{
  "input": {
    "currency": "USD",
    "principal": 10000,
    "months": 12,
    "monthlyContribution": 0,
    "annualReturn": 0,
    "retirementMonth": 1,
    "monthlyExpenses": 1000,
    "pensionStartMonth": 1,
    "monthlyPension": 0,
    "annualVolatility": 0,
    "annualFee": 0,
    "taxRate": 0,
    "inflationRate": 0,
    "paths": 1000,
    "seed": "bcedbf7e441e38da",
    "lifeStages": []
  },
  "result": {
    "value": 0,
    "summary": "Retirement projection with staged expenses, entered pension income and simulated sequence risk.",
    "metrics": {
      "realValue": 0,
      "successProbability": 0,
      "depletionProbability": 100,
      "withdrawalShortfall": 2000,
      "contributions": 0,
      "withdrawals": 10000,
      "fees": 0,
      "taxes": 0,
      "p5": 0,
      "p25": 0,
      "p50": 0,
      "p75": 0,
      "p95": 0
    },
    "rows": [
      {
        "month": 1,
        "balance": 9000,
        "retired": true
      },
      {
        "month": 2,
        "balance": 8000,
        "retired": true
      },
      {
        "month": 3,
        "balance": 7000,
        "retired": true
      },
      {
        "month": 4,
        "balance": 6000,
        "retired": true
      },
      {
        "month": 5,
        "balance": 5000,
        "retired": true
      },
      {
        "month": 6,
        "balance": 4000,
        "retired": true
      },
      {
        "month": 7,
        "balance": 3000,
        "retired": true
      },
      {
        "month": 8,
        "balance": 2000,
        "retired": true
      },
      {
        "month": 9,
        "balance": 1000,
        "retired": true
      },
      {
        "month": 10,
        "balance": 0,
        "retired": true
      },
      {
        "month": 11,
        "balance": 0,
        "retired": true
      },
      {
        "month": 12,
        "balance": 0,
        "retired": true
      }
    ],
    "unit": "USD",
    "status": "ok"
  }
}