{
  "model_label": "Stylized cohort model, constant 2026 rand",
  "assumptions": {
    "ages": [
      20,
      100
    ],
    "retirement_age": 60,
    "monthly_wage_at_25": 30000.0,
    "real_wage_growth": 0.015,
    "real_return": 0.03,
    "maximum_monthly_grant": 2400.0,
    "grant_full_below_private_pension": 10000.0,
    "grant_zero_above_private_pension": 15000.0,
    "cohort_size": 1000000,
    "cohort_mixes": {
      "secure": {
        "stable": 0.6,
        "temporary": 0.25,
        "delayed": 0.08,
        "interrupted": 0.05,
        "informal": 0.02,
        "persistent": 0.0
      },
      "excluded": {
        "stable": 0.15,
        "temporary": 0.15,
        "delayed": 0.2,
        "interrupted": 0.15,
        "informal": 0.25,
        "persistent": 0.1
      }
    }
  },
  "profiles": [
    {
      "profile": {
        "key": "stable",
        "name": "Stable formal",
        "description": "Formal work from 20 to 59",
        "contribution_rate": 0.15,
        "formal_tax_rate": 0.2,
        "informal_tax_rate": 0.05
      },
      "ages": [
        20,
        21,
        22,
        23,
        24,
        25,
        26,
        27,
        28,
        29,
        30,
        31,
        32,
        33,
        34,
        35,
        36,
        37,
        38,
        39,
        40,
        41,
        42,
        43,
        44,
        45,
        46,
        47,
        48,
        49,
        50,
        51,
        52,
        53,
        54,
        55,
        56,
        57,
        58,
        59,
        60,
        61,
        62,
        63,
        64,
        65,
        66,
        67,
        68,
        69,
        70,
        71,
        72,
        73,
        74,
        75,
        76,
        77,
        78,
        79,
        80,
        81,
        82,
        83,
        84,
        85,
        86,
        87,
        88,
        89,
        90,
        91,
        92,
        93,
        94,
        95,
        96,
        97,
        98,
        99,
        100
      ],
      "balances": [
        50126.05757190455,
        102507.7877345448,
        157224.13902859652,
        214356.5976264,
        273989.2659985418,
        336208.94397849805,
        401105.212297853,
        468770.5186667886,
        539300.2664767923,
        612792.9062048461,
        689350.0296007477,
        769076.4667416727,
        852080.386040619,
        938473.3972979841,
        1028370.6578882125,
        1121890.9821762168,
        1219156.9542611316,
        1320295.0441478884,
        1425435.727450132,
        1534713.6087311096,
        1648267.5485923789,
        1766240.7946234762,
        1888781.1163291065,
        2016040.9441539096,
        2148177.5127284806,
        2285353.008464038,
        2427734.7216269677,
        2575495.20302842,
        2728812.4254682055,
        2887869.950076419,
        3052857.0977005414,
        3223969.125490215,
        3401407.408836459,
        3585379.628826813,
        3776099.965382756,
        3973789.2962507447,
        4178675.4020233704,
        4390993.177372451,
        4610984.848681331,
        4838900.198269293,
        4777386.120541838,
        4714026.620482559,
        4648766.335421503,
        4581548.241808615,
        4512313.605387339,
        4441001.929873426,
        4367550.904094096,
        4291896.347541385,
        4213972.154292094,
        4133710.235245323,
        4051040.4586271495,
        3965890.5887104305,
        3878186.2226962103,
        3787850.725701563,
        3694805.1637970763,
        3598968.2350354553,
        3500256.1984109855,
        3398582.8006877815,
        3293859.2010328816,
        3185993.8933883347,
        3074892.626514451,
        2960458.3216343513,
        2842590.9876078484,
        2721187.6335605504,
        2596142.1788918334,
        2467345.360583055,
        2334684.637725013,
        2198044.0931812297,
        2057304.332301133,
        1912342.378594634,
        1763031.5662769396,
        1609241.4295897146,
        1450837.588801873,
        1287681.6327903958,
        1119630.9980985743,
        946538.8443659984,
        768253.9260214451,
        584620.4601265551,
        395477.9902548184,
        200661.24628692959,
        4.132743924856186e-09
      ],
      "earnings_by_age": [
        334173.71714603034,
        339186.3229032207,
        344274.11774676904,
        349438.22951297055,
        354679.80295566504,
        360000.0,
        365399.99999999994,
        370880.9999999999,
        376444.21499999985,
        382090.8782249999,
        387822.24139837484,
        393639.5750193504,
        399544.16864464065,
        405537.33117431024,
        411620.39114192483,
        417794.69700905366,
        424061.6174641894,
        430422.54172615224,
        436878.87985204445,
        443432.063049825,
        450083.5439955724,
        456834.7971555059,
        463687.3191128385,
        470642.628899531,
        477702.2683330239,
        484867.8023580193,
        492140.8193933895,
        499522.93168429023,
        507015.7756595546,
        514621.01229444786,
        522340.32747886446,
        530175.4323910475,
        538128.063876913,
        546199.9848350667,
        554392.9846075927,
        562708.8793767066,
        571149.512567357,
        579716.7552558674,
        588412.5065847053,
        597238.6941834758,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "taxes_by_age": [
        66834.74342920606,
        67837.26458064414,
        68854.82354935381,
        69887.64590259411,
        70935.96059113301,
        72000.0,
        73079.99999999999,
        74176.19999999998,
        75288.84299999998,
        76418.17564499998,
        77564.44827967497,
        78727.91500387009,
        79908.83372892813,
        81107.46623486205,
        82324.07822838497,
        83558.93940181074,
        84812.3234928379,
        86084.50834523045,
        87375.7759704089,
        88686.41260996502,
        90016.7087991145,
        91366.95943110119,
        92737.4638225677,
        94128.5257799062,
        95540.45366660478,
        96973.56047160387,
        98428.16387867791,
        99904.58633685805,
        101403.15513191093,
        102924.20245888957,
        104468.0654957729,
        106035.0864782095,
        107625.61277538261,
        109239.99696701334,
        110878.59692151855,
        112541.77587534132,
        114229.90251347142,
        115943.35105117348,
        117682.50131694107,
        119447.73883669516,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "health_by_age": [
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0
      ],
      "grants_by_age": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "fiscal_flow_by_age": [
        63834.743429206064,
        64837.26458064414,
        65854.82354935381,
        66887.64590259411,
        67935.96059113301,
        69000.0,
        70079.99999999999,
        71176.19999999998,
        72288.84299999998,
        73418.17564499998,
        74564.44827967497,
        75727.91500387009,
        76908.83372892813,
        78107.46623486205,
        79324.07822838497,
        80558.93940181074,
