{"as_of": "2026-07-09 20:00 UTC", "start_value": 569464.0, "months": 60, "baseline": [569464.0, 571904.0203614732, 574354.4956408419, 576815.4706349896, 579286.9903327442, 581769.0999157001, 584261.8447590445, 586765.2704323864, 589279.4227005901, 591804.3475246116, 594340.0910623391, 596886.6996694363, 599444.2199001901, 602012.6985083618, 604592.1824480416, 607182.7188745071, 609784.3551450851, 612397.1388200178, 615021.1176633314, 617656.3396437104, 620302.8529353736, 622960.705918955, 625629.9471823887, 628310.6255217964, 631002.7899423799, 633706.489659317, 636421.7740986607, 639148.6928982435, 641887.2959085844, 644637.6331937999, 647399.7550325198, 650173.7119188061, 652959.554563076, 655757.333893029, 658567.1010545781, 661388.9074127843, 664222.8045527962, 667068.8442807924, 669927.0786249293, 672797.5598362914, 675680.340389847, 678575.4729854078, 681483.0105485913, 684403.0062317892, 687335.5134151389, 690280.5857074991, 693238.2769474299, 696208.6412041772, 699191.7327786608, 702187.6062044677, 705196.3162488481, 708217.9179137173, 711252.4664366611, 714300.0172919452, 717360.6261915297, 720434.3490860875, 723521.2421660272, 726621.3618625199, 729734.7648485312, 732861.5080398573, 736001.648596165], "paths": {"Soft correction": [569464.0, 554278.2933333333, 539092.5866666667, 523906.88, 528521.8891943954, 533550.5833192833, 538995.6211897611, 544859.6768107954, 551145.4394585792, 557855.6137623058, 564992.9197863645, 572560.0931129575, 580559.8849251426, 588995.0620903015, 597868.4072440382, 607182.7188745071, 609784.3551450851, 612397.1388200178, 615021.1176633314, 617656.3396437104, 620302.8529353736, 622960.705918955, 625629.9471823887, 628310.6255217964, 631002.7899423799, 633706.489659317, 636421.7740986607, 639148.6928982435, 641887.2959085844, 644637.6331937999, 647399.7550325198, 650173.7119188061, 652959.554563076, 655757.333893029, 658567.1010545781, 661388.9074127843, 664222.8045527962, 667068.8442807924, 669927.0786249293, 672797.5598362914, 675680.340389847, 678575.4729854078, 681483.0105485913, 684403.0062317892, 687335.5134151389, 690280.5857074991, 693238.2769474299, 696208.6412041772, 699191.7327786608, 702187.6062044677, 705196.3162488481, 708217.9179137173, 711252.4664366611, 714300.0172919452, 717360.6261915297, 720434.3490860875, 723521.2421660272, 726621.3618625199, 729734.7648485312, 732861.5080398573, 736001.648596165], "Base (no big shock)": [569464.0, 571904.0203614732, 574354.4956408419, 576815.4706349896, 579286.9903327442, 581769.0999157001, 584261.8447590445, 586765.2704323864, 589279.4227005901, 591804.3475246116, 594340.0910623391, 596886.6996694363, 599444.2199001901, 602012.6985083618, 604592.1824480416, 607182.7188745071, 609784.3551450851, 612397.1388200178, 615021.1176633314, 617656.3396437104, 620302.8529353736, 622960.705918955, 625629.9471823887, 628310.6255217964, 631002.7899423799, 633706.489659317, 636421.7740986607, 639148.6928982435, 641887.2959085844, 644637.6331937999, 647399.7550325198, 650173.7119188061, 652959.554563076, 655757.333893029, 658567.1010545781, 661388.9074127843, 664222.8045527962, 667068.8442807924, 669927.0786249293, 672797.5598362914, 675680.340389847, 678575.4729854078, 681483.0105485913, 684403.0062317892, 687335.5134151389, 690280.5857074991, 693238.2769474299, 696208.6412041772, 