{
  "curve_date": "2026-09-30",
  "currency": "USD",
  "mortality_population": "SSA2023 period, Social Security area; not an annuitant/cohort forecast",
  "annual_benefit_per_life_usd": 12000.0,
  "maximum_paying_age": 120,
  "cohorts": [
    {
      "sex": "male",
      "initial_age": 60,
      "initial_lives": 250.0,
      "survival": [
        0.988663,
        0.976569674184,
        0.963682860763468,
        0.9499706173376645,
        0.9354208673625208,
        0.9200285169900706,
        0.9038599358324871,
        0.8869261199346655,
        0.8692044491322509,
        0.8506330268720913,
        0.8311509786576398,
        0.8106921973179819,
        0.7892056113202661,
        0.7665964489671632,
        0.7427775307013045,
        0.7176701646085389,
        0.691109191816377,
        0.6626645196995985,
        0.632539127969535,
        0.6006933130327808,
        0.5672749419488281,
        0.5322417433588944,
        0.4958587622663671,
        0.45846109441623767,
        0.42024194374132245,
        0.3812939203953767,
        0.3418456326851914,
        0.3023617784187864,
        0.2633516664907514,
        0.22547906333271647,
        0.18952462285180818,
        0.1560638611626986,
        0.1255752252459538,
        0.09841506207840743,
        0.07491364366914581,
        0.05526619217132627,
        0.039443978748405106,
        0.027179110220461027,
        0.018146812416446317,
        0.01181292159785956,
        0.0074826825535753766,
        0.004602149077750999,
        0.0027417211087720017,
        0.0015778933987515924,
        0.0008746073762072227,
        0.00046529287335699487,
        0.0002366488859751143,
        0.00011454563357630653,
        5.248870385620525e-05,
        2.263029471278747e-05,
        9.113287571723654e-06,
        3.3977799116663036e-06,
        1.1602738842358096e-06,
        3.5800714807649596e-07,
        9.808751444429449e-08,
        2.331353852063436e-08,
        4.652566314870396e-09,
        7.422843875733675e-10,
        8.72332612276221e-11,
        6.402572441062553e-12
      ],
      "payments": [
        2965989.0,
        2929709.022552,
        2891048.582290404,
        2849911.852012994,
        2806262.6020875624,
        2760085.5509702116,
        2711579.8074974613,
        2660778.3598039965,
        2607613.347396753,
        2551899.080616274,
        2493452.935972919,
        2432076.591953946,
        2367616.8339607986,
        2299789.3469014894,
        2228332.5921039134,
        2153010.493825617,
        2073327.575449131,
        1987993.5590987955,
        1897617.3839086052,
        1802079.9390983426,
        1701824.8258464844,
        1596725.2300766832,
        1487576.2867991014,
        1375383.283248713,
        1260725.8312239673,
        1143881.76118613,
        1025536.8980555743,
        907085.3352563593,
        790054.9994722543,
        676437.1899981494,
        568573.8685554245,
        468191.5834880958,
        376725.67573786137,
        295245.18623522227,
        224740.93100743744,
        165798.57651397883,
        118331.93624521531,
        81537.33066138308,
        54440.43724933895,
        35438.76479357868,
        22448.04766072613,
        13806.447233252997,
        8225.163326316006,
        4733.680196254777,
        2623.822128621668,
        1395.8786200709847,
        709.9466579253428,
        343.63690072891956,
        157.46611156861576,
        67.89088413836241,
        27.339862715170963,
        10.193339734998911,
        3.4808216527074287,
        1.074021444229488,
        0.2942625433328835,
        0.06994061556190308,
        0.013957698944611187,
        0.0022268531627201026,
        0.00026169978368286627,
        1.920771732318766e-05
      ]
    },
    {
      "sex": "female",
      "initial_age": 65,
      "initial_lives": 250.0,
      "survival": [
        0.989812,
        0.97904284544,
        0.967628184905015,
        0.9554912245817514,
        0.9425146982607067,
        0.9285946986820942,
        0.9135951085142824,
        0.897419907118037,
        0.8799247060287708,
        0.8609772873338533,
        0.8404464229400902,
        0.8182098914819413,
        0.7939090577049277,
        0.7676028810778749,
        0.7392153913298529,
        0.7087722838687156,
        0.6761978184743933,
        0.6415210419473895,
        0.604786264043398,
        0.5660152310143678,
        0.5254025061586248,
        0.48311285843791707,
        0.43935925930062864,
        0.3944549855630672,
        0.3490224492358842,
        0.3039371253333896,
        0.26010057768368017,
        0.218392669750369,
        0.17959848785926222,
        0.14430702579794147,
        0.11301462448176106,
        0.0860323828867406,
        0.06354704532784497,
        0.04550610270631511,
        0.03155889178175388,
        0.021154556339145262,
        0.01367995348416605,
        0.008518507034590199,
        0.00509904201479314,
        0.002929394538456644,
        0.0016081467903820055,
        0.0008393046750746916,
        0.0004139635304496896,
        0.00019158853134507308,
        8.260262893530288e-05,
        3.326432648013328e-05,
        1.2402204956199931e-05,
        4.235104948443153e-06,
        1.3067585722619286e-06,
        3.5802832714546764e-07,
        8.50965308242619e-08,
        1.6982289173943823e-08,
        2.709405361678519e-09,
        3.184093181044594e-10,
        2.3369970311594905e-11
      ],
      "payments": [
        2969436.0,
        2937128.53632,
        2902884.554715045,
        2866473.673745254,
        2827544.09478212,
        2785784.0960462824,
        2740785.325542847,
        2692259.721354111,
        2639774.1180863124,
        2582931.8620015597,
        2521339.2688202704,
        2454629.674445824,
        2381727.173114783,
        2302808.6432336248,
        2217646.1739895586,
        2126316.851606147,
        2028593.45542318,
        1924563.1258421685,
        1814358.792130194,
        1698045.6930431034,
        1576207.5184758746,
        1449338.5753137511,
        1318077.7779018858,
        1183364.9566892015,
        1047067.3477076526,
        911811.3760001688,
        780301.7330510406,
        655178.009251107,
        538795.4635777867,
        432921.0773938244,
        339043.87344528316,
        258097.1486602218,
        190641.1359835349,
        136518.30811894534,
        94676.67534526165,
        63463.66901743579,
        41039.86045249815,
        25555.521103770596,
        15297.126044379418,
        8788.183615369931,
        4824.440371146016,
        2517.914025224075,
        1241.8905913490687,
        574.7655940352192,
        247.80788680590862,
        99.79297944039983,
        37.20661486859979,
        12.70531484532946,
        3.920275716785786,
        1.0740849814364029,
        0.2552895924727857,
        0.05094686752183147,
        0.008128216085035557,
        0.0009552279543133781,
        7.010991093478472e-05
      ]
    },
    {
      "sex": "male",
      "initial_age": 70,
      "initial_lives": 250.0,
      "survival": [
        0.977097,
        0.953045757345,
        0.9277862325923281,
        0.9012070126010231,
        0.8732056095124967,
        0.8436895134997553,
        0.8124645646051294,
        0.7790251480551115,
        0.743609885799378,
        0.7061721024889226,
        0.6668856299111563,
        0.625700774064733,
        0.5829291205512159,
        0.5389646062792433,
        0.4940343608413804,
        0.4482472562786013,
        0.40187204339127347,
        0.3554550186354946,
        0.30959492304118036,
        0.26507207715862824,
        0.2228042138790677,
        0.18346790711450442,
        0.14762561678061484,
        0.11569626262960278,
        0.08806811080991626,
        0.06497066352402114,
        0.04637014729306561,
        0.031951628213170616,
        0.02133330336722869,
        0.013887212493144657,
        0.008796604783957607,
        0.005410263806325285,
        0.0032231538420906757,
        0.0018549637139692891,
        0.0010281841270886093,
        0.0005469960119793943,
        0.0002782032656847439,
        0.00013465928309591796,
        6.170546193017488e-05,
        2.660406308934718e-05,
        1.0713536018269378e-05,
        3.9944133419795185e-06,
        1.3640122680191663e-06,
        4.2087144134638583e-07,
        1.1531119924296546e-07,
        2.7407281147267274e-08,
        5.469534062154393e-09,
        8.726258728782983e-10,
        1.0255099258065755e-10,
        7.526832651449943e-12
      ],
      "payments": [
        2931291.0,
        2859137.272035,
        2783358.6977769844,
        2703621.037803069,
        2619616.82853749,
        2531068.540499266,
        2437393.6938153883,
        2337075.4441653346,
        2230829.657398134,
        2118516.3074667677,
        2000656.8897334689,
        1877102.322194199,
        1748787.3616536479,
        1616893.8188377297,
        1482103.0825241413,
        1344741.768835804,
        1205616.1301738203,
        1066365.055906484,
        928784.7691235411,
        795216.2314758847,
        668412.6416372032,
        550403.7213435132,
