 117053.68,
        "wealthDifference": -3595.58
      },
      {
        "month": 121,
        "overpayDebt": 142479.07,
        "investDebt": 220943.71,
        "overpayInvestments": 35991.29,
        "investInvestments": 118123.44,
        "wealthDifference": -3667.5
      },
      {
        "month": 122,
        "overpayDebt": 140818.96,
        "investDebt": 220110.54,
        "overpayInvestments": 36166.48,
        "investInvestments": 119198.41,
        "wealthDifference": -3740.35
      },
      {
        "month": 123,
        "overpayDebt": 139151.94,
        "investDebt": 219273.9,
        "overpayInvestments": 36342.53,
        "investInvestments": 120278.62,
        "wealthDifference": -3814.13
      },
      {
        "month": 124,
        "overpayDebt": 137477.97,
        "investDebt": 218433.77,
        "overpayInvestments": 36519.43,
        "investInvestments": 121364.08,
        "wealthDifference": -3888.85
      },
      {
        "month": 125,
        "overpayDebt": 135797.02,
        "investDebt": 217590.14,
        "overpayInvestments": 36697.19,
        "investInvestments": 122454.82,
        "wealthDifference": -3964.52
      },
      {
        "month": 126,
        "overpayDebt": 134109.07,
        "investDebt": 216743,
        "overpayInvestments": 36875.81,
        "investInvestments": 123550.88,
        "wealthDifference": -4041.14
      },
      {
        "month": 127,
        "overpayDebt": 132414.09,
        "investDebt": 215892.32,
        "overpayInvestments": 37055.31,
        "investInvestments": 124652.27,
        "wealthDifference": -4118.73
      },
      {
        "month": 128,
        "overpayDebt": 130712.04,
        "investDebt": 215038.1,
        "overpayInvestments": 37235.67,
        "investInvestments": 125759.02,
        "wealthDifference": -4197.29
      },
      {
        "month": 129,
        "overpayDebt": 129002.91,
        "investDebt": 214180.32,
        "overpayInvestments": 37416.92,
        "investInvestments": 126871.16,
        "wealthDifference": -4276.82
      },
      {
        "month": 130,
        "overpayDebt": 127286.65,
        "investDebt": 213318.97,
        "overpayInvestments": 37599.05,
        "investInvestments": 127988.71,
        "wealthDifference": -4357.34
      },
      {
        "month": 131,
        "overpayDebt": 125563.24,
        "investDebt": 212454.03,
        "overpayInvestments": 37782.07,
        "investInvestments": 129111.7,
        "wealthDifference": -4438.85
      },
      {
        "month": 132,
        "overpayDebt": 123832.65,
        "investDebt": 211585.49,
        "overpayInvestments": 37965.97,
        "investInvestments": 130240.16,
        "wealthDifference": -4521.35
      },
      {
        "month": 133,
        "overpayDebt": 122094.85,
        "investDebt": 210713.32,
        "overpayInvestments": 38150.77,
        "investInvestments": 131374.11,
        "wealthDifference": -4604.87
      },
      {
        "month": 134,
        "overpayDebt": 120349.81,
        "investDebt": 209837.52,
        "overpayInvestments": 38336.47,
        "investInvestments": 132513.58,
        "wealthDifference": -4689.39
      },
      {
        "month": 135,
        "overpayDebt": 118597.5,
        "investDebt": 208958.08,
        "overpayInvestments": 38523.08,
        "investInvestments": 133658.6,
        "wealthDifference": -4774.94
      },
      {
        "month": 136,
        "overpayDebt": 116837.88,
        "investDebt": 208074.97,
        "overpayInvestments": 38710.59,
        "investInvestments": 134809.19,
        "wealthDifference": -4861.51
      },
      {
        "month": 137,
        "overpayDebt": 115070.94,
        "investDebt": 207188.17,
        "overpayInvestments": 38899.02,
        "investInvestments": 135965.38,
        "wealthDifference": -4949.12
      },
      {
        "month": 138,
        "overpayDebt": 113296.63,
        "investDebt": 206297.69,
        "overpayInvestments": 39088.36,
        "investInvestments": 137127.2,
        "wealthDifference": -5037.78
      },
      {
        "month": 139,
        "overpayDebt": 111514.93,
        "investDebt": 205403.49,
        "overpayInvestments": 39278.62,
        "investInvestments": 138294.67,
        "wealthDifference": -5127.48
      },
      {
        "month": 140,
        "overpayDebt": 109725.8,
        "investDebt": 204505.57,
        "overpayInvestments": 39469.81,
        "investInvestments": 139467.83,
        "wealthDifference": -5218.24
      },
      {
        "month": 141,
        "overpayDebt": 107929.22,
        "investDebt": 203603.91,
        "overpayInvestments": 39661.94,
        "investInvestments": 140646.69,
        "wealthDifference": -5310.07
      },
      {
        "month": 142,
        "overpayDebt": 106125.16,
        "investDebt": 202698.49,
        "overpayInvestments": 39854.99,
        "investInvestments": 141831.3,
