row_group,scenario,starting_balance,monthly_contribution,nominal_apr,years,inflation_a,inflation_b,nominal_future_value,real_a,real_b,gap,real_a_rounded_usd,real_b_rounded_usd,gap_rounded_usd
horizon,Year 5,500000,3000,0.07,5,0.02,0.024,923591.334751333,836525.1275762178,820313.8921481682,16211.235428049578,836525,820314,16211
horizon,Year 10,500000,3000,0.07,10,0.02,0.024,1524085.1106484276,1250280.6293854753,1202291.1600199842,47989.469365491066,1250281,1202291,47989
horizon,Year 15,500000,3000,0.07,15,0.02,0.024,2375360.255601132,1764927.6589409343,1664294.339196035,100633.3197448994,1764928,1664294,100633
horizon,Year 20,500000,3000,0.07,20,0.02,0.024,3582149.403967646,2410683.85978034,2229177.0468471833,181506.81293315673,2410684,2229177,181507
horizon,Year 25,500000,3000,0.07,25,0.02,0.024,5292924.183720073,3226200.685343076,2925477.4655963005,300723.21974677546,3226201,2925477,300723
sensitivity,Base,500000,3000,0.07,25,0.02,0.024,5292924.183720073,3226200.685343076,2925477.4655963005,300723.21974677546,3226201,2925477,300723
sensitivity,Narrow wedge,500000,3000,0.07,25,0.02,0.022,5292924.183720073,3226200.685343076,3072014.6199077037,154186.0654353723,3226201,3072015,154186
sensitivity,Wide wedge,500000,3000,0.07,25,0.02,0.026,5292924.183720073,3226200.685343076,2786195.9318501307,440004.75349294534,3226201,2786196,440005
sensitivity,Low return,500000,3000,0.05,25,0.02,0.024,3527174.3514784956,2149921.652961705,1949521.4222447493,200400.23071695562,2149922,1949521,200400
sensitivity,High return,500000,3000,0.09,25,0.02,0.024,8067573.0768954065,4917434.840610563,4459066.939047079,458367.9015634842,4917435,4459067,458368
sensitivity,Short horizon,500000,3000,0.07,15,0.02,0.024,2375360.255601132,1764927.6589409343,1664294.339196035,100633.3197448994,1764928,1664294,100633
sensitivity,Long horizon,500000,3000,0.07,35,0.02,0.024,11156239.724101102,5578427.923306455,4864288.840778349,714139.0825281059,5578428,4864289,714139
sensitivity,Lower balance,250000,3000,0.07,25,0.02,0.024,3861569.631394703,2353745.8990295785,2134346.6383333476,219399.26069623092,2353746,2134347,219399
sensitivity,Lower saving,500000,1500,0.07,25,0.02,0.024,4077816.644185406,2485555.1289850357,2253869.560061103,231685.5689239325,2485555,2253870,231686
sensitivity,Higher inflation level,500000,3000,0.07,25,0.03,0.034,5292924.183720073,2527930.067824428,2294469.051735209,233461.01608921913,2527930,2294469,233461