        442876.8503418445,
        347088.78788880835,
        264204.3324297488,
        194911.99057206343,
        139110.44187919682,
        95854.88463951185,
        63999.910101686066,
        41661.63747943397,
        26389.81435187282,
        16230.791418975856,
        9669.461526272027,
        5564.891141907868,
        3084.552381265828,
        1640.9880359381827,
        834.6097970542316,
        403.9778492877539,
        185.11638579052462,
        79.81218926804154,
        32.14060805480813,
        11.983240025938555,
        4.092036804057499,
        1.2626143240391574,
        0.34593359772889637,
        0.08222184344180182,
        0.01640860218646318,
        0.002617877618634895,
        0.0003076529777419727,
        2.258049795434983e-05
      ]
    },
    {
      "sex": "female",
      "initial_age": 75,
      "initial_lives": 250.0,
      "survival": [
        0.976154,
        0.950326917468,
        0.9221022080192005,
        0.8915483513564842,
        0.8585771102266188,
        0.8232183290961559,
        0.7853840379092257,
        0.7451079736771647,
        0.702441600888463,
        0.6574101771803063,
        0.6102396821472649,
        0.5611214901312315,
        0.5103029612560064,
        0.45814795740379755,
        0.40537939196594297,
        0.3530141036293503,
        0.3020992324769928,
        0.25365671425160957,
        0.2085984038155249,
        0.16760840026896665,
        0.1312631891042423,
        0.09992410270560445,
        0.07380803914657037,
        0.05285401064089819,
        0.03665473206555866,
        0.02457039999818528,
        0.01588886685562648,
        0.009893997390998608,
        0.005922388534293511,
        0.0034024062905630877,
        0.0018678155789241277,
        0.0009748278931651335,
        0.0004808065631226935,
        0.00022252448951162938,
        9.594054355498097e-05,
        3.86355447112215e-05,
        1.4404799219042402e-05,
        4.9189508373186005e-06,
        1.5177619566580035e-06,
        4.1583945640907306e-07,
        9.88371378387649e-08,
        1.9724433412793117e-08,
        3.146895279977252e-09,
        3.6982313330292645e-10,
        2.7143538691901595e-11
      ],
      "payments": [
        2928462.0,
        2850980.752404,
        2766306.6240576017,
        2674645.054069453,
        2575731.3306798562,
        2469654.9872884676,
        2356152.113727677,
        2235323.921031494,
        2107324.8026653887,
        1972230.5315409189,
        1830719.0464417946,
        1683364.4703936945,
        1530908.883768019,
        1374443.8722113927,
        1216138.175897829,
        1059042.310888051,
        906297.6974309783,
        760970.1427548287,
        625795.2114465748,
        502825.2008068999,
        393789.5673127269,
        299772.30811681336,
        221424.11743971112,
        158562.03192269456,
        109964.19619667597,
        73711.19999455585,
        47666.600566879446,
        29681.992172995826,
        17767.165602880534,
        10207.218871689263,
        5603.446736772383,
        2924.4836794954003,
        1442.4196893680805,
        667.5734685348881,
        287.8216306649429,
        115.9066341336645,
        43.21439765712721,
        14.756852511955802,
        4.553285869974011,
        1.2475183692272191,
        0.2965114135162947,
        0.05917330023837935,
        0.009440685839931757,
        0.0011094693999087793,
        8.143061607570479e-05
      ]
    }
  ],
  "times_years": [
    1.0,
    2.0,
    3.0,
    4.0,
    5.0,
    6.0,
    7.0,
    8.0,
    9.0,
    10.0,
    11.0,
    12.0,
    13.0,
    14.0,
    15.0,
    16.0,
    17.0,
    18.0,
    19.0,
    20.0,
    21.0,
    22.0,
    23.0,
    24.0,
    25.0,
    26.0,
    27.0,
    28.0,
    29.0,
    30.0,
    31.0,
    32.0,
    33.0,
    34.0,
    35.0,
    36.0,
    37.0,
    38.0,
    39.0,
    40.0,
    41.0,
    42.0,
    43.0,
    44.0,
    45.0,
    46.0,
    47.0,
    48.0,
    49.0,
    50.0,
    51.0,
    52.0,
    53.0,
    54.0,
    55.0,
    56.0,
    57.0,
    58.0,
    59.0,
    60.0
  ],
  "expected_payments_usd": [
    11795178.0,
    11576955.583310999,
    11343598.458840035,
    11094651.617630769,
    10829154.856087029,
    10546593.174804227,
    10245910.940583374,
    9925437.446354935,
    9585541.925546588,
    9225577.78162552,
    8846168.140968453,
    8447173.058987664,
    8029040.252497249,
    7593935.681184238,
    7144220.024515443,
    6683111.425155618,
    6213834.85847711,
    5739891.883602276,
    5266556.156608915,
    4798167.064424231,
    4340234.553272289,
    3896239.8348507606,
    3469955.0324825426,
    3064399.0597494175,
    2681961.7075580447,
    2324316.327752918,
    1992615.673552691,
    1687800.221319974,
    1410617.5387546076,
    1161227.123743097,
    939611.0030893529,
    745444.0072467888,
    578478.6929370364,
    437995.9589646104,
    322789.9803646299,
    231019.14020148644,
    160249.62089242483,
    107511.58646695338,
    69927.23296537886,
    44308.00811658589,
    27304.92515134047,
    16336.403671803248,
    9471.155395154972,
    5309.709514083435,
    2871.976030455922,
    1495.7538213548264,
    747.1696813961291,
    356.34483345186766,
    161.3866949383793,
    68.96499170029676,
    27.595152307643747,
    10.244286602520743,
    3.4889498687924645,
    1.0749766721838014,
    0.2943326532438183,
    0.06994061556190308,
    0.013957698944611187,
    0.0022268531627201026,
    0.00026169978368286627,
    1.920771732318766e-05
  ],
  "base_liability_risk": {
    "pv": 119380495.42258865,
    "duration": 8.473572565547475,
    "convexity": 113.75899853395336,
    "dv01_usd": 101157.9290874313,
    "key_duration": [
      0.42534042537254496,
      1.5785646532831883,
      3.168761710247507,
      2.5821025727059923,
      0.7188032039382396
    ],
    "key_dv01_usd": [
      5077.735070422901,
      18844.98303655339,
      37828.83428454767,
      30825.26843615821,
      8581.108259749108
    ],
    "post30_pv_usd": 583401.058661607,
    "post30_pv_share": 0.004886904318803978,
    "duration_fd": 8.473572598475094,
    "convexity_fd": 113.75899922041404,
    "key_duration_fd": [
      0.42534042538622413,
      1.5785646536921403,
      3.168761713698492,
      2.582102580924646,
      0.7188032099760937
    ],
    "finite_difference_bump_decimal": 1e-05
  },
  "portfolios": {
    "five_year": {
      "weights": [
        0.0,
        1.0,
        0.0,
        0.0,
        0.0
      ],
      "faces_usd": [
        0.0,
        153607122.35765728,
        0.0,
        0.0,
        0.0
      ],
      "initial_assets_usd": 119380495.42258865,
      "asset_duration": 5.0,
      "net_key_dv01_usd": [
        -5077.735070422901,
        40845.26467474093,
        -37828.83428454767,
        -30825.26843615821,
        -8581.108259749108
      ]
    },
    "duration_match": {
      "weights": [
        0.0,
        0.7684284956301684,
        0.0,
        0.23157150436983165,
        0.0
      ],
      "faces_usd": [
        0.0,
        118036089.9513738,
        0.0,
        87132624.44809805,
        0.0
      ],
      "initial_assets_usd": 119380495.42258865,
      "asset_duration": 8.473572565547475,
      "net_key_dv01_usd": [
        -5077.735070422901,
        27022.704216028604,
        -37828.83428454767,
        24464.9733986911,
        -8581.108259749108
      ]
    },
    "key_rate": {
      "weights": [
        0.22508175531324365,
        0.30770258837528425,
        0.31487357437135716,
        0.12860448624298365,
        0.023737595697131426
      ],
      "faces_usd": [
        28123545.34900219,
        47265309.14233014,
        63757574.86123827,
        48389573.80634576,
        15501670.850167861
      ],
      "initial_assets_usd": 119380495.42258866,
      "asset_duration": 8.196548036676852,
      "net_key_dv01_usd": [
        -2390.697924434811,
        -478.13931502624024,
        -239.07098061374023,
        -119.53387364846225,
        -79.6904563551318
      ]
    },
    "covariance": {
      "weights": [
        0.20054979389908054,
        0.3287209903239307,
        0.31793136383881754,
        0.12842482909001246,
        0.024373022848158576
      ],
      "faces_usd": [
        25058322.544199433,
        50493885.382218294,
        64376735.237813994,
        48321974.81880257,
        15916632.106992751
      ],
      "initial_assets_usd": 119380495.42258862,
      "asset_duration": 8.323155651151916,
      "net_key_dv01_usd": [
        -2683.561695165873,
        776.4543037840195,
        125.96944090965363,
        -162.4289935042821,
        147.88236792862372
      ]
    }
  },
  "instantaneous_scenarios": [
    {
      "scenario": "base",
      "axis": "base",
      "method": "five_year",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119380495.42258865,
      "liability_usd": 119380495.42258865,
      "surplus_usd": 0.0,
      "surplus_fraction_initial_liability": 0.0
    },
    {
      "scenario": "base",
      "axis": "base",
      "method": "duration_match",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119380495.42258865,
      "liability_usd": 119380495.42258865,