        "wealthDifference": -5402.98
      },
      {
        "month": 143,
        "overpayDebt": 104313.58,
        "investDebt": 201789.29,
        "overpayInvestments": 40048.99,
        "investInvestments": 143021.67,
        "wealthDifference": -5496.96
      },
      {
        "month": 144,
        "overpayDebt": 102494.45,
        "investDebt": 200876.31,
        "overpayInvestments": 40243.93,
        "investInvestments": 144217.83,
        "wealthDifference": -5592.04
      },
      {
        "month": 145,
        "overpayDebt": 100667.74,
        "investDebt": 199959.53,
        "overpayInvestments": 40439.82,
        "investInvestments": 145419.82,
        "wealthDifference": -5688.21
      },
      {
        "month": 146,
        "overpayDebt": 98833.42,
        "investDebt": 199038.92,
        "overpayInvestments": 40636.66,
        "investInvestments": 146627.66,
        "wealthDifference": -5785.49
      },
      {
        "month": 147,
        "overpayDebt": 96991.45,
        "investDebt": 198114.48,
        "overpayInvestments": 40834.46,
        "investInvestments": 147841.38,
        "wealthDifference": -5883.89
      },
      {
        "month": 148,
        "overpayDebt": 95141.81,
        "investDebt": 197186.19,
        "overpayInvestments": 41033.23,
        "investInvestments": 149061,
        "wealthDifference": -5983.4
      },
      {
        "month": 149,
        "overpayDebt": 93284.47,
        "investDebt": 196254.02,
        "overpayInvestments": 41232.96,
        "investInvestments": 150286.56,
        "wealthDifference": -6084.05
      },
      {
        "month": 150,
        "overpayDebt": 91419.38,
        "investDebt": 195317.98,
        "overpayInvestments": 41433.66,
        "investInvestments": 151518.09,
        "wealthDifference": -6185.83
      },
      {
        "month": 151,
        "overpayDebt": 89546.53,
        "investDebt": 194378.03,
        "overpayInvestments": 41635.34,
        "investInvestments": 152755.61,
        "wealthDifference": -6288.76
      },
      {
        "month": 152,
        "overpayDebt": 87665.87,
        "investDebt": 193434.17,
        "overpayInvestments": 41838,
        "investInvestments": 153999.16,
        "wealthDifference": -6392.85
      },
      {
        "month": 153,
        "overpayDebt": 85777.37,
        "investDebt": 192486.38,
        "overpayInvestments": 42041.65,
        "investInvestments": 155248.76,
        "wealthDifference": -6498.1
      },
      {
        "month": 154,
        "overpayDebt": 83881.01,
        "investDebt": 191534.64,
        "overpayInvestments": 42246.29,
        "investInvestments": 156504.44,
        "wealthDifference": -6604.52
      },
      {
        "month": 155,
        "overpayDebt": 81976.74,
        "investDebt": 190578.93,
        "overpayInvestments": 42451.93,
        "investInvestments": 157766.23,
        "wealthDifference": -6712.12
      },
      {
        "month": 156,
        "overpayDebt": 80064.54,
        "investDebt": 189619.23,
        "overpayInvestments": 42658.57,
        "investInvestments": 159034.17,
        "wealthDifference": -6820.91
      },
      {
        "month": 157,
        "overpayDebt": 78144.37,
        "investDebt": 188655.54,
        "overpayInvestments": 42866.21,
        "investInvestments": 160308.27,
        "wealthDifference": -6930.89
      },
      {
        "month": 158,
        "overpayDebt": 76216.2,
        "investDebt": 187687.84,
        "overpayInvestments": 43074.86,
        "investInvestments": 161588.58,
        "wealthDifference": -7042.09
      },
      {
        "month": 159,
        "overpayDebt": 74280,
        "investDebt": 186716.1,
        "overpayInvestments": 43284.53,
        "investInvestments": 162875.12,
        "wealthDifference": -7154.49
      },
      {
        "month": 160,
        "overpayDebt": 72335.73,
        "investDebt": 185740.32,
        "overpayInvestments": 43495.22,
        "investInvestments": 164167.93,
        "wealthDifference": -7268.12
      },
      {
        "month": 161,
        "overpayDebt": 70383.36,
        "investDebt": 184760.46,
        "overpayInvestments": 43706.94,
        "investInvestments": 165467.02,
        "wealthDifference": -7382.98
      },
      {
        "month": 162,
        "overpayDebt": 68422.85,
        "investDebt": 183776.53,
        "overpayInvestments": 43919.68,
        "investInvestments": 166772.44,
        "wealthDifference": -7499.08
      },
      {
        "month": 163,
        "overpayDebt": 66454.18,
        "investDebt": 182788.49,
        "overpayInvestments": 44133.46,
        "investInvestments": 168084.21,
        "wealthDifference": -7616.44
      },
      {
        "month": 164,
        "overpayDebt": 64477.3,
        "investDebt": 181796.34,
        "overpayInvestments": 44348.28,
        "investInvestments": 169402.37,
        "wealthDifference": -7735.05
      },
      {
        "month": 165,