        81812.3234928379,
        83084.50834523045,
        84375.7759704089,
        85686.41260996502,
        87016.7087991145,
        88366.95943110119,
        89737.4638225677,
        91128.5257799062,
        92540.45366660478,
        93973.56047160387,
        95428.16387867791,
        96904.58633685805,
        98403.15513191093,
        99924.20245888957,
        101468.0654957729,
        103035.0864782095,
        104625.61277538261,
        106239.99696701334,
        107878.59692151855,
        109541.77587534132,
        111229.90251347142,
        112943.35105117348,
        114682.50131694107,
        116447.73883669516,
        -10000.0,
        -10000.0,
        -10000.0,
        -10000.0,
        -10000.0,
        -10000.0,
        -10000.0,
        -10000.0,
        -10000.0,
        -10000.0,
        -18000.0,
        -18000.0,
        -18000.0,
        -18000.0,
        -18000.0,
        -18000.0,
        -18000.0,
        -18000.0,
        -18000.0,
        -18000.0,
        -32000.0,
        -32000.0,
        -32000.0,
        -32000.0,
        -32000.0,
        -32000.0,
        -32000.0,
        -32000.0,
        -32000.0,
        -32000.0,
        -52000.0,
        -52000.0,
        -52000.0,
        -52000.0,
        -52000.0,
        -52000.0,
        -52000.0,
        -52000.0,
        -52000.0,
        -52000.0,
        -52000.0
      ],
      "employment_years": 40,
      "formal_years": 40,
      "informal_years": 0,
      "wealth_at_60": 4838900.198269293,
      "private_monthly_pension": 17223.42363962778,
      "monthly_grant": 0.0,
      "grant_share_of_cash_income": 0.0,
      "target_monthly_income": 29861.934709173787,
      "retirement_income_ratio": 0.5767685117313123,
      "lifetime_earnings": 18134903.83001329,
      "lifetime_taxes": 3626980.7660026583,
      "lifetime_health": 1292000.0,
      "lifetime_grants": 0.0,
      "lifetime_net_fiscal": 2334980.7660026583,
      "ending_balance": 4.132743924856186e-09
    },
    {
      "profile": {
        "key": "temporary",
        "name": "Five-year shock",
        "description": "Unemployed 20-24, then catches up",
        "contribution_rate": 0.15,
        "formal_tax_rate": 0.2,
        "informal_tax_rate": 0.05
      },
      "ages": [
        20,
        21,
        22,
        23,
        24,
        25,
        26,
        27,
        28,
        29,
        30,
        31,
        32,
        33,
        34,
        35,
        36,
        37,
        38,
        39,
        40,
        41,
        42,
        43,
        44,
        45,
        46,
        47,
        48,
        49,
        50,
        51,
        52,
        53,
        54,
        55,
        56,
        57,
        58,
        59,
        60,
        61,
        62,
        63,
        64,
        65,
        66,
        67,
        68,
        69,
        70,
        71,
        72,
        73,
        74,
        75,
        76,
        77,
        78,
        79,
        80,
        81,
        82,
        83,
        84,
        85,
        86,
        87,
        88,
        89,
        90,
        91,
        92,
        93,
        94,
        95,
        96,
        97,
        98,
        99,
        100
      ],
      "balances": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        48600.0,
        99935.09999999999,
        154114.73099999997,
        211252.14092249997,
        271464.51897989993,
        334873.12394856534,
        401603.4164698087,
        471785.19550169824,
        545552.7390493727,
        623044.9493054298,
        704405.5023359507,
        789146.9100256577,
        877384.6985853503,
        969238.0715207175,
        1064830.0231238129,
        1164287.455416863,
        1267741.298652695,
        1375326.6354792018,
        1487182.8288785075,
        1603453.6539948164,
        1724287.4339683638,
        1849837.1798964234,
        1980260.7350459595,
        2115720.9234462716,
        2256385.702993827,
        2402428.3232054715,
        2554027.487760293,
        2711367.521974639,
        2874638.5453591384,
        3044036.6494110515,
        3219764.080799889,
        3402029.430108989,
        3591047.826300639,
        3787041.137077364,
        3990238.1753172064,
        3939512.6362049696,
        3887265.330919366,
        3833450.606475194,
        3778021.4402976967,
        3720929.399134875,
        3662124.596737168,
        3601555.6502675298,
        3539169.6354038026,
        3474912.0400941637,
        3408726.7169252355,
        3340555.8340612394,
        3270339.8247113237,
        3198017.3350809105,
        3123525.170761585,
        3046798.2415126795,
        2967769.5043863067,
        2886369.905146143,
        2802528.3179287743,
        2716171.4830948845,
        2627223.943215978,
        2535607.977140704,
        2441243.5320831724,
        2344048.1536739143,
        2243936.9139123787,
        2140822.336957997,
        2034614.322694984,
        1925220.0680040808,
        1812543.9856724504,
        1696487.620870871,
        1576949.5651252442,
        1453825.3677072488,
        1327007.4443667133,
        1196384.9833259617,
        1061843.8484539876,
        923266.4795358544,
        780531.7895501772,
        633515.0588649296,
        482087.82625912456,
        326117.7766751454,
        165468.62560364683,
        3.3178366720676422e-09
      ],
      "earnings_by_age": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        324000.0,
        332513.99999999994,
        341210.5199999999,
        350093.1199499999,
        359165.4255314999,
        368431.1293284561,
        377893.99201857636,
        387557.8435853014,
        397426.584550824,
        407504.1872305056,
        417794.69700905366,
        424061.6174641894,
        430422.54172615224,
        436878.87985204445,
        443432.063049825,
        450083.5439955724,
        456834.7971555059,
        463687.3191128385,
        470642.628899531,
        477702.2683330239,
        484867.8023580193,
        492140.8193933895,
        499522.93168429023,
        507015.7756595546,
        514621.01229444786,
        522340.32747886446,
        530175.4323910475,
        538128.063876913,
        546199.9848350667,
        554392.9846075927,
        562708.8793767066,
        571149.512567357,
        579716.7552558674,
        588412.5065847053,
        597238.6941834758,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "taxes_by_age": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        64800.0,
        66502.79999999999,
        68242.10399999998,
        70018.62398999998,
        71833.08510629999,
        73686.22586569123,
        75578.79840371528,
        77511.56871706029,
        79485.31691016481,
        81500.83744610113,
        83558.93940181074,
        84812.3234928379,
        86084.50834523045,
        87375.7759704089,
        88686.41260996502,
        90016.7087991145,
        91366.95943110119,
        92737.4638225677,
        94128.5257799062,
        95540.45366660478,
        96973.56047160387,
        98428.16387867791,
        99904.58633685805,
        101403.15513191093,
        102924.20245888957,