      "surplus_usd": 0.0,
      "surplus_fraction_initial_liability": 0.0
    },
    {
      "scenario": "base",
      "axis": "base",
      "method": "key_rate",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119380495.42258866,
      "liability_usd": 119380495.42258865,
      "surplus_usd": 1.4901161193847656e-08,
      "surplus_fraction_initial_liability": 1.2482073508825568e-16
    },
    {
      "scenario": "base",
      "axis": "base",
      "method": "covariance",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119380495.42258862,
      "liability_usd": 119380495.42258865,
      "surplus_usd": -2.9802322387695312e-08,
      "surplus_fraction_initial_liability": -2.4964147017651136e-16
    },
    {
      "scenario": "parallel_-200bp",
      "axis": "interest_rate",
      "method": "five_year",
      "parallel_shift_decimal": -0.02,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 131935851.72650793,
      "liability_usd": 142678074.9612665,
      "surplus_usd": -10742223.234758556,
      "surplus_fraction_initial_liability": -0.08998306797716606
    },
    {
      "scenario": "parallel_-200bp",
      "axis": "interest_rate",
      "method": "duration_match",
      "parallel_shift_decimal": -0.02,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 142624942.21577886,
      "liability_usd": 142678074.9612665,
      "surplus_usd": -53132.74548763037,
      "surplus_fraction_initial_liability": -0.00044507057287330396
    },
    {
      "scenario": "parallel_-200bp",
      "axis": "interest_rate",
      "method": "key_rate",
      "parallel_shift_decimal": -0.02,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 141989750.2837751,
      "liability_usd": 142678074.9612665,
      "surplus_usd": -688324.6774913967,
      "surplus_fraction_initial_liability": -0.005765805168213056
    },
    {
      "scenario": "parallel_-200bp",
      "axis": "interest_rate",
      "method": "covariance",
      "parallel_shift_decimal": -0.02,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 142327117.8852945,
      "liability_usd": 142678074.9612665,
      "surplus_usd": -350957.0759719908,
      "surplus_fraction_initial_liability": -0.002939819228674304
    },
    {
      "scenario": "parallel_-100bp",
      "axis": "interest_rate",
      "method": "five_year",
      "parallel_shift_decimal": -0.01,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 125501264.30881768,
      "liability_usd": 130216732.44950949,
      "surplus_usd": -4715468.140691802,
      "surplus_fraction_initial_liability": -0.039499485439390816
    },
    {
      "scenario": "parallel_-100bp",
      "axis": "interest_rate",
      "method": "duration_match",
      "parallel_shift_decimal": -0.01,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 130204574.6707228,
      "liability_usd": 130216732.44950949,
      "surplus_usd": -12157.778786689043,
      "surplus_fraction_initial_liability": -0.00010184057909671401
    },
    {
      "scenario": "parallel_-100bp",
      "axis": "interest_rate",
      "method": "key_rate",
      "parallel_shift_decimal": -0.01,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 129877872.61830519,
      "liability_usd": 130216732.44950949,
      "surplus_usd": -338859.83120429516,
      "surplus_fraction_initial_liability": -0.002838485717493325
    },
    {
      "scenario": "parallel_-100bp",
      "axis": "interest_rate",
      "method": "covariance",
      "parallel_shift_decimal": -0.01,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 130037270.64035924,
      "liability_usd": 130216732.44950949,
      "surplus_usd": -179461.80915024877,
      "surplus_fraction_initial_liability": -0.0015032757948857682
    },
    {
      "scenario": "parallel_-50bp",
      "axis": "interest_rate",
      "method": "five_year",
      "parallel_shift_decimal": -0.005,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 122402627.05247751,
      "liability_usd": 124613191.25940587,
      "surplus_usd": -2210564.2069283575,
      "surplus_fraction_initial_liability": -0.018516962918467536
    },
    {
      "scenario": "parallel_-50bp",
      "axis": "interest_rate",
      "method": "duration_match",
      "parallel_shift_decimal": -0.005,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 124610250.23173833,
      "liability_usd": 124613191.25940587,
      "surplus_usd": -2941.0276675373316,
      "surplus_fraction_initial_liability": -2.463574687914089e-05
    },
    {
      "scenario": "parallel_-50bp",
      "axis": "interest_rate",
      "method": "key_rate",
      "parallel_shift_decimal": -0.005,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 124445651.80657285,
      "liability_usd": 124613191.25940587,
      "surplus_usd": -167539.45283301175,
      "surplus_fraction_initial_liability": -0.0014034072504050831
    },
    {
      "scenario": "parallel_-50bp",
      "axis": "interest_rate",
      "method": "covariance",
      "parallel_shift_decimal": -0.005,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 124523229.04794016,
      "liability_usd": 124613191.25940587,
      "surplus_usd": -89962.21146570146,
      "surplus_fraction_initial_liability": -0.0007535754575925408
    },
    {
      "scenario": "parallel_+50bp",
      "axis": "interest_rate",
      "method": "five_year",
      "parallel_shift_decimal": 0.005,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 116432980.4885037,
      "liability_usd": 114487566.41709612,
      "surplus_usd": 1945414.0714075714,
      "surplus_fraction_initial_liability": 0.016295912196721114
    },
    {
      "scenario": "parallel_+50bp",
      "axis": "interest_rate",
      "method": "duration_match",
      "parallel_shift_decimal": 0.005,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 114484759.87073207,
      "liability_usd": 114487566.41709612,
      "surplus_usd": -2806.546364054084,
      "surplus_fraction_initial_liability": -2.3509253786553155e-05
    },
    {
      "scenario": "parallel_+50bp",
      "axis": "interest_rate",
      "method": "key_rate",
      "parallel_shift_decimal": 0.005,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 114650501.46805888,
      "liability_usd": 114487566.41709612,
      "surplus_usd": 162935.05096276104,
      "surplus_fraction_initial_liability": 0.0013648381202138252
    },
    {
      "scenario": "parallel_+50bp",
      "axis": "interest_rate",
      "method": "covariance",
      "parallel_shift_decimal": 0.005,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 114576827.46993326,
      "liability_usd": 114487566.41709612,
      "surplus_usd": 89261.05283713341,
      "surplus_fraction_initial_liability": 0.0007477021478354815
    },
    {
      "scenario": "parallel_+100bp",
      "axis": "interest_rate",
      "method": "five_year",
      "parallel_shift_decimal": 0.01,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 113558239.95743912,
      "liability_usd": 109906351.85432278,
      "surplus_usd": 3651888.1031163484,
      "surplus_fraction_initial_liability": 0.030590324576801466
    },
    {
      "scenario": "parallel_+100bp",
      "axis": "interest_rate",
      "method": "duration_match",
      "parallel_shift_decimal": 0.01,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 109895298.16455957,
      "liability_usd": 109906351.85432278,
      "surplus_usd": -11053.689763203263,
      "surplus_fraction_initial_liability": -9.259209156466386e-05
    },
    {
      "scenario": "parallel_+100bp",
      "axis": "interest_rate",
      "method": "key_rate",
      "parallel_shift_decimal": 0.01,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 110226995.19660906,
      "liability_usd": 109906351.85432278,
      "surplus_usd": 320643.34228628874,
      "surplus_fraction_initial_liability": 0.002685893882005268
    },
    {
      "scenario": "parallel_+100bp",
      "axis": "interest_rate",
      "method": "covariance",
      "parallel_shift_decimal": 0.01,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 110083249.80723327,
      "liability_usd": 109906351.85432278,
      "surplus_usd": 176897.95291049778,
      "surplus_fraction_initial_liability": 0.0014817994537910583
    },
    {
      "scenario": "parallel_+200bp",
      "axis": "interest_rate",
      "method": "five_year",
      "parallel_shift_decimal": 0.02,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 108019939.2420288,
      "liability_usd": 101580060.09986259,
      "surplus_usd": 6439879.142166212,
      "surplus_fraction_initial_liability": 0.05394414824105083
    },
    {
      "scenario": "parallel_+200bp",
      "axis": "interest_rate",
      "method": "duration_match",
      "parallel_shift_decimal": 0.02,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 101536678.13584329,
      "liability_usd": 101580060.09986259,
      "surplus_usd": -43381.96401929855,
      "surplus_fraction_initial_liability": -0.0003633923939227514
    },
    {
      "scenario": "parallel_+200bp",
      "axis": "interest_rate",
      "method": "key_rate",
      "parallel_shift_decimal": 0.02,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 102198772.9490174,
      "liability_usd": 101580060.09986259,
      "surplus_usd": 618712.8491548151,