        "overpayDebt": 62492.19,
        "investDebt": 180800.06,
        "overpayInvestments": 44564.15,
        "investInvestments": 170726.95,
        "wealthDifference": -7854.92
      },
      {
        "month": 166,
        "overpayDebt": 60498.8,
        "investDebt": 179799.62,
        "overpayInvestments": 44781.07,
        "investInvestments": 172057.97,
        "wealthDifference": -7976.08
      },
      {
        "month": 167,
        "overpayDebt": 58497.11,
        "investDebt": 178795.02,
        "overpayInvestments": 44999.04,
        "investInvestments": 173395.47,
        "wealthDifference": -8098.52
      },
      {
        "month": 168,
        "overpayDebt": 56487.08,
        "investDebt": 177786.22,
        "overpayInvestments": 45218.08,
        "investInvestments": 174739.48,
        "wealthDifference": -8222.25
      },
      {
        "month": 169,
        "overpayDebt": 54468.67,
        "investDebt": 176773.23,
        "overpayInvestments": 45438.18,
        "investInvestments": 176090.04,
        "wealthDifference": -8347.29
      },
      {
        "month": 170,
        "overpayDebt": 52441.85,
        "investDebt": 175756.02,
        "overpayInvestments": 45659.35,
        "investInvestments": 177447.16,
        "wealthDifference": -8473.64
      },
      {
        "month": 171,
        "overpayDebt": 50406.59,
        "investDebt": 174734.56,
        "overpayInvestments": 45881.6,
        "investInvestments": 178810.9,
        "wealthDifference": -8601.32
      },
      {
        "month": 172,
        "overpayDebt": 48362.85,
        "investDebt": 173708.85,
        "overpayInvestments": 46104.93,
        "investInvestments": 180181.27,
        "wealthDifference": -8730.33
      },
      {
        "month": 173,
        "overpayDebt": 46310.59,
        "investDebt": 172678.87,
        "overpayInvestments": 46329.35,
        "investInvestments": 181558.31,
        "wealthDifference": -8860.67
      },
      {
        "month": 174,
        "overpayDebt": 44249.78,
        "investDebt": 171644.59,
        "overpayInvestments": 46554.86,
        "investInvestments": 182942.05,
        "wealthDifference": -8992.37
      },
      {
        "month": 175,
        "overpayDebt": 42180.38,
        "investDebt": 170606.01,
        "overpayInvestments": 46781.47,
        "investInvestments": 184332.53,
        "wealthDifference": -9125.43
      },
      {
        "month": 176,
        "overpayDebt": 40102.36,
        "investDebt": 169563.1,
        "overpayInvestments": 47009.18,
        "investInvestments": 185729.78,
        "wealthDifference": -9259.86
      },
      {
        "month": 177,
        "overpayDebt": 38015.69,
        "investDebt": 168515.84,
        "overpayInvestments": 47238,
        "investInvestments": 187133.83,
        "wealthDifference": -9395.67
      },
      {
        "month": 178,
        "overpayDebt": 35920.31,
        "investDebt": 167464.22,
        "overpayInvestments": 47467.93,
        "investInvestments": 188544.71,
        "wealthDifference": -9532.87
      },
      {
        "month": 179,
        "overpayDebt": 33816.21,
        "investDebt": 166408.22,
        "overpayInvestments": 47698.99,
        "investInvestments": 189962.46,
        "wealthDifference": -9671.47
      },
      {
        "month": 180,
        "overpayDebt": 31703.34,
        "investDebt": 165347.82,
        "overpayInvestments": 47931.16,
        "investInvestments": 191387.12,
        "wealthDifference": -9811.48
      },
      {
        "month": 181,
        "overpayDebt": 29581.67,
        "investDebt": 164282.99,
        "overpayInvestments": 48164.47,
        "investInvestments": 192818.7,
        "wealthDifference": -9952.91
      },
      {
        "month": 182,
        "overpayDebt": 27451.16,
        "investDebt": 163213.74,
        "overpayInvestments": 48398.91,
        "investInvestments": 194257.26,
        "wealthDifference": -10095.76
      },
      {
        "month": 183,
        "overpayDebt": 25311.77,
        "investDebt": 162140.02,
        "overpayInvestments": 48634.5,
        "investInvestments": 195702.81,
        "wealthDifference": -10240.06
      },
      {
        "month": 184,
        "overpayDebt": 23163.46,
        "investDebt": 161061.84,
        "overpayInvestments": 48871.23,
        "investInvestments": 197155.41,
        "wealthDifference": -10385.8
      },
      {
        "month": 185,
        "overpayDebt": 21006.21,
        "investDebt": 159979.16,
        "overpayInvestments": 49109.11,
        "investInvestments": 198615.07,
        "wealthDifference": -10533.01
      },
      {
        "month": 186,
        "overpayDebt": 18839.96,
        "investDebt": 158891.97,
        "overpayInvestments": 49348.15,
        "investInvestments": 200081.84,
        "wealthDifference": -10681.68
      },
      {
        "month": 187,
        "overpayDebt": 16664.69,