        104468.0654957729,
        106035.0864782095,
        107625.61277538261,
        109239.99696701334,
        110878.59692151855,
        112541.77587534132,
        114229.90251347142,
        115943.35105117348,
        117682.50131694107,
        119447.73883669516,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "health_by_age": [
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0
      ],
      "grants_by_age": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595,
        4592.311501558595
      ],
      "fiscal_flow_by_age": [
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        61800.0,
        63502.79999999999,
        65242.10399999998,
        67018.62398999998,
        68833.08510629999,
        70686.22586569123,
        72578.79840371528,
        74511.56871706029,
        76485.31691016481,
        78500.83744610113,
        80558.93940181074,
        81812.3234928379,
        83084.50834523045,
        84375.7759704089,
        85686.41260996502,
        87016.7087991145,
        88366.95943110119,
        89737.4638225677,
        91128.5257799062,
        92540.45366660478,
        93973.56047160387,
        95428.16387867791,
        96904.58633685805,
        98403.15513191093,
        99924.20245888957,
        101468.0654957729,
        103035.0864782095,
        104625.61277538261,
        106239.99696701334,
        107878.59692151855,
        109541.77587534132,
        111229.90251347142,
        112943.35105117348,
        114682.50131694107,
        116447.73883669516,
        -14592.311501558595,
        -14592.311501558595,
        -14592.311501558595,
        -14592.311501558595,
        -14592.311501558595,
        -14592.311501558595,
        -14592.311501558595,
        -14592.311501558595,
        -14592.311501558595,
        -14592.311501558595,
        -22592.311501558594,
        -22592.311501558594,
        -22592.311501558594,
        -22592.311501558594,
        -22592.311501558594,
        -22592.311501558594,
        -22592.311501558594,
        -22592.311501558594,
        -22592.311501558594,
        -22592.311501558594,
        -36592.31150155859,
        -36592.31150155859,
        -36592.31150155859,
        -36592.31150155859,
        -36592.31150155859,
        -36592.31150155859,
        -36592.31150155859,
        -36592.31150155859,
        -36592.31150155859,
        -36592.31150155859,
        -56592.31150155859,
        -56592.31150155859,
        -56592.31150155859,
        -56592.31150155859,
        -56592.31150155859,
        -56592.31150155859,
        -56592.31150155859,
        -56592.31150155859,
        -56592.31150155859,
        -56592.31150155859,
        -56592.31150155859
      ],
      "employment_years": 35,
      "formal_years": 35,
      "informal_years": 0,
      "wealth_at_60": 3990238.1753172064,
      "private_monthly_pension": 14202.723697646077,
      "monthly_grant": 382.69262512988297,
      "grant_share_of_cash_income": 0.026238032337293424,
      "target_monthly_income": 29861.934709173787,
      "retirement_income_ratio": 0.4884283776260224,
      "lifetime_earnings": 16205968.641340198,
      "lifetime_taxes": 3241193.72826804,
      "lifetime_health": 1292000.0,
      "lifetime_grants": 188284.7715639024,
      "lifetime_net_fiscal": 1760908.9567041374,
      "ending_balance": 3.3178366720676422e-09
    },
    {
      "profile": {
        "key": "delayed",
        "name": "Entry at 30",
        "description": "Unemployed 20-29, wage scar fades",
        "contribution_rate": 0.15,
        "formal_tax_rate": 0.2,
        "informal_tax_rate": 0.05
      },
      "ages": [
        20,
        21,
        22,
        23,
        24,
        25,
        26,
        27,
        28,
        29,
        30,
        31,
        32,
        33,
        34,
        35,
        36,
        37,
        38,
        39,
        40,
        41,
        42,
        43,
        44,
        45,
        46,
        47,
        48,
        49,
        50,
        51,
        52,
        53,
        54,
        55,
        56,
        57,
        58,
        59,
        60,
        61,
        62,
        63,
        64,
        65,
        66,
        67,
        68,
        69,
        70,
        71,
        72,
        73,
        74,
        75,
        76,
        77,
        78,
        79,
        80,
        81,
        82,
        83,
        84,
        85,
        86,
        87,
        88,
        89,
        90,
        91,
        92,
        93,
        94,
        95,
        96,
        97,
        98,
        99,
        100
      ],
      "balances": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        46538.66896780498,
        95762.0374016902,
        147778.83126703172,
        202701.59393624432,
        260646.8110382142,
        321735.03923801496,
        386091.03906803584,
        453843.9119353398,
        525127.2414338699,
        600079.2390940377,
        678842.8947062611,
        761566.1313591755,
        848401.9653375226,
        939508.6710291328,
        1035049.9509949632,
        1135195.11136083,
        1240119.242694303,
        1350003.4065351964,
        1465034.8277532067,
        1585407.0929115284,
        1711320.354820704,
        1842186.2803239822,
        1978171.0783152387,
        2119446.208389956,
        2266188.5423327936,
        2418580.5305092833,
        2576810.3733096654,
        2741072.1977973357,
        2911566.2397189615,
        3088499.031038052,
        3049236.768608173,
        3008796.6383053977,
        2967143.3040935392,
        2924240.3698553247,
        2880050.347589964,
        2834534.6246566423,
        2787653.430035321,
        2739365.79957536,
        2689629.5402016,
        2638401.1930466276,
        2585635.995477006,
        2531287.8419802953,
        2475309.2438786835,
        2417651.2878340236,
        2358263.5931080235,
        2297094.2675402435,
        2234089.86220543,
        2169195.324710572,
        2102353.9510908686,
        2033507.336262574,
        1962595.3229894305,
        1889555.9493180928,
        1814325.3944366148,
        1736837.9229086926,
        1657025.8272349327,
        1574819.36869096,
        1490146.7163906682,
        1402933.8845213675,
        1313104.667695988,
        1220580.574365847,
        1125280.7582358017,
        1027121.9476218552,
        926018.3726894902,
        821881.6905091542,
        714620.9078634083,
        604142.3017382899,
        490349.33742941794,
        373142.58419127984,
        252419.62835599761,
        128074.98384565691,
        5.995389074087143e-09
      ],
      "earnings_by_age": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        310257.79311869986,
        318848.05576567387,
        327626.21828860533,
        336595.98487467755,
        345761.1285592169,
        355125.49245769565,
        364692.9910192029,
        374467.6113017525,
        384453.41426979913,
        394654.53611434426,
        405075.1895960152,
        415719.6654115104,
        426592.3335838114,
        437697.6448765638,
        449040.1322330425,
        460624.41224011837,
        472455.186617654,