      "surplus_fraction_initial_liability": 0.005182696276847122
    },
    {
      "scenario": "parallel_+200bp",
      "axis": "interest_rate",
      "method": "covariance",
      "parallel_shift_decimal": 0.02,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 101924657.28304082,
      "liability_usd": 101580060.09986259,
      "surplus_usd": 344597.1831782311,
      "surplus_fraction_initial_liability": 0.002886545092298452
    },
    {
      "scenario": "twist_short_-50bp",
      "axis": "interest_rate",
      "method": "five_year",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        -0.005,
        -0.005,
        -0.0,
        0.005,
        0.005
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 122402627.05247751,
      "liability_usd": 118701227.24616246,
      "surplus_usd": 3701399.8063150495,
      "surplus_fraction_initial_liability": 0.03100506320745832
    },
    {
      "scenario": "twist_short_-50bp",
      "axis": "interest_rate",
      "method": "duration_match",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        -0.005,
        -0.005,
        -0.0,
        0.005,
        0.005
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119072006.39933026,
      "liability_usd": 118701227.24616246,
      "surplus_usd": 370779.1531677991,
      "surplus_fraction_initial_liability": 0.0031058603991824443
    },
    {
      "scenario": "twist_short_-50bp",
      "axis": "interest_rate",
      "method": "key_rate",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        -0.005,
        -0.005,
        -0.0,
        0.005,
        0.005
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 118589356.39089307,
      "liability_usd": 118701227.24616246,
      "surplus_usd": -111870.85526938736,
      "surplus_fraction_initial_liability": -0.0009370949154916948
    },
    {
      "scenario": "twist_short_-50bp",
      "axis": "interest_rate",
      "method": "covariance",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        -0.005,
        -0.005,
        -0.0,
        0.005,
        0.005
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 118629671.55607876,
      "liability_usd": 118701227.24616246,
      "surplus_usd": -71555.69008369744,
      "surplus_fraction_initial_liability": -0.0005993918003975547
    },
    {
      "scenario": "twist_short_+50bp",
      "axis": "interest_rate",
      "method": "five_year",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.005,
        0.005,
        0.0,
        -0.005,
        -0.005
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 116432980.4885037,
      "liability_usd": 120255708.8890718,
      "surplus_usd": -3822728.4005681127,
      "surplus_fraction_initial_liability": -0.03202138160874807
    },
    {
      "scenario": "twist_short_+50bp",
      "axis": "interest_rate",
      "method": "duration_match",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.005,
        0.005,
        0.0,
        -0.005,
        -0.005
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 120023003.70314014,
      "liability_usd": 120255708.8890718,
      "surplus_usd": -232705.1859316677,
      "surplus_fraction_initial_liability": -0.0019492730793914618
    },
    {
      "scenario": "twist_short_+50bp",
      "axis": "interest_rate",
      "method": "key_rate",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.005,
        0.005,
        0.0,
        -0.005,
        -0.005
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 120412802.89584555,
      "liability_usd": 120255708.8890718,
      "surplus_usd": 157094.00677374005,
      "surplus_fraction_initial_liability": 0.0013159101595084804
    },
    {
      "scenario": "twist_short_+50bp",
      "axis": "interest_rate",
      "method": "covariance",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.005,
        0.005,
        0.0,
        -0.005,
        -0.005
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 120375478.18270665,
      "liability_usd": 120255708.8890718,
      "surplus_usd": 119769.2936348468,
      "surplus_fraction_initial_liability": 0.001003256798448372
    },
    {
      "scenario": "mortality_force_0.8",
      "axis": "longevity",
      "method": "five_year",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 0.8,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119380495.42258865,
      "liability_usd": 126326153.12897253,
      "surplus_usd": -6945657.706383884,
      "surplus_fraction_initial_liability": -0.05818084170112815
    },
    {
      "scenario": "mortality_force_0.8",
      "axis": "longevity",
      "method": "duration_match",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 0.8,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119380495.42258865,
      "liability_usd": 126326153.12897253,
      "surplus_usd": -6945657.706383884,
      "surplus_fraction_initial_liability": -0.05818084170112815
    },
    {
      "scenario": "mortality_force_0.8",
      "axis": "longevity",
      "method": "key_rate",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 0.8,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119380495.42258866,
      "liability_usd": 126326153.12897253,
      "surplus_usd": -6945657.706383869,
      "surplus_fraction_initial_liability": -0.05818084170112803
    },
    {
      "scenario": "mortality_force_0.8",
      "axis": "longevity",
      "method": "covariance",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 0.8,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119380495.42258862,
      "liability_usd": 126326153.12897253,
      "surplus_usd": -6945657.706383914,
      "surplus_fraction_initial_liability": -0.0581808417011284
    },
    {
      "scenario": "mortality_force_1.2",
      "axis": "longevity",
      "method": "five_year",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.2,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119380495.42258865,
      "liability_usd": 113491792.80804583,
      "surplus_usd": 5888702.614542812,
      "surplus_fraction_initial_liability": 0.049327175211475775
    },
    {
      "scenario": "mortality_force_1.2",
      "axis": "longevity",
      "method": "duration_match",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.2,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119380495.42258865,
      "liability_usd": 113491792.80804583,
      "surplus_usd": 5888702.614542812,
      "surplus_fraction_initial_liability": 0.049327175211475775
    },
    {
      "scenario": "mortality_force_1.2",
      "axis": "longevity",
      "method": "key_rate",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.2,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119380495.42258866,
      "liability_usd": 113491792.80804583,
      "surplus_usd": 5888702.614542827,
      "surplus_fraction_initial_liability": 0.0493271752114759
    },
    {
      "scenario": "mortality_force_1.2",
      "axis": "longevity",
      "method": "covariance",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.2,
      "maximum_paying_age": 120,
      "tail": "svensson",
      "assets_usd": 119380495.42258862,
      "liability_usd": 113491792.80804583,
      "surplus_usd": 5888702.614542782,
      "surplus_fraction_initial_liability": 0.049327175211475525
    },
    {
      "scenario": "maximum_paying_age_110",
      "axis": "terminal_age",
      "method": "five_year",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 110,
      "tail": "svensson",
      "assets_usd": 119380495.42258865,
      "liability_usd": 119380445.63374665,
      "surplus_usd": 49.78884199261665,
      "surplus_fraction_initial_liability": 4.1706010530758637e-07
    },
    {
      "scenario": "maximum_paying_age_110",
      "axis": "terminal_age",
      "method": "duration_match",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 110,
      "tail": "svensson",
      "assets_usd": 119380495.42258865,
      "liability_usd": 119380445.63374665,
      "surplus_usd": 49.78884199261665,
      "surplus_fraction_initial_liability": 4.1706010530758637e-07
    },
    {
      "scenario": "maximum_paying_age_110",
      "axis": "terminal_age",
      "method": "key_rate",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 110,
      "tail": "svensson",
      "assets_usd": 119380495.42258866,
      "liability_usd": 119380445.63374665,
      "surplus_usd": 49.788842007517815,
      "surplus_fraction_initial_liability": 4.170601054324071e-07
    },
    {
      "scenario": "maximum_paying_age_110",
      "axis": "terminal_age",
      "method": "covariance",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 110,
      "tail": "svensson",
      "assets_usd": 119380495.42258862,
      "liability_usd": 119380445.63374665,
      "surplus_usd": 49.78884196281433,
      "surplus_fraction_initial_liability": 4.170601050579449e-07
    },
    {
      "scenario": "flat_forward_after30",
      "axis": "curve_extrapolation",
      "method": "five_year",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "flat_forward",
      "assets_usd": 119380495.42258865,
      "liability_usd": 119372565.15478177,
      "surplus_usd": 7930.2678068727255,
      "surplus_fraction_initial_liability": 6.642850474695045e-05
    },
    {
      "scenario": "flat_forward_after30",