        "investDebt": 157800.25,
        "overpayInvestments": 49588.36,
        "investInvestments": 201555.75,
        "wealthDifference": -10831.83
      },
      {
        "month": 188,
        "overpayDebt": 14480.36,
        "investDebt": 156703.98,
        "overpayInvestments": 49829.73,
        "investInvestments": 203036.83,
        "wealthDifference": -10983.48
      },
      {
        "month": 189,
        "overpayDebt": 12286.92,
        "investDebt": 155603.14,
        "overpayInvestments": 50072.28,
        "investInvestments": 204525.12,
        "wealthDifference": -11136.62
      },
      {
        "month": 190,
        "overpayDebt": 10084.35,
        "investDebt": 154497.72,
        "overpayInvestments": 50316.01,
        "investInvestments": 206020.66,
        "wealthDifference": -11291.28
      },
      {
        "month": 191,
        "overpayDebt": 7872.6,
        "investDebt": 153387.69,
        "overpayInvestments": 50560.93,
        "investInvestments": 207523.48,
        "wealthDifference": -11447.46
      },
      {
        "month": 192,
        "overpayDebt": 5651.63,
        "investDebt": 152273.03,
        "overpayInvestments": 50807.03,
        "investInvestments": 209033.61,
        "wealthDifference": -11605.17
      },
      {
        "month": 193,
        "overpayDebt": 3421.41,
        "investDebt": 151153.73,
        "overpayInvestments": 51054.34,
        "investInvestments": 210551.09,
        "wealthDifference": -11764.42
      },
      {
        "month": 194,
        "overpayDebt": 1181.89,
        "investDebt": 150029.77,
        "overpayInvestments": 51302.85,
        "investInvestments": 212075.96,
        "wealthDifference": -11925.23
      },
      {
        "month": 195,
        "overpayDebt": 0,
        "investDebt": 148901.13,
        "overpayInvestments": 52619.52,
        "investInvestments": 213608.25,
        "wealthDifference": -12087.6
      },
      {
        "month": 196,
        "overpayDebt": 0,
        "investDebt": 147767.78,
        "overpayInvestments": 55129.42,
        "investInvestments": 215148,
        "wealthDifference": -12250.8
      },
      {
        "month": 197,
        "overpayDebt": 0,
        "investDebt": 146629.71,
        "overpayInvestments": 57651.53,
        "investInvestments": 216695.24,
        "wealthDifference": -12414
      },
      {
        "month": 198,
        "overpayDebt": 0,
        "investDebt": 145486.89,
        "overpayInvestments": 60185.93,
        "investInvestments": 218250.01,
        "wealthDifference": -12577.2
      },
      {
        "month": 199,
        "overpayDebt": 0,
        "investDebt": 144339.32,
        "overpayInvestments": 62732.65,
        "investInvestments": 219812.36,
        "wealthDifference": -12740.38
      },
      {
        "month": 200,
        "overpayDebt": 0,
        "investDebt": 143186.96,
        "overpayInvestments": 65291.78,
        "investInvestments": 221382.3,
        "wealthDifference": -12903.56
      },
      {
        "month": 201,
        "overpayDebt": 0,
        "investDebt": 142029.8,
        "overpayInvestments": 67863.36,
        "investInvestments": 222959.89,
        "wealthDifference": -13066.73
      },
      {
        "month": 202,
        "overpayDebt": 0,
        "investDebt": 140867.82,
        "overpayInvestments": 70447.46,
        "investInvestments": 224545.16,
        "wealthDifference": -13229.88
      },
      {
        "month": 203,
        "overpayDebt": 0,
        "investDebt": 139701,
        "overpayInvestments": 73044.14,
        "investInvestments": 226138.15,
        "wealthDifference": -13393.01
      },
      {
        "month": 204,
        "overpayDebt": 0,
        "investDebt": 138529.32,
        "overpayInvestments": 75653.45,
        "investInvestments": 227738.89,
        "wealthDifference": -13556.11
      },
      {
        "month": 205,
        "overpayDebt": 0,
        "investDebt": 137352.76,
        "overpayInvestments": 78275.47,
        "investInvestments": 229347.42,
        "wealthDifference": -13719.19
      },
      {
        "month": 206,
        "overpayDebt": 0,
        "investDebt": 136171.29,
        "overpayInvestments": 80910.25,
        "investInvestments": 230963.78,
        "wealthDifference": -13882.24
      },
      {
        "month": 207,
        "overpayDebt": 0,
        "investDebt": 134984.9,
        "overpayInvestments": 83557.85,
        "investInvestments": 232588.01,
        "wealthDifference": -14045.25
      },
      {
        "month": 208,
        "overpayDebt": 0,
        "investDebt": 133793.57,
        "overpayInvestments": 86218.35,
        "investInvestments": 234220.14,
        "wealthDifference": -14208.23
      },
      {
        "month": 209,
        "overpayDebt": 0,
        "investDebt": 132597.27,
        "overpayInvestments": 88891.79,
        "investInvestments": 235860.22,
        "wealthDifference": -14371.16