        484537.24373376154,
        496875.4601463635,
        509474.80217150337,
        522340.32747886446,
        530175.4323910475,
        538128.063876913,
        546199.9848350667,
        554392.9846075927,
        562708.8793767066,
        571149.512567357,
        579716.7552558674,
        588412.5065847053,
        597238.6941834758,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "taxes_by_age": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        62051.55862373998,
        63769.61115313478,
        65525.24365772107,
        67319.19697493552,
        69152.22571184339,
        71025.09849153913,
        72938.5982038406,
        74893.52226035051,
        76890.68285395984,
        78930.90722286886,
        81015.03791920305,
        83143.93308230209,
        85318.46671676228,
        87539.52897531277,
        89808.0264466085,
        92124.88244802368,
        94491.0373235308,
        96907.44874675231,
        99375.0920292727,
        101894.96043430068,
        104468.0654957729,
        106035.0864782095,
        107625.61277538261,
        109239.99696701334,
        110878.59692151855,
        112541.77587534132,
        114229.90251347142,
        115943.35105117348,
        117682.50131694107,
        119447.73883669516,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "health_by_age": [
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0
      ],
      "grants_by_age": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102,
        23079.727986710102
      ],
      "fiscal_flow_by_age": [
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        59051.55862373998,
        60769.61115313478,
        62525.24365772107,
        64319.19697493552,
        66152.22571184339,
        68025.09849153913,
        69938.5982038406,
        71893.52226035051,
        73890.68285395984,
        75930.90722286886,
        78015.03791920305,
        80143.93308230209,
        82318.46671676228,
        84539.52897531277,
        86808.0264466085,
        89124.88244802368,
        91491.0373235308,
        93907.44874675231,
        96375.0920292727,
        98894.96043430068,
        101468.0654957729,
        103035.0864782095,
        104625.61277538261,
        106239.99696701334,
        107878.59692151855,
        109541.77587534132,
        111229.90251347142,
        112943.35105117348,
        114682.50131694107,
        116447.73883669516,
        -33079.7279867101,
        -33079.7279867101,
        -33079.7279867101,
        -33079.7279867101,
        -33079.7279867101,
        -33079.7279867101,
        -33079.7279867101,
        -33079.7279867101,
        -33079.7279867101,
        -33079.7279867101,
        -41079.7279867101,
        -41079.7279867101,
        -41079.7279867101,
        -41079.7279867101,
        -41079.7279867101,
        -41079.7279867101,
        -41079.7279867101,
        -41079.7279867101,
        -41079.7279867101,
        -41079.7279867101,
        -55079.7279867101,
        -55079.7279867101,
        -55079.7279867101,
        -55079.7279867101,
        -55079.7279867101,
        -55079.7279867101,
        -55079.7279867101,
        -55079.7279867101,
        -55079.7279867101,
        -55079.7279867101,
        -75079.7279867101,
        -75079.7279867101,
        -75079.7279867101,
        -75079.7279867101,
        -75079.7279867101,
        -75079.7279867101,
        -75079.7279867101,
        -75079.7279867101,
        -75079.7279867101,
        -75079.7279867101,
        -75079.7279867101
      ],
      "employment_years": 30,
      "formal_years": 30,
      "informal_years": 0,
      "wealth_at_60": 3088499.031038052,
      "private_monthly_pension": 10993.102780085052,
      "monthly_grant": 1923.3106655591753,
      "grant_share_of_cash_income": 0.14890439003466316,
      "target_monthly_income": 29861.934709173787,
      "retirement_income_ratio": 0.43253772976994076,
      "lifetime_earnings": 13661038.437537609,
      "lifetime_taxes": 2732207.687507522,
      "lifetime_health": 1292000.0,
      "lifetime_grants": 946268.8474551142,
      "lifetime_net_fiscal": 493938.8400524076,
      "ending_balance": 5.995389074087143e-09
    },
    {
      "profile": {
        "key": "interrupted",
        "name": "Interrupted career",
        "description": "Formal work, ten-year mid-career gap",
        "contribution_rate": 0.15,
        "formal_tax_rate": 0.2,
        "informal_tax_rate": 0.05
      },
      "ages": [
        20,
        21,
        22,
        23,
        24,
        25,
        26,
        27,
        28,
        29,
        30,
        31,
        32,
        33,
        34,
        35,
        36,
        37,
        38,
        39,
        40,
        41,
        42,
        43,
        44,
        45,
        46,
        47,
        48,
        49,
        50,
        51,
        52,
        53,
        54,
        55,
        56,
        57,
        58,
        59,
        60,
        61,
        62,
        63,
        64,
        65,
        66,
        67,
        68,
        69,
        70,
        71,
        72,
        73,
        74,
        75,
        76,
        77,
        78,
        79,
        80,
        81,
        82,
        83,
        84,
        85,
        86,
        87,
        88,
        89,
        90,
        91,
        92,
        93,
        94,
        95,
        96,
        97,
        98,
        99,
        100
      ],
      "balances": [
        50126.05757190455,
        102507.7877345448,
        157224.13902859652,
        214356.5976264,
        273989.2659985418,
        336208.94397849805,
        401105.212297853,
        468770.5186667886,
        539300.2664767923,
        612792.9062048461,
        631176.6933909915,
        650111.9941927213,
        669615.354018503,
        689703.8146390581,
        710394.9290782298,
        731706.7769505767,
        753657.980259094,
        776267.7196668669,
        799555.751256873,
        823542.4237945792,
        902258.7217878854,
        984831.911295916,
        1071410.4088856727,
        1162147.7284502345,
        1257202.6461137028,
        1356739.3702977614,
        1460927.7171084415,
        1569943.2912064947,
        1683967.6723297506,
        1803188.6076409519,
        1927800.210079827,
        2058003.1629036,
        2194004.930605722,
        2336019.9764083857,
        2484269.986530308,
        2638984.101437398,
        2800399.15429022,
        2968759.916808655,
        3144319.3527808664,
        3327338.8794505387,
        3285040.387216847,
        3241472.9402161445,
        3196598.4698054213,
        3150377.765282376,
        3102770.43962364,
        3053734.8941951413,
        3003228.2824037876,
        2951206.4722586935,
        2897624.0078092464,
        2842434.0694263163,
        2785588.432891898,
        2727037.427261447,
        2666729.891462083,
        2604613.1295887376,
        2540632.864859192,
        2474733.19218776,
        2406856.529336185,
        2336943.566599063,
        2264933.2149798274,
        2190762.5528120147,
        2114366.7707791673,
        2035679.1152853346,
        1954630.830126687,
        1871151.0964132799,