      "axis": "curve_extrapolation",
      "method": "duration_match",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "flat_forward",
      "assets_usd": 119380495.42258865,
      "liability_usd": 119372565.15478177,
      "surplus_usd": 7930.2678068727255,
      "surplus_fraction_initial_liability": 6.642850474695045e-05
    },
    {
      "scenario": "flat_forward_after30",
      "axis": "curve_extrapolation",
      "method": "key_rate",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "flat_forward",
      "assets_usd": 119380495.42258866,
      "liability_usd": 119372565.15478177,
      "surplus_usd": 7930.267806887627,
      "surplus_fraction_initial_liability": 6.642850474707527e-05
    },
    {
      "scenario": "flat_forward_after30",
      "axis": "curve_extrapolation",
      "method": "covariance",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "flat_forward",
      "assets_usd": 119380495.42258862,
      "liability_usd": 119372565.15478177,
      "surplus_usd": 7930.267806842923,
      "surplus_fraction_initial_liability": 6.64285047467008e-05
    },
    {
      "scenario": "flat_zero_after30",
      "axis": "curve_extrapolation",
      "method": "five_year",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "flat_zero",
      "assets_usd": 119380495.42258865,
      "liability_usd": 119359012.43515204,
      "surplus_usd": 21482.98743660748,
      "surplus_fraction_initial_liability": 0.00017995391425174606
    },
    {
      "scenario": "flat_zero_after30",
      "axis": "curve_extrapolation",
      "method": "duration_match",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "flat_zero",
      "assets_usd": 119380495.42258865,
      "liability_usd": 119359012.43515204,
      "surplus_usd": 21482.98743660748,
      "surplus_fraction_initial_liability": 0.00017995391425174606
    },
    {
      "scenario": "flat_zero_after30",
      "axis": "curve_extrapolation",
      "method": "key_rate",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "flat_zero",
      "assets_usd": 119380495.42258866,
      "liability_usd": 119359012.43515204,
      "surplus_usd": 21482.98743662238,
      "surplus_fraction_initial_liability": 0.00017995391425187088
    },
    {
      "scenario": "flat_zero_after30",
      "axis": "curve_extrapolation",
      "method": "covariance",
      "parallel_shift_decimal": 0.0,
      "key_shifts_decimal": [
        0.0,
        0.0,
        0.0,
        0.0,
        0.0
      ],
      "mortality_force": 1.0,
      "maximum_paying_age": 120,
      "tail": "flat_zero",
      "assets_usd": 119380495.42258862,
      "liability_usd": 119359012.43515204,
      "surplus_usd": 21482.987436577678,
      "surplus_fraction_initial_liability": 0.00017995391425149643
    }
  ],
  "runoff_scenarios": [
    {
      "method": "five_year",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46236743.450798064,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 62488136.409802586,
        "base_cash_interest_usd": 3754600.7430703766,
        "extra_cash_interest_usd": -659126.2475812482,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 55870379.8055736,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 55870379.8055736,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -16318113.483446315,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -16318113.483446315,
        "discounted_wealth_conservation_error_usd": -1.862645149230957e-08
      },
      "case_id": 0
    },
    {
      "method": "duration_match",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46236743.450798064,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 34586473.538142115,
        "base_cash_interest_usd": 2078128.853049317,
        "extra_cash_interest_usd": -364818.88931300526,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 26586552.40216031,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57206142.755891524,
          0.0
        ],
        "assets_usd": 57371793.74263286,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -14816699.546387054,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -14816699.546387054,
        "discounted_wealth_conservation_error_usd": -2.9802322387695312e-08
      },
      "case_id": 1
    },
    {
      "method": "key_rate",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 27469452.85761033,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 46531330.14192083,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 36818099.04220271,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          35315509.39806541,
          11313375.166016191
        ],
        "assets_usd": 59330879.68254559,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -12857613.606474325,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -12857613.606474325,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 2
    },
    {
      "method": "covariance",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 29080481.567648776,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 46650231.83076759,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 36937000.73104947,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          35016241.80676919,
          11533896.13520053
        ],
        "assets_usd": 59357107.794700816,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -12831385.494319096,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -12831385.494319096,
        "discounted_wealth_conservation_error_usd": -2.2351741790771484e-08
      },
      "case_id": 3
    },
    {
      "method": "five_year",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46236743.450798064,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 66146489.92640993,
        "base_cash_interest_usd": 3974412.9765764046,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 60407671.80326822,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 60407671.80326822,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -11780821.485751696,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -11780821.485751696,
        "discounted_wealth_conservation_error_usd": -2.2351741790771484e-08
      },
      "case_id": 4
    },
    {
      "method": "duration_match",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46236743.450798064,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 3.725290298461914e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 37106138.591701984,
        "base_cash_interest_usd": 2229522.9708118094,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 29622430.462795675,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57206142.755891524,
          0.0
        ],
        "assets_usd": 60407671.803268224,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -11780821.485751688,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -11780821.485751688,
        "discounted_wealth_conservation_error_usd": -2.9802322387695312e-08
      },
      "case_id": 5
    },
    {
      "method": "key_rate",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 26428628.107116338,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 47257019.40195884,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 37543788.30224072,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          35866279.93922084,
          11489815.315646948
        ],
        "assets_usd": 60407671.80326821,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -11780821.485751703,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -11780821.485751703,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 6
    },
    {
      "method": "covariance",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 28057853.741582867,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 7.450580596923828e-09,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 47359784.662521325,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 37646553.56280321,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          35548840.950574085,
          11709327.389080977
        ],
        "assets_usd": 60407671.80326813,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -11780821.485751785,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -11780821.485751785,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 7
    },
    {
      "method": "five_year",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46236743.450798064,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 4.470348358154297e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 69966214.58978559,
        "base_cash_interest_usd": 4203921.198191168,
        "extra_cash_interest_usd": 745422.2573245993,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 65202326.94558325,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 65202326.94558325,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -6986166.343436666,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -6986166.343436666,
        "discounted_wealth_conservation_error_usd": -2.9802322387695312e-08
      },
      "case_id": 8
    },
    {
      "method": "duration_match",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46236743.450798064,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 3.725290298461914e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 39740704.03428924,