      },
      {
        "month": 210,
        "overpayDebt": 0,
        "investDebt": 131395.99,
        "overpayInvestments": 91578.24,
        "investInvestments": 237508.28,
        "wealthDifference": -14534.05
      },
      {
        "month": 211,
        "overpayDebt": 0,
        "investDebt": 130189.7,
        "overpayInvestments": 94277.77,
        "investInvestments": 239164.36,
        "wealthDifference": -14696.89
      },
      {
        "month": 212,
        "overpayDebt": 0,
        "investDebt": 128978.39,
        "overpayInvestments": 96990.45,
        "investInvestments": 240828.51,
        "wealthDifference": -14859.67
      },
      {
        "month": 213,
        "overpayDebt": 0,
        "investDebt": 127762.03,
        "overpayInvestments": 99716.32,
        "investInvestments": 242500.75,
        "wealthDifference": -15022.4
      },
      {
        "month": 214,
        "overpayDebt": 0,
        "investDebt": 126540.6,
        "overpayInvestments": 102455.47,
        "investInvestments": 244181.14,
        "wealthDifference": -15185.07
      },
      {
        "month": 215,
        "overpayDebt": 0,
        "investDebt": 125314.08,
        "overpayInvestments": 105207.94,
        "investInvestments": 245869.7,
        "wealthDifference": -15347.67
      },
      {
        "month": 216,
        "overpayDebt": 0,
        "investDebt": 124082.45,
        "overpayInvestments": 107973.82,
        "investInvestments": 247566.48,
        "wealthDifference": -15510.21
      },
      {
        "month": 217,
        "overpayDebt": 0,
        "investDebt": 122845.69,
        "overpayInvestments": 110753.16,
        "investInvestments": 249271.53,
        "wealthDifference": -15672.67
      },
      {
        "month": 218,
        "overpayDebt": 0,
        "investDebt": 121603.78,
        "overpayInvestments": 113546.02,
        "investInvestments": 250984.87,
        "wealthDifference": -15835.06
      },
      {
        "month": 219,
        "overpayDebt": 0,
        "investDebt": 120356.69,
        "overpayInvestments": 116352.49,
        "investInvestments": 252706.55,
        "wealthDifference": -15997.37
      },
      {
        "month": 220,
        "overpayDebt": 0,
        "investDebt": 119104.41,
        "overpayInvestments": 119172.61,
        "investInvestments": 254436.61,
        "wealthDifference": -16159.59
      },
      {
        "month": 221,
        "overpayDebt": 0,
        "investDebt": 117846.91,
        "overpayInvestments": 122006.46,
        "investInvestments": 256175.09,
        "wealthDifference": -16321.73
      },
      {
        "month": 222,
        "overpayDebt": 0,
        "investDebt": 116584.17,
        "overpayInvestments": 124854.1,
        "investInvestments": 257922.04,
        "wealthDifference": -16483.77
      },
      {
        "month": 223,
        "overpayDebt": 0,
        "investDebt": 115316.16,
        "overpayInvestments": 127715.6,
        "investInvestments": 259677.49,
        "wealthDifference": -16645.72
      },
      {
        "month": 224,
        "overpayDebt": 0,
        "investDebt": 114042.88,
        "overpayInvestments": 130591.03,
        "investInvestments": 261441.48,
        "wealthDifference": -16807.57
      },
      {
        "month": 225,
        "overpayDebt": 0,
        "investDebt": 112764.29,
        "overpayInvestments": 133480.46,
        "investInvestments": 263214.06,
        "wealthDifference": -16969.31
      },
      {
        "month": 226,
        "overpayDebt": 0,
        "investDebt": 111480.37,
        "overpayInvestments": 136383.96,
        "investInvestments": 264995.27,
        "wealthDifference": -17130.95
      },
      {
        "month": 227,
        "overpayDebt": 0,
        "investDebt": 110191.1,
        "overpayInvestments": 139301.58,
        "investInvestments": 266785.15,
        "wealthDifference": -17292.47
      },
      {
        "month": 228,
        "overpayDebt": 0,
        "investDebt": 108896.46,
        "overpayInvestments": 142233.41,
        "investInvestments": 268583.74,
        "wealthDifference": -17453.87
      },
      {
        "month": 229,
        "overpayDebt": 0,
        "investDebt": 107596.42,
        "overpayInvestments": 145179.51,
        "investInvestments": 270391.08,
        "wealthDifference": -17615.15
      },
      {
        "month": 230,
        "overpayDebt": 0,
        "investDebt": 106290.97,
        "overpayInvestments": 148139.95,
        "investInvestments": 272207.22,
        "wealthDifference": -17776.31
      },
      {
        "month": 231,
        "overpayDebt": 0,
        "investDebt": 104980.08,
        "overpayInvestments": 151114.8,
        "investInvestments": 274032.21,
        "wealthDifference": -17937.33
      },
      {
        "month": 232,
        "overpayDebt": 0,
        "investDebt": 103663.73,
        "overpayInvestments": 154104.13,