        1785166.9706884706,
        1696603.321191917,
        1605382.7622104667,
        1511425.586459573,
        1414649.6954361524,
        1314970.5276820292,
        1212300.9848952822,
        1106551.355824933,
        997629.2378824734,
        885439.45640174,
        769883.9814765846,
        650861.8423036744,
        528269.0389555771,
        401998.4515070367,
        271939.74643504014,
        137979.28021088368,
        2.5029294192790985e-09
      ],
      "earnings_by_age": [
        334173.71714603034,
        339186.3229032207,
        344274.11774676904,
        349438.22951297055,
        354679.80295566504,
        360000.0,
        365399.99999999994,
        370880.9999999999,
        376444.21499999985,
        382090.8782249999,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        360066.835196458,
        370036.18569595984,
        380223.60167252755,
        390633.38198661077,
        401269.9053997401,
        412137.63200431643,
        423241.10467831505,
        434584.95056533255,
        446173.882580408,
        458012.7009420586,
        470106.294730978,
        482459.6434758532,
        495077.81876676,
        507965.98589661205,
        521129.40553113713,
        534573.4354078713,
        548303.5320646628,
        562325.2525981914,
        576644.2564530112,
        591266.307241641,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "taxes_by_age": [
        66834.74342920606,
        67837.26458064414,
        68854.82354935381,
        69887.64590259411,
        70935.96059113301,
        72000.0,
        73079.99999999999,
        74176.19999999998,
        75288.84299999998,
        76418.17564499998,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        72013.3670392916,
        74007.23713919197,
        76044.72033450552,
        78126.67639732215,
        80253.98107994802,
        82427.5264008633,
        84648.22093566302,
        86916.99011306651,
        89234.7765160816,
        91602.54018841172,
        94021.25894619561,
        96491.92869517065,
        99015.563753352,
        101593.19717932242,
        104225.88110622743,
        106914.68708157426,
        109660.70641293256,
        112465.05051963829,
        115328.85129060224,
        118253.26144832821,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "health_by_age": [
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0
      ],
      "grants_by_age": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306,
        18183.043863740306
      ],
      "fiscal_flow_by_age": [
        63834.743429206064,
        64837.26458064414,
        65854.82354935381,
        66887.64590259411,
        67935.96059113301,
        69000.0,
        70079.99999999999,
        71176.19999999998,
        72288.84299999998,
        73418.17564499998,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        -3000.0,
        69013.3670392916,
        71007.23713919197,
        73044.72033450552,
        75126.67639732215,
        77253.98107994802,
        79427.5264008633,
        81648.22093566302,
        83916.99011306651,
        86234.7765160816,
        88602.54018841172,
        91021.25894619561,
        93491.92869517065,
        96015.563753352,
        98593.19717932242,
        101225.88110622743,
        103914.68708157426,
        106660.70641293256,
        109465.05051963829,
        112328.85129060224,
        115253.26144832821,
        -28183.043863740306,
        -28183.043863740306,
        -28183.043863740306,
        -28183.043863740306,
        -28183.043863740306,
        -28183.043863740306,
        -28183.043863740306,
        -28183.043863740306,
        -28183.043863740306,
        -28183.043863740306,
        -36183.043863740306,
        -36183.043863740306,
        -36183.043863740306,
        -36183.043863740306,
        -36183.043863740306,
        -36183.043863740306,
        -36183.043863740306,
        -36183.043863740306,
        -36183.043863740306,
        -36183.043863740306,
        -50183.043863740306,
        -50183.043863740306,
        -50183.043863740306,
        -50183.043863740306,
        -50183.043863740306,
        -50183.043863740306,
        -50183.043863740306,
        -50183.043863740306,
        -50183.043863740306,
        -50183.043863740306,
        -70183.04386374031,
        -70183.04386374031,
        -70183.04386374031,
        -70183.04386374031,
        -70183.04386374031,
        -70183.04386374031,
        -70183.04386374031,
        -70183.04386374031,
        -70183.04386374031,
        -70183.04386374031,
        -70183.04386374031
      ],
      "employment_years": 30,
      "formal_years": 30,
      "informal_years": 0,
      "wealth_at_60": 3327338.8794505387,
      "private_monthly_pension": 11843.221551433975,
      "monthly_grant": 1515.253655311692,
      "grant_share_of_cash_income": 0.11343013568992741,
      "target_monthly_income": 29861.934709173787,
      "retirement_income_ratio": 0.4473412502185216,
      "lifetime_earnings": 12942800.3963781,
      "lifetime_taxes": 2588560.07927562,
      "lifetime_health": 1292000.0,
      "lifetime_grants": 745504.7984133526,
      "lifetime_net_fiscal": 551055.2808622676,
      "ending_balance": 2.5029294192790985e-09
    },
    {
      "profile": {
        "key": "informal",
        "name": "Mostly informal",
        "description": "Works four years in five at 70% wage",
        "contribution_rate": 0.05,
        "formal_tax_rate": 0.2,
        "informal_tax_rate": 0.05
      },
      "ages": [
        20,
        21,
        22,
        23,
        24,
        25,
        26,
        27,
        28,
        29,
        30,
        31,
        32,
        33,
        34,
        35,
        36,
        37,
        38,
        39,
        40,
        41,
        42,
        43,
        44,
        45,
        46,
        47,
        48,
        49,
        50,
        51,
        52,
        53,
        54,
        55,
        56,
        57,
        58,
        59,
        60,
        61,
        62,
        63,
        64,
        65,
        66,
        67,
        68,
        69,
        70,
        71,
        72,
        73,
        74,
        75,
        76,
        77,
        78,
        79,
        80,
        81,
        82,
        83,
        84,
        85,
        86,
        87,
        88,
        89,
        90,
        91,
        92,
        93,
        94,
        95,
        96,
        97,
        98,
        99,
        100
      ],
      "balances": [
        11696.080100111061,
        23918.48380472712,
        36685.63244000585,
        50016.53944615999,
        51517.03562954479,
        65662.54669843114,
        80421.42309938408,
        95814.90079236559,
        111864.89534113655,
        115220.84220137064,
        132251.24591635488,
        149996.16841952282,
        168480.0993746709,
        187728.3089470119,
        193360.15821542224,
        213783.7773572018,
        235039.4472891645,
        257155.41966825476,
        280160.843053124,
        288565.6683447177,
        312975.5624349043,
        338354.04720839416,
        364733.7247935953,
        392148.2285488868,