        "base_cash_interest_usd": 2387820.8804107574,
        "extra_cash_interest_usd": 423398.7144022719,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 32838692.52938415,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57206142.755891524,
          0.0
        ],
        "assets_usd": 63623933.8698567,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -8564559.419163212,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -8564559.419163212,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 9
    },
    {
      "method": "key_rate",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 25315714.597337656,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 48023041.987385124,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 38309810.88766701,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36447661.939955436,
          11676061.891193725
        ],
        "assets_usd": 61544311.31235973,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -10644181.976660185,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -10644181.976660185,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 10
    },
    {
      "method": "covariance",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 26977019.542769942,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 48110388.04406499,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 38397156.944346875,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36112253.14549006,
          11894908.06256747
        ],
        "assets_usd": 61519015.26082249,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -10669478.028197423,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -10669478.028197423,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 11
    },
    {
      "method": "five_year",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46703781.26343239,
      "haircut_cost_usd": 467037.8126343239,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 61851454.11664446,
        "base_cash_interest_usd": 3716345.6766156144,
        "extra_cash_interest_usd": -652410.5086442023,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 55202158.18489775,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 55202158.18489775,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -16986335.104122162,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -16986335.104122162,
        "discounted_wealth_conservation_error_usd": -1.1175870895385742e-08
      },
      "case_id": 12
    },
    {
      "method": "duration_match",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46703781.26343239,
      "haircut_cost_usd": 467037.8126343239,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 34097228.721416235,
        "base_cash_interest_usd": 2048732.5698832509,
        "extra_cash_interest_usd": -359658.3241445661,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 26073071.867436804,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          56903855.06203084,
          0.0
        ],
        "assets_usd": 56695638.3768258,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -15492854.91219411,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -15492854.91219411,
        "discounted_wealth_conservation_error_usd": -3.725290298461914e-09
      },
      "case_id": 13
    },
    {
      "method": "key_rate",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 27832120.44955612,
      "haircut_cost_usd": 278321.2044955612,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 46292903.70101297,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 36579672.60129485,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          35134552.79981328,
          11255405.454699935
        ],
        "assets_usd": 58977097.799473375,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -13211395.489546537,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -13211395.48954654,
        "discounted_wealth_conservation_error_usd": 7.450580596923828e-09
      },
      "case_id": 14
    },
    {
      "method": "covariance",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 29485187.341032762,
      "haircut_cost_usd": 294851.87341032765,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 46391728.1983643,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 36678497.09864619,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          34822205.77854539,
          11469983.182794899
        ],
        "assets_usd": 58974367.285279445,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -13214126.003740467,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -13214126.003740467,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 15
    },
    {
      "method": "five_year",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46703781.26343239,
      "haircut_cost_usd": 467037.8126343239,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 65483824.1359534,
        "base_cash_interest_usd": 3934596.69124284,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 59705189.727478124,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 59705189.727478124,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -12483303.561541788,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -12483303.561541788,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 16
    },
    {
      "method": "duration_match",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46703781.26343239,
      "haircut_cost_usd": 467037.8126343239,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 36596927.3152359,
        "base_cash_interest_usd": 2198927.002571357,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 29082623.21808914,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          56903855.06203084,
          0.0
        ],
        "assets_usd": 59705189.72747814,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -12483303.561541773,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -12483303.561541773,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 17
    },
    {
      "method": "key_rate",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 26787190.782036692,
      "haircut_cost_usd": 267871.9078203669,
      "unpaid_nominal_usd": 5.587935447692871e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 47024900.4772307,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 37311669.37751258,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          35690110.50579386,
          11433379.179594697
        ],
        "assets_usd": 60063249.13783592,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -12125244.151183993,
        "unpaid_forward_carried_usd": 7.282944532327512e-09,
        "surplus_after_unpaid_usd": -12125244.151184,
        "discounted_wealth_conservation_error_usd": 7.450580596923828e-09
      },
      "case_id": 18
    },
    {
      "method": "covariance",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 28455786.21900773,
      "haircut_cost_usd": 284557.8621900773,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 7.450580596923828e-09,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 47105901.99461532,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 37392670.8948972,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          35358273.475535706,
          11646556.933131726
        ],
        "assets_usd": 60031773.09444067,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -12156720.194579244,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -12156720.194579244,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 19
    },
    {
      "method": "five_year",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46703781.26343239,
      "haircut_cost_usd": 467037.8126343239,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 69276504.89538974,
        "base_cash_interest_usd": 4162479.979427676,
        "extra_cash_interest_usd": 738074.0684836059,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 64463827.843582906,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 64463827.843582906,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -7724665.445437007,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -7724665.445437007,
        "discounted_wealth_conservation_error_usd": -2.2351741790771484e-08
      },
      "case_id": 20
    },
    {
      "method": "duration_match",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46703781.26343239,
      "haircut_cost_usd": 467037.8126343239,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 39210711.4514031,
        "base_cash_interest_usd": 2355976.267019247,
        "extra_cash_interest_usd": 417752.15670558094,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 32271208.77540981,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          56903855.06203084,
          0.0
        ],
        "assets_usd": 62893775.28479881,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -9294718.004221104,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -9294718.004221104,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 21
    },
    {
      "method": "key_rate",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 25665370.964612942,