        "investInvestments": 275866.07,
        "wealthDifference": -18098.22
      },
      {
        "month": 233,
        "overpayDebt": 0,
        "investDebt": 102341.89,
        "overpayInvestments": 157108,
        "investInvestments": 277708.86,
        "wealthDifference": -18258.97
      },
      {
        "month": 234,
        "overpayDebt": 0,
        "investDebt": 101014.54,
        "overpayInvestments": 160126.51,
        "investInvestments": 279560.63,
        "wealthDifference": -18419.58
      },
      {
        "month": 235,
        "overpayDebt": 0,
        "investDebt": 99681.67,
        "overpayInvestments": 163159.7,
        "investInvestments": 281421.4,
        "wealthDifference": -18580.03
      },
      {
        "month": 236,
        "overpayDebt": 0,
        "investDebt": 98343.24,
        "overpayInvestments": 166207.66,
        "investInvestments": 283291.23,
        "wealthDifference": -18740.34
      },
      {
        "month": 237,
        "overpayDebt": 0,
        "investDebt": 96999.23,
        "overpayInvestments": 169270.45,
        "investInvestments": 285170.17,
        "wealthDifference": -18900.49
      },
      {
        "month": 238,
        "overpayDebt": 0,
        "investDebt": 95649.62,
        "overpayInvestments": 172348.16,
        "investInvestments": 287058.25,
        "wealthDifference": -19060.47
      },
      {
        "month": 239,
        "overpayDebt": 0,
        "investDebt": 94294.39,
        "overpayInvestments": 175440.84,
        "investInvestments": 288955.52,
        "wealthDifference": -19220.29
      },
      {
        "month": 240,
        "overpayDebt": 0,
        "investDebt": 92933.52,
        "overpayInvestments": 178548.58,
        "investInvestments": 290862.03,
        "wealthDifference": -19379.93
      },
      {
        "month": 241,
        "overpayDebt": 0,
        "investDebt": 91566.97,
        "overpayInvestments": 181671.44,
        "investInvestments": 292777.81,
        "wealthDifference": -19539.4
      },
      {
        "month": 242,
        "overpayDebt": 0,
        "investDebt": 90194.73,
        "overpayInvestments": 184809.51,
        "investInvestments": 294702.92,
        "wealthDifference": -19698.69
      },
      {
        "month": 243,
        "overpayDebt": 0,
        "investDebt": 88816.77,
        "overpayInvestments": 187962.85,
        "investInvestments": 296637.4,
        "wealthDifference": -19857.79
      },
      {
        "month": 244,
        "overpayDebt": 0,
        "investDebt": 87433.07,
        "overpayInvestments": 191131.53,
        "investInvestments": 298581.3,
        "wealthDifference": -20016.7
      },
      {
        "month": 245,
        "overpayDebt": 0,
        "investDebt": 86043.6,
        "overpayInvestments": 194315.65,
        "investInvestments": 300534.66,
        "wealthDifference": -20175.41
      },
      {
        "month": 246,
        "overpayDebt": 0,
        "investDebt": 84648.35,
        "overpayInvestments": 197515.26,
        "investInvestments": 302497.53,
        "wealthDifference": -20333.92
      },
      {
        "month": 247,
        "overpayDebt": 0,
        "investDebt": 83247.28,
        "overpayInvestments": 200730.44,
        "investInvestments": 304469.95,
        "wealthDifference": -20492.23
      },
      {
        "month": 248,
        "overpayDebt": 0,
        "investDebt": 81840.37,
        "overpayInvestments": 203961.28,
        "investInvestments": 306451.97,
        "wealthDifference": -20650.32
      },
      {
        "month": 249,
        "overpayDebt": 0,
        "investDebt": 80427.61,
        "overpayInvestments": 207207.84,
        "investInvestments": 308443.64,
        "wealthDifference": -20808.2
      },
      {
        "month": 250,
        "overpayDebt": 0,
        "investDebt": 79008.95,
        "overpayInvestments": 210470.21,
        "investInvestments": 310445.01,
        "wealthDifference": -20965.85
      },
      {
        "month": 251,
        "overpayDebt": 0,
        "investDebt": 77584.38,
        "overpayInvestments": 213748.45,
        "investInvestments": 312456.12,
        "wealthDifference": -21123.28
      },
      {
        "month": 252,
        "overpayDebt": 0,
        "investDebt": 76153.88,
        "overpayInvestments": 217042.65,
        "investInvestments": 314477.01,
        "wealthDifference": -21280.48
      },
      {
        "month": 253,
        "overpayDebt": 0,
        "investDebt": 74717.42,
        "overpayInvestments": 220352.89,
        "investInvestments": 316507.74,
        "wealthDifference": -21437.44
      },
      {
        "month": 254,
        "overpayDebt": 0,
        "investDebt": 73274.97,
        "overpayInvestments": 223679.24,
        "investInvestments": 318548.36,
        "wealthDifference": -21594.15
      },
      {
        "month": 255,
        "overpayDebt": 0,
        "investDebt": 71826.52,