699191.7327786608, 702187.6062044677, 705196.3162488481, 708217.9179137173, 711252.4664366611, 714300.0172919452, 717360.6261915297, 720434.3490860875, 723521.2421660272, 726621.3618625199, 729734.7648485312, 732861.5080398573, 736001.648596165], "Bear market": [569464.0, 549770.0366666666, 530076.0733333334, 510382.11, 490688.1466666667, 470994.18333333335, 451300.22000000003, 456944.59710134944, 462798.48689171585, 468863.2359405765, 475140.1985103899, 481630.73659779923, 488336.21997504757, 495258.02623160556, 502397.5408160139, 509756.1570779402, 517335.27631045214, 525136.3077925082, 533160.6688316658, 541409.7848070099, 549885.0892123013, 558588.0236993469, 567520.0381215925, 576682.5905779392, 586077.147456785, 595705.1834802926, 605568.1817488839, 615667.6337859631, 626005.039582869, 636581.9076440582, 647399.7550325198, 650173.7119188061, 652959.554563076, 655757.333893029, 658567.1010545781, 661388.9074127843, 664222.8045527962, 667068.8442807924, 669927.0786249293, 672797.5598362914, 675680.340389847, 678575.4729854078, 681483.0105485913, 684403.0062317892, 687335.5134151389, 690280.5857074991, 693238.2769474299, 696208.6412041772, 699191.7327786608, 702187.6062044677, 705196.3162488481, 708217.9179137173, 711252.4664366611, 714300.0172919452, 717360.6261915297, 720434.3490860875, 723521.2421660272, 726621.3618625199, 729734.7648485312, 732861.5080398573, 736001.648596165], "Crash": [569464.0, 548267.2844444445, 527070.5688888889, 505873.85333333333, 484677.1377777778, 463480.4222222222, 442283.70666666667, 421086.9911111111, 399890.2755555556, 378693.56, 383186.19606379874, 387784.94081955985, 392490.4762437619, 397303.4882090301, 402224.66650500434, 407254.7048593134, 412394.3009586582, 417644.15647000296, 423004.97706187464, 428477.472425773, 434062.3562976898, 439760.3464797388, 445572.16486189695, 451498.5374438573, 457540.1943569937, 463697.86988643894, 469972.30249327567, 476364.23483684135, 482874.413797148, 489503.5904974166, 496252.5203267274, 503121.9629627861, 510112.6823948072, 517225.44694651454, 524461.0292992594, 531820.2065152582, 539303.7600609479, 546912.4758304623, 554647.1441692282, 562508.5598976822, 570497.5223351095, 578614.8353236052, 586861.3072521565, 595237.7510808507, 603744.9843652055, 612383.8292806243, 621155.1126469772, 630059.665953307, 639098.3253826619, 648271.9318370564, 657581.3309625578, 667027.3731745027, 676610.9136828422, 686332.8125176164, 696193.9345545591, 706195.1495408339, 716337.3321209017, 726621.3618625199, 729734.7648485312, 732861.5080398573, 736001.648596165]}, "expected_end_value": 736001.6485961651, "allocations": {"Equities": 0.8, "Bonds": 0.15, "Cash": 0.05}, "growth": {"Equities": 0.06, "Bonds": 0.03, "Cash": 0.005}, "scenarios": [{"name": "Soft correction", "months_to_trough": 3, "years_to_recover": 1.0, "prob": 0.35, "shock": {"Equities": -0.1, "Bonds": 0.0, "Cash": 0.0}}, {"name": "Base (no big shock)", "months_to_trough": 0, "years_to_recover": 0.0, "prob": 0.3, "shock": {"Equities": 0.0, "Bonds": 0.0, "Cash": 0.0}}, {"name": "Bear market", "months_to_trough": 6, "years_to_recover": 2.0, "prob": 0.25, "shock": {"Equities": -0.25, "Bonds": -0.05, "Cash": 0.0}}, {"name": "Crash", "months_to_trough": 9, "years_to_recover": 4.0, "prob": 0.1, "shock": {"Equities": -0.4, "Bonds": -0.1, "Cash": 0.0}}]}