      "haircut_cost_usd": 256653.70964612946,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 47796992.297517106,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 38083761.19779899,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36276098.82489693,
          11621101.395978168
        ],
        "assets_usd": 61208894.29801819,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -10979598.991001725,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -10979598.991001727,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 22
    },
    {
      "method": "covariance",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 27367668.326903064,
      "haircut_cost_usd": 273676.68326903065,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 47861485.47115465,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 38148254.37143654,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          35925423.79143726,
          11833368.895213567
        ],
        "assets_usd": 61150490.08124833,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -11038003.207771584,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -11038003.207771586,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 23
    },
    {
      "method": "five_year",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 47180350.45999803,
      "haircut_cost_usd": 943607.0091999605,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 61201778.307299435,
        "base_cash_interest_usd": 3677309.8945189184,
        "extra_cash_interest_usd": -645557.7138104822,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 54520299.38828976,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 54520299.38828976,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -17668193.900730155,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -17668193.90073016,
        "discounted_wealth_conservation_error_usd": 7.450580596923828e-09
      },
      "case_id": 24
    },
    {
      "method": "duration_match",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 47180350.45999803,
      "haircut_cost_usd": 943607.0091999605,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 33597999.316593975,
        "base_cash_interest_usd": 2018736.3625709426,
        "extra_cash_interest_usd": -354392.4413196288,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 25549112.13812717,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          56595398.231560774,
          0.0
        ],
        "assets_usd": 56005683.921920724,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -16182809.367099188,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -16182809.36709919,
        "discounted_wealth_conservation_error_usd": -2.2351741790771484e-08
      },
      "case_id": 25
    },
    {
      "method": "key_rate",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 28203945.90546605,
      "haircut_cost_usd": 564078.918109321,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 1.862645149230957e-09,
        "base_cash_interest_usd": 1.1191706559330048e-10,
        "extra_cash_interest_usd": -1.964722231011231e-11,
        "maturities_usd": 46048283.22342464,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 36335052.12370653,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          34948895.16335885,
          11195929.758909466
        ],
        "assets_usd": 58614125.08189352,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -13574368.207126394,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -13574368.207126394,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 26
    },
    {
      "method": "covariance",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 29900440.085634768,
      "haircut_cost_usd": 598008.8017126954,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 46126311.048223324,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 36413079.94850521,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          34622980.3782791,
          11404360.91850836
        ],
        "assets_usd": 58581390.62065895,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -13607102.668360963,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -13607102.668360965,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 27
    },
    {
      "method": "five_year",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 47180350.45999803,
      "haircut_cost_usd": 943607.0091999605,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 64807634.55385497,
        "base_cash_interest_usd": 3893967.8286575745,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 58988371.28279442,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 58988371.28279442,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -13200122.00622549,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -13200122.006225491,
        "discounted_wealth_conservation_error_usd": 1.4901161193847656e-08
      },
      "case_id": 28
    },
    {
      "method": "duration_match",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 47180350.45999803,
      "haircut_cost_usd": 943607.0091999605,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 36077323.971903235,
        "base_cash_interest_usd": 2167706.6268157978,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 28531799.499000914,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          56595398.231560774,
          0.0
        ],
        "assets_usd": 58988371.28279447,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -13200122.006225444,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -13200122.006225446,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 29
    },
    {
      "method": "key_rate",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 27154959.666630566,
      "haircut_cost_usd": 543099.1933326114,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 46786695.15668577,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 37073464.05696765,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          35509321.72948518,
          11375463.230283847
        ],
        "assets_usd": 59709795.35754497,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -12478697.931474939,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -12478697.931474939,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 30
    },
    {
      "method": "covariance",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 28864200.75480642,
      "haircut_cost_usd": 577284.0150961285,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 46845147.62012827,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 37131916.52041015,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          35162548.01242686,
          11582087.502775125
        ],
        "assets_usd": 59645700.136017665,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -12542793.153002247,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -12542793.153002247,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 31
    },
    {
      "method": "five_year",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 47180350.45999803,
      "haircut_cost_usd": 943607.0091999605,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 68572719.49294502,
        "base_cash_interest_usd": 4120193.021505748,
        "extra_cash_interest_usd": 730575.9166050414,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 63710257.33133768,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 63710257.33133768,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -8478235.95768223,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -8478235.957682231,
        "discounted_wealth_conservation_error_usd": 1.4901161193847656e-08
      },
      "case_id": 32
    },
    {
      "method": "duration_match",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 47180350.45999803,
      "haircut_cost_usd": 943607.0091999605,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 38669902.69335604,
        "base_cash_interest_usd": 2323481.763558524,
        "extra_cash_interest_usd": 411990.3631375292,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 31692143.72033397,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          56595398.231560774,
          0.0
        ],
        "assets_usd": 62148715.504127525,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -10039777.784892388,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -10039777.78489239,
        "discounted_wealth_conservation_error_usd": 7.450580596923828e-09
      },
      "case_id": 33
    },
    {
      "method": "key_rate",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 26024099.92450712,
      "haircut_cost_usd": 520481.9984901424,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 7.450580596923828e-09,
      "final": {
        "year": 10,
        "opening_cash_usd": 1.862645149230957e-09,
        "base_cash_interest_usd": 1.1191706559330048e-10,
        "extra_cash_interest_usd": 1.984468017706873e-11,
        "maturities_usd": 47564945.67803014,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 37851714.578312024,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36099984.26839733,
          11564682.839829981