        "overpayInvestments": 227021.78,
        "investInvestments": 320598.91,
        "wealthDifference": -21750.62
      },
      {
        "month": 256,
        "overpayDebt": 0,
        "investDebt": 70372.02,
        "overpayInvestments": 230380.59,
        "investInvestments": 322659.44,
        "wealthDifference": -21906.83
      },
      {
        "month": 257,
        "overpayDebt": 0,
        "investDebt": 68911.47,
        "overpayInvestments": 233755.75,
        "investInvestments": 324730,
        "wealthDifference": -22062.79
      },
      {
        "month": 258,
        "overpayDebt": 0,
        "investDebt": 67444.83,
        "overpayInvestments": 237147.33,
        "investInvestments": 326810.64,
        "wealthDifference": -22218.48
      },
      {
        "month": 259,
        "overpayDebt": 0,
        "investDebt": 65972.08,
        "overpayInvestments": 240555.43,
        "investInvestments": 328901.41,
        "wealthDifference": -22373.9
      },
      {
        "month": 260,
        "overpayDebt": 0,
        "investDebt": 64493.19,
        "overpayInvestments": 243980.12,
        "investInvestments": 331002.36,
        "wealthDifference": -22529.04
      },
      {
        "month": 261,
        "overpayDebt": 0,
        "investDebt": 63008.14,
        "overpayInvestments": 247421.47,
        "investInvestments": 333113.53,
        "wealthDifference": -22683.91
      },
      {
        "month": 262,
        "overpayDebt": 0,
        "investDebt": 61516.91,
        "overpayInvestments": 250879.58,
        "investInvestments": 335234.97,
        "wealthDifference": -22838.48
      },
      {
        "month": 263,
        "overpayDebt": 0,
        "investDebt": 60019.46,
        "overpayInvestments": 254354.52,
        "investInvestments": 337366.75,
        "wealthDifference": -22992.77
      },
      {
        "month": 264,
        "overpayDebt": 0,
        "investDebt": 58515.77,
        "overpayInvestments": 257846.37,
        "investInvestments": 339508.9,
        "wealthDifference": -23146.75
      },
      {
        "month": 265,
        "overpayDebt": 0,
        "investDebt": 57005.82,
        "overpayInvestments": 261355.22,
        "investInvestments": 341661.47,
        "wealthDifference": -23300.43
      },
      {
        "month": 266,
        "overpayDebt": 0,
        "investDebt": 55489.57,
        "overpayInvestments": 264881.15,
        "investInvestments": 343824.53,
        "wealthDifference": -23453.81
      },
      {
        "month": 267,
        "overpayDebt": 0,
        "investDebt": 53967.01,
        "overpayInvestments": 268424.25,
        "investInvestments": 345998.11,
        "wealthDifference": -23606.86
      },
      {
        "month": 268,
        "overpayDebt": 0,
        "investDebt": 52438.1,
        "overpayInvestments": 271984.58,
        "investInvestments": 348182.27,
        "wealthDifference": -23759.59
      },
      {
        "month": 269,
        "overpayDebt": 0,
        "investDebt": 50902.82,
        "overpayInvestments": 275562.25,
        "investInvestments": 350377.07,
        "wealthDifference": -23912
      },
      {
        "month": 270,
        "overpayDebt": 0,
        "investDebt": 49361.15,
        "overpayInvestments": 279157.34,
        "investInvestments": 352582.55,
        "wealthDifference": -24064.07
      },
      {
        "month": 271,
        "overpayDebt": 0,
        "investDebt": 47813.05,
        "overpayInvestments": 282769.92,
        "investInvestments": 354798.76,
        "wealthDifference": -24215.79
      },
      {
        "month": 272,
        "overpayDebt": 0,
        "investDebt": 46258.5,
        "overpayInvestments": 286400.09,
        "investInvestments": 357025.76,
        "wealthDifference": -24367.18
      },
      {
        "month": 273,
        "overpayDebt": 0,
        "investDebt": 44697.47,
        "overpayInvestments": 290047.92,
        "investInvestments": 359263.6,
        "wealthDifference": -24518.21
      },
      {
        "month": 274,
        "overpayDebt": 0,
        "investDebt": 43129.94,
        "overpayInvestments": 293713.52,
        "investInvestments": 361512.34,
        "wealthDifference": -24668.88
      },
      {
        "month": 275,
        "overpayDebt": 0,
        "investDebt": 41555.88,
        "overpayInvestments": 297396.95,
        "investInvestments": 363772.02,
        "wealthDifference": -24819.19
      },
      {
        "month": 276,
        "overpayDebt": 0,
        "investDebt": 39975.26,
        "overpayInvestments": 301098.32,
        "investInvestments": 366042.69,
        "wealthDifference": -24969.12
      },
      {
        "month": 277,
        "overpayDebt": 0,
        "investDebt": 38388.05,
        "overpayInvestments": 304817.7,
        "investInvestments": 368324.43,
        "wealthDifference": -25118.68
      },
      {
        "month": 278,
        "overpayDebt": 0,