        403912.67540535337,
        433000.42875004467,
        463215.37029131467,
        494595.1340090043,
        527178.5401773589,
        542993.8963826797,
        577565.6247359203,
        613448.7336116846,
        650686.6778557271,
        689324.2776606263,
        710004.0059904451,
        750998.9369483432,
        793519.137996651,
        837614.7985705059,
        883337.6802580858,
        909837.8106658284,
        898271.5804251856,
        886358.3632773235,
        874087.7496150256,
        861449.0175428586,
        848431.1235085267,
        835022.6926531648,
        821212.0088721421,
        806987.0045776886,
        792335.2501544016,
        777243.943098416,
        761699.8968307507,
        745689.5291750556,
        729198.8504896895,
        712213.4514437625,
        694718.4904264577,
        676698.6805786338,
        658138.2764353751,
        639021.0601678187,
        619330.3274122356,
        599048.872673985,
        578158.9742935868,
        556642.3789617767,
        534480.2857700123,
        511653.329782495,
        488141.5651153522,
        463924.4475081951,
        438980.8163728233,
        413288.87630339037,
        386826.1780318744,
        359569.598812213,
        331495.32221596176,
        302578.817321823,
        272794.81728086004,
        242117.29723866816,
        210519.45159521053,
        177973.67058244915,
        144451.51613930493,
        109923.69706286641,
        74360.04341413474,
        37729.480155941106,
        1.6589183360338211e-09
      ],
      "earnings_by_age": [
        233921.60200222122,
        237430.42603225447,
        240991.8824227383,
        244606.76065907936,
        0.0,
        251999.99999999997,
        255779.99999999994,
        259616.6999999999,
        263510.95049999986,
        0.0,
        271475.5689788624,
        275547.7025135452,
        279680.9180512484,
        283876.13182201714,
        0.0,
        292456.28790633753,
        296843.13222493255,
        301295.7792083066,
        305815.2158964311,
        0.0,
        315058.4807969007,
        319784.35800885415,
        324581.1233789869,
        329449.8402296717,
        0.0,
        339407.46165061346,
        344498.57357537263,
        349666.05217900313,
        354911.0429616882,
        0.0,
        365638.2292352051,
        371122.8026737332,
        376689.6447138391,
        382339.9893845467,
        0.0,
        393896.21556369454,
        399804.6587971499,
        405801.72867910715,
        411888.7546092937,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "taxes_by_age": [
        11696.080100111061,
        11871.521301612724,
        12049.594121136915,
        12230.338032953969,
        0.0,
        12600.0,
        12788.999999999998,
        12980.834999999995,
        13175.547524999994,
        0.0,
        13573.77844894312,
        13777.385125677261,
        13984.045902562422,
        14193.806591100858,
        0.0,
        14622.814395316876,
        14842.156611246628,
        15064.78896041533,
        15290.760794821557,
        0.0,
        15752.924039845035,
        15989.217900442709,
        16229.056168949346,
        16472.492011483584,
        0.0,
        16970.373082530674,
        17224.928678768632,
        17483.302608950158,
        17745.55214808441,
        0.0,
        18281.911461760257,
        18556.140133686662,
        18834.482235691958,
        19116.999469227336,
        0.0,
        19694.81077818473,
        19990.232939857495,
        20290.08643395536,
        20594.437730464688,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "health_by_age": [
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0
      ],
      "grants_by_age": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0
      ],
      "fiscal_flow_by_age": [
        8696.080100111061,
        8871.521301612724,
        9049.594121136915,
        9230.338032953969,
        -3000.0,
        9600.0,
        9788.999999999998,
        9980.834999999995,
        10175.547524999994,
        -3000.0,
        10573.77844894312,
        10777.385125677261,
        10984.045902562422,
        11193.806591100858,
        -3000.0,
        11622.814395316876,
        11842.156611246628,
        12064.78896041533,
        12290.760794821557,
        -3000.0,
        12752.924039845035,
        12989.217900442709,
        13229.056168949346,
        13472.492011483584,
        -3000.0,
        13970.373082530674,
        14224.928678768632,
        14483.302608950158,
        14745.55214808441,
        -3000.0,
        15281.911461760257,
        15556.140133686662,
        15834.482235691958,
        16116.999469227336,
        -3000.0,
        16694.81077818473,
        16990.232939857495,
        17290.08643395536,
        17594.437730464688,
        -3000.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0
      ],
      "employment_years": 32,
      "formal_years": 0,
      "informal_years": 32,
      "wealth_at_60": 909837.8106658284,
      "private_monthly_pension": 3238.44704671814,
      "monthly_grant": 2400.0,
      "grant_share_of_cash_income": 0.42564911581406456,
      "target_monthly_income": 29861.934709173787,
      "retirement_income_ratio": 0.18881720496783388,
      "lifetime_earnings": 10079388.014655635,
      "lifetime_taxes": 503969.40073278174,
      "lifetime_health": 1292000.0,
      "lifetime_grants": 1180800.0,
      "lifetime_net_fiscal": -1968830.5992672183,
      "ending_balance": 1.6589183360338211e-09
    },
    {
      "profile": {
        "key": "persistent",
        "name": "Persistent exclusion",
        "description": "Works one year in four at 60% wage",
        "contribution_rate": 0.03,
        "formal_tax_rate": 0.2,
        "informal_tax_rate": 0.03
      },
      "ages": [
        20,
        21,
        22,
        23,
        24,
        25,
        26,
        27,
        28,
        29,
        30,
        31,
        32,
        33,
        34,
        35,
        36,
        37,
        38,
        39,
        40,
        41,
        42,
        43,
        44,
        45,
        46,
        47,
        48,
        49,
        50,
        51,
        52,
        53,
        54,
        55,
        56,
        57,
        58,
        59,
        60,
        61,
        62,
        63,
        64,
        65,
        66,
        67,
        68,
        69,
        70,
        71,
        72,
        73,
        74,
        75,
        76,
        77,
        78,
        79,
        80,
        81,
        82,
        83,
        84,
        85,
        86,
        87,
        88,
        89,
        90,
        91,
        92,
        93,
        94,
        95,
        96,
        97,
        98,
        99,
        100
      ],
      "balances": [
        6015.126908628546,
        6195.580715887402,
        6381.448137364025,
        6572.891581484945,
        13154.314782131463,
        13548.944225595407,
        13955.41255236327,
        14374.07492893417,
        21581.29304680219,
        22228.73183820626,
        22895.593793352447,
        23582.46160715302,
        31481.730490971146,
        32426.18240570028,
        33398.96787787129,