        "investDebt": 36794.23,
        "overpayInvestments": 308555.18,
        "investInvestments": 370617.26,
        "wealthDifference": -25267.85
      },
      {
        "month": 279,
        "overpayDebt": 0,
        "investDebt": 35193.77,
        "overpayInvestments": 312310.86,
        "investInvestments": 372921.26,
        "wealthDifference": -25416.63
      },
      {
        "month": 280,
        "overpayDebt": 0,
        "investDebt": 33586.64,
        "overpayInvestments": 316084.82,
        "investInvestments": 375236.47,
        "wealthDifference": -25565.01
      },
      {
        "month": 281,
        "overpayDebt": 0,
        "investDebt": 31972.82,
        "overpayInvestments": 319877.15,
        "investInvestments": 377562.96,
        "wealthDifference": -25712.99
      },
      {
        "month": 282,
        "overpayDebt": 0,
        "investDebt": 30352.27,
        "overpayInvestments": 323687.94,
        "investInvestments": 379900.76,
        "wealthDifference": -25860.56
      },
      {
        "month": 283,
        "overpayDebt": 0,
        "investDebt": 28724.96,
        "overpayInvestments": 327517.28,
        "investInvestments": 382249.95,
        "wealthDifference": -26007.71
      },
      {
        "month": 284,
        "overpayDebt": 0,
        "investDebt": 27090.88,
        "overpayInvestments": 331365.25,
        "investInvestments": 384610.57,
        "wealthDifference": -26154.44
      },
      {
        "month": 285,
        "overpayDebt": 0,
        "investDebt": 25449.99,
        "overpayInvestments": 335231.96,
        "investInvestments": 386982.68,
        "wealthDifference": -26300.73
      },
      {
        "month": 286,
        "overpayDebt": 0,
        "investDebt": 23802.26,
        "overpayInvestments": 339117.49,
        "investInvestments": 389366.34,
        "wealthDifference": -26446.59
      },
      {
        "month": 287,
        "overpayDebt": 0,
        "investDebt": 22147.67,
        "overpayInvestments": 343021.93,
        "investInvestments": 391761.6,
        "wealthDifference": -26592
      },
      {
        "month": 288,
        "overpayDebt": 0,
        "investDebt": 20486.18,
        "overpayInvestments": 346945.38,
        "investInvestments": 394168.52,
        "wealthDifference": -26736.97
      },
      {
        "month": 289,
        "overpayDebt": 0,
        "investDebt": 18817.77,
        "overpayInvestments": 350887.92,
        "investInvestments": 396587.16,
        "wealthDifference": -26881.47
      },
      {
        "month": 290,
        "overpayDebt": 0,
        "investDebt": 17142.4,
        "overpayInvestments": 354849.66,
        "investInvestments": 399017.56,
        "wealthDifference": -27025.5
      },
      {
        "month": 291,
        "overpayDebt": 0,
        "investDebt": 15460.06,
        "overpayInvestments": 358830.67,
        "investInvestments": 401459.8,
        "wealthDifference": -27169.07
      },
      {
        "month": 292,
        "overpayDebt": 0,
        "investDebt": 13770.71,
        "overpayInvestments": 362831.07,
        "investInvestments": 403913.93,
        "wealthDifference": -27312.15
      },
      {
        "month": 293,
        "overpayDebt": 0,
        "investDebt": 12074.32,
        "overpayInvestments": 366850.94,
        "investInvestments": 406380,
        "wealthDifference": -27454.74
      },
      {
        "month": 294,
        "overpayDebt": 0,
        "investDebt": 10370.86,
        "overpayInvestments": 370890.38,
        "investInvestments": 408858.07,
        "wealthDifference": -27596.84
      },
      {
        "month": 295,
        "overpayDebt": 0,
        "investDebt": 8660.3,
        "overpayInvestments": 374949.47,
        "investInvestments": 411348.21,
        "wealthDifference": -27738.44
      },
      {
        "month": 296,
        "overpayDebt": 0,
        "investDebt": 6942.61,
        "overpayInvestments": 379028.33,
        "investInvestments": 413850.47,
        "wealthDifference": -27879.53
      },
      {
        "month": 297,
        "overpayDebt": 0,
        "investDebt": 5217.77,
        "overpayInvestments": 383127.04,
        "investInvestments": 416364.91,
        "wealthDifference": -28020.1
      },
      {
        "month": 298,
        "overpayDebt": 0,
        "investDebt": 3485.74,
        "overpayInvestments": 387245.7,
        "investInvestments": 418891.58,
        "wealthDifference": -28160.15
      },
      {
        "month": 299,
        "overpayDebt": 0,
        "investDebt": 1746.49,
        "overpayInvestments": 391384.41,
        "investInvestments": 421430.56,
        "wealthDifference": -28299.66
      },
      {
        "month": 300,
        "overpayDebt": 0,
        "investDebt": 0,
        "overpayInvestments": 395543.26,
        "investInvestments": 423981.9,
        "wealthDifference": -28438.64
      }
    ],
    "unit": "USD",
    "status": "ok"
  }
}