        34400.93691420743,
        43066.07413598906,
        44358.05636006873,
        45688.79805087079,
        47059.461992396915,
        56572.74964408913,
        58269.9321334118,
        60018.03009741416,
        61818.57100033658,
        72271.76896034111,
        74439.92202915135,
        76673.1196900259,
        78973.31328072667,
        90468.79664102045,
        93182.86054025107,
        95978.34635645861,
        98857.69674715237,
        111509.73279935138,
        114855.02478333192,
        118300.67552683188,
        121849.69579263683,
        135785.87789262837,
        139859.45422940722,
        144055.23785628943,
        148376.89499197813,
        146490.66723825023,
        144547.8526519105,
        142546.7536279806,
        140485.62163333278,
        138362.65567884553,
        136176.00074572366,
        133923.74616460814,
        131603.92394605913,
        129214.50706095368,
        126753.40766929506,
        124218.47529588669,
        121607.49495127606,
        118918.18519632712,
        116148.1961487297,
        113295.10742970435,
        110356.42604910825,
        107329.58422709427,
        104211.93715041986,
        101000.76066144522,
        97693.24887780135,
        94286.51174064816,
        90777.57248938037,
        87163.36506057455,
        83440.73140890455,
        79606.41874768445,
        75657.07670662775,
        71589.25440433934,
        67399.3974329823,
        63083.84475248453,
        58638.82549157184,
        54060.45565283177,
        49344.734718929496,
        44487.54215701015,
        39484.63381823323,
        34331.63822929301,
        29024.05277268457,
        23557.239752377878,
        17926.422341461985,
        12126.680408218615,
        6152.946216977945,
        5.4569682106375694e-11
      ],
      "earnings_by_age": [
        200504.2302876182,
        0.0,
        0.0,
        0.0,
        212807.881773399,
        0.0,
        0.0,
        0.0,
        225866.5289999999,
        0.0,
        0.0,
        0.0,
        239726.5011867844,
        0.0,
        0.0,
        0.0,
        254436.97047851363,
        0.0,
        0.0,
        0.0,
        270050.12639734347,
        0.0,
        0.0,
        0.0,
        286621.3609998143,
        0.0,
        0.0,
        0.0,
        304209.4653957327,
        0.0,
        0.0,
        0.0,
        322876.8383261478,
        0.0,
        0.0,
        0.0,
        342689.70754041424,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "taxes_by_age": [
        6015.126908628546,
        0.0,
        0.0,
        0.0,
        6384.23645320197,
        0.0,
        0.0,
        0.0,
        6775.995869999996,
        0.0,
        0.0,
        0.0,
        7191.795035603532,
        0.0,
        0.0,
        0.0,
        7633.109114355409,
        0.0,
        0.0,
        0.0,
        8101.503791920304,
        0.0,
        0.0,
        0.0,
        8598.640829994429,
        0.0,
        0.0,
        0.0,
        9126.28396187198,
        0.0,
        0.0,
        0.0,
        9686.305149784434,
        0.0,
        0.0,
        0.0,
        10280.691226212426,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "health_by_age": [
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        3000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        10000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        18000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        32000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0,
        52000.0
      ],
      "grants_by_age": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        0.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0,
        28800.0
      ],
      "fiscal_flow_by_age": [
        3015.1269086285456,
        -3000.0,
        -3000.0,
        -3000.0,
        3384.23645320197,
        -3000.0,
        -3000.0,
        -3000.0,
        3775.995869999996,
        -3000.0,
        -3000.0,
        -3000.0,
        4191.795035603532,
        -3000.0,
        -3000.0,
        -3000.0,
        4633.109114355409,
        -3000.0,
        -3000.0,
        -3000.0,
        5101.503791920304,
        -3000.0,
        -3000.0,
        -3000.0,
        5598.640829994429,
        -3000.0,
        -3000.0,
        -3000.0,
        6126.283961871981,
        -3000.0,
        -3000.0,
        -3000.0,
        6686.3051497844335,
        -3000.0,
        -3000.0,
        -3000.0,
        7280.691226212426,
        -3000.0,
        -3000.0,
        -3000.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -38800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -46800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -60800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0,
        -80800.0
      ],
      "employment_years": 10,
      "formal_years": 0,
      "informal_years": 10,
      "wealth_at_60": 148376.89499197813,
      "private_monthly_pension": 528.1278836239358,
      "monthly_grant": 2400.0,
      "grant_share_of_cash_income": 0.8196363326282357,
      "target_monthly_income": 29861.934709173787,
      "retirement_income_ratio": 0.09805553163721824,
      "lifetime_earnings": 2659789.611385768,
      "lifetime_taxes": 79793.68834157303,
      "lifetime_health": 1292000.0,
      "lifetime_grants": 1180800.0,
      "lifetime_net_fiscal": -2393006.311658427,
      "ending_balance": 5.4569682106375694e-11
    }
  ],
  "catchup_rates": {
    "entry_ages": [
      20,
      25,
      30,
      35,
      40,
      45
    ],
    "return_0.01": [
      0.15000000000000002,
      0.17190767465413703,
      0.20932572382439954,
      0.28143938696080906,
      0.41038778878596066,
      0.6596014683892011
    ],
    "return_0.03": [
      0.15000000000000005,
      0.18190268296019538,
      0.23501222517671924,
      0.3326697537548825,
      0.5088143540174415,
      0.857535553775237
    ],
    "return_0.05": [
      0.15,
      0.19453650384064491,
      0.2689338750536003,
      0.40365177420724774,
      0.6514924540626568,
      1.156550555936405
    ]
  },
  "cohorts": {
    "secure": {
      "population": 1000000,
      "ages": [
        20,
        21,
        22,
        23,
        24,
        25,
        26,
        27,
        28,
        29,
        30,
        31,
        32,
        33,
        34,
        35,
        36,
        37,
        38,
        39,
        40,
        41,
        42,
        43,
        44,
        45,
        46,
        47,
        48,
        49,
        50,
        51,
        52,
        53,
        54,
        55,
        56,
        57,
        58,
        59,
        60,
        61,
        62,
        63,
        64,
        65,
        66,
        67,
        68,
        69,
        70,
        71,
        72,
        73,
        74,
        75,
        76,
        77,
        78,
        79,
        80,
        81,
        82,
        83,
        84,
        85,
        86,
        87,
        88,
        89,
        90,
        91,
        92,
        93,
        94,
        95,
        96,
        97,
        98,
        99,
        100
      ],
      "fiscal_flow_by_age": [
        40676504830.98616,
        41331652403.45094,
        41996627189.502716,
        42671576597.34525,
        43108374384.23646,
        60252000000.0,
        61383479999.99999,
        62534672699.999985,
        63705914897.99998,
        64630085445.82498,
        67195825693.10584,
        68508565198.015205,
        69844892827.29088,
        71205220858.27528,
        72301834355.50372,
        73999562658.7686,
        75222405957.4444,
        76464609653.48222,
        77726479419.06078,
        78697923296.29976,
        83911132345.54504,
        85333576377.98863,
        86779138726.62779,
        88248192891.04106,
        89406726786.34013,
        91258300778.39896,
        92800131903.1172,
        94367009843.90184,
        95959339093.23187,
        97217295934.22078,
        99222002087.61378,
        100808349662.1671,
        102419287713.48727,
        104055197027.67307,
        105328389192.32362,
        107403482133.70982,
        109116649316.9722,
        110856370732.25235,
        112623057543.89459,
        113999060190.54291,
        -14479608307.513472,
        -14479608307.513472,
        -14479608307.513472,
        -14479608307.513472,
        -14479608307.513472,
        -14479608307.513472,
        -14479608307.513472,
        -14479608307.513472,
        -14479608307.513472,
        -14479608307.513472,
        -22479608307.513474,
        -22479608307.513474,
        -22479608307.513474,
        -22479608307.513474,
        -22479608307.513474,
        -22479608307.513474,
        -22479608307.513474,
        -22479608307.513474,
        -22479608307.513474,
        -22479608307.513474,
        -36479608307.51347,
        -36479608307.51347,
        -36479608307.51347,
        -36479608307.51347,
        -36479608307.51347,
        -36479608307.51347,
        -36479608307.51347,
        -36479608307.51347,
        -36479608307.51347,
        -36479608307.51347,
        -56479608307.51347,
        -56479608307.51347,
        -56479608307.51347,
        -56479608307.51347,
        -56479608307.51347,
        -56479608307.51347,
        -56479608307.51347,
        -56479608307.51347,
        -56479608307.51347,
        -56479608307.51347,
        -56479608307.51347
      ],
      "average_wealth_at_60": 4332543.285459764,
      "average_private_monthly_pension": 15421.113349101053,
      "average_monthly_grant": 373.3006922927894,
      "grant_reliant_share": 0.4,
      "lifetime_taxes": 3344570898647.6436,
      "lifetime_health": 1292000000000.0,
      "lifetime_grants": 183663940608.05237,
      "lifetime_net_fiscal": 1868906958039.5908
    },
    "excluded": {
      "population": 1000000,
      "ages": [
        20,
        21,
        22,
        23,
        24,
        25,
        26,
        27,
        28,
        29,
        30,
        31,
        32,
        33,
        34,
        35,
        36,
        37,
        38,
        39,
        40,
        41,
        42,
        43,
        44,
        45,
        46,
        47,
        48,
        49,
        50,
        51,
        52,
        53,
        54,
        55,
        56,
        57,
        58,
        59,
        60,
        61,
        62,
        63,
        64,
        65,
        66,
        67,
        68,
        69,
        70,
        71,
        72,
        73,
        74,
        75,
        76,
        77,
        78,
        79,
        80,
        81,
        82,
        83,
        84,
        85,
        86,
        87,
        88,
        89,
        90,
        91,
        92,
        93,
        94,
        95,
        96,
        97,
        98,
        99,
        100
      ],
      "fiscal_flow_by_age": [
        20575955744.65244,
        20319059699.596424,
        20668845595.090374,
        21023878279.016724,
        18919211822.6601,
        31470000000.0,
        32096669999.999996,
        32734384349.99999,
        34060932966.749992,
        30700415459.44499,
        35491357458.788704,
        36344275523.18408,
        37933300077.64343,
        38101208514.51634,
        35404182493.541595,
        39928405117.68027,
        41505266752.866684,
        41570254195.743065,
        42413559560.620026,
        39392105227.56328,
        55758406668.62199,
        56137264491.78024,
        57348904582.53593,
        58583587991.50363,
        56521702634.29478,
        61123766861.84806,
        62430121938.35114,
        63761239819.6054,
        66030197856.048355,
        61996633852.788765,
        67907699455.25586,
        69130367576.80202,
        71342392024.59554,
        71638227927.71187,
        68073180626.69338,
        74231793694.45297,
        76589684576.2612,
        76913954712.02133,
        78289187784.67703,
        74461858635.59682,
        -28112248902.136856,
        -28112248902.136856,
        -28112248902.136856,
        -28112248902.136856,
        -28112248902.136856,
        -28112248902.136856,
        -28112248902.136856,
        -28112248902.136856,
        -28112248902.136856,
        -28112248902.136856,
        -36112248902.136856,
        -36112248902.136856,
        -36112248902.136856,
        -36112248902.136856,
        -36112248902.136856,
        -36112248902.136856,
        -36112248902.136856,
        -36112248902.136856,
        -36112248902.136856,
        -36112248902.136856,
        -50112248902.136856,
        -50112248902.136856,
        -50112248902.136856,
        -50112248902.136856,
        -50112248902.136856,
        -50112248902.136856,
        -50112248902.136856,
        -50112248902.136856,
        -50112248902.136856,
        -50112248902.136856,
        -70112248902.13686,
        -70112248902.13686,
        -70112248902.13686,
        -70112248902.13686,
        -70112248902.13686,
        -70112248902.13686,
        -70112248902.13686,
        -70112248902.13686,
        -70112248902.13686,
        -70112248902.13686,
        -70112248902.13686
      ],
      "average_wealth_at_60": 2683468.536328821,
      "average_private_monthly_pension": 9551.450439365113,
      "average_monthly_grant": 1509.3540751780713,
      "grant_reliant_share": 0.85,
      "lifetime_taxes": 2098923442550.805,
      "lifetime_health": 1292000000000.0,
      "lifetime_grants": 742602204987.6112,
      "lifetime_net_fiscal": 64321237563.19367
    }
  },
  "figures": {
    "wealth_paths": "C:\\Users\\Deriv\\Documents\\Codex\\2026-09-11\\https-chatgpt-com-share-6aa4702d-2368\\work\\unemployment-pension\\assets\\private-wealth-paths.png",
    "income_ladder": "C:\\Users\\Deriv\\Documents\\Codex\\2026-09-11\\https-chatgpt-com-share-6aa4702d-2368\\work\\unemployment-pension\\assets\\retirement-income-ladder.png",
    "catchup": "C:\\Users\\Deriv\\Documents\\Codex\\2026-09-11\\https-chatgpt-com-share-6aa4702d-2368\\work\\unemployment-pension\\assets\\delayed-entry-catchup.png",
    "fiscal_wave": "C:\\Users\\Deriv\\Documents\\Codex\\2026-09-11\\https-chatgpt-com-share-6aa4702d-2368\\work\\unemployment-pension\\assets\\cohort-fiscal-wave.png",
    "lifetime_fiscal": "C:\\Users\\Deriv\\Documents\\Codex\\2026-09-11\\https-chatgpt-com-share-6aa4702d-2368\\work\\unemployment-pension\\assets\\lifetime-fiscal-balance.png"
  }
}