        ],
        "assets_usd": 60864578.9205372,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -11323914.368482709,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -11323914.368482709,
        "discounted_wealth_conservation_error_usd": 7.450580596923828e-09
      },
      "case_id": 34
    },
    {
      "method": "covariance",
      "mortality_force": 0.8,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 27768725.439010262,
      "haircut_cost_usd": 555374.5087802052,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 47605759.18735935,
        "benefits_due_usd": 9713231.099718116,
        "benefits_paid_usd": 9713231.099718116,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 37892528.08764123,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          35733472.475477956,
          11770142.620003706
        ],
        "assets_usd": 60771861.71451205,
        "remaining_liability_usd": 72188493.28901991,
        "surplus_usd": -11416631.574507862,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -11416631.574507862,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 35
    },
    {
      "method": "five_year",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45810383.6597818,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 64819367.11299735,
        "base_cash_interest_usd": 3894672.7796739596,
        "extra_cash_interest_usd": -683716.1206983782,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 58804745.990347415,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 58804745.990347415,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -4619835.028782971,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -4619835.028782971,
        "discounted_wealth_conservation_error_usd": 7.450580596923828e-09
      },
      "case_id": 36
    },
    {
      "method": "duration_match",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45810383.6597818,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 36786880.12527683,
        "base_cash_interest_usd": 2210340.320405814,
        "extra_cash_interest_usd": -388028.82675488497,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 29383613.837302234,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57474368.45604677,
          0.0
        ],
        "assets_usd": 60313199.692457974,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -3111381.3266724125,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -3111381.3266724125,
        "discounted_wealth_conservation_error_usd": -2.2351741790771484e-08
      },
      "case_id": 37
    },
    {
      "method": "key_rate",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 25058304.12540879,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 48206933.97906447,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 38981356.197438955,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36587228.96588341,
          11720772.392388275
        ],
        "assets_usd": 62304827.215870686,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -1119753.8032597005,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -1119753.8032597005,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 38
    },
    {
      "method": "covariance",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 26649410.181746576,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 48327360.08914202,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 39101782.3075165,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36275115.04987003,
          11948552.662689475
        ],
        "assets_usd": 62327917.415114895,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -1096663.604015492,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -1096663.604015492,
        "discounted_wealth_conservation_error_usd": -2.9802322387695312e-08
      },
      "case_id": 39
    },
    {
      "method": "five_year",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45810383.6597818,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 68532389.03547576,
        "base_cash_interest_usd": 4117769.7652801285,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 63424581.019130364,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 63424581.019130364,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -2.2351741790771484e-08,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -2.2351741790771484e-08,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 40
    },
    {
      "method": "duration_match",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45810383.6597818,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 39355874.5512483,
        "base_cash_interest_usd": 2364698.3943518796,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 32494995.163974654,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57474368.45604677,
          0.0
        ],
        "assets_usd": 63424581.019130394,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 7.450580596923828e-09,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 7.450580596923828e-09,
        "discounted_wealth_conservation_error_usd": -2.2351741790771484e-08
      },
      "case_id": 41
    },
    {
      "method": "key_rate",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 23962032.628595605,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 1.862645149230957e-09,
        "base_cash_interest_usd": 1.1191706559330048e-10,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 48961576.67497031,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 39735998.89334479,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37159974.06339427,
          11904252.12333594
        ],
        "assets_usd": 63424581.019130394,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 7.450580596923828e-09,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 7.450580596923828e-09,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 42
    },
    {
      "method": "covariance",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 25582963.79263182,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 49068048.67105108,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 39842470.88942556,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36831085.07337879,
          12131681.98138739
        ],
        "assets_usd": 63424581.019130334,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -5.21540641784668e-08,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -5.21540641784668e-08,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 43
    },
    {
      "method": "five_year",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45810383.6597818,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 72408643.2017781,
        "base_cash_interest_usd": 4350674.563043393,
        "extra_cash_interest_usd": 771443.9688032055,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 68305183.95199917,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 68305183.95199917,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 4880602.932868786,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 4880602.932868786,
        "discounted_wealth_conservation_error_usd": 7.450580596923828e-09
      },
      "case_id": 44
    },
    {
      "method": "duration_match",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45810383.6597818,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 42041412.57321391,
        "base_cash_interest_usd": 2526058.992253053,
        "extra_cash_interest_usd": 447910.535751852,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 35789804.319593295,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57474368.45604677,
          0.0
        ],
        "assets_usd": 66719390.17474903,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 3294809.1556186453,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 3294809.1556186453,
        "discounted_wealth_conservation_error_usd": -2.9802322387695312e-08
      },
      "case_id": 45
    },
    {
      "method": "key_rate",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 22804245.599013947,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 49759442.43485274,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 40533864.653227225,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37765523.82213924,
          12098240.875562398
        ],
        "assets_usd": 64608470.06220479,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 1183889.0430744067,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 1183889.0430744067,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 46
    },
    {
      "method": "covariance",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 24456881.305585936,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 49850807.85446671,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 40625230.07284118,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37418633.81145116,
          12325212.919307312
        ],
        "assets_usd": 64583534.36082794,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 1158953.3416975513,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 1158953.3416975513,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 47
    },
    {
      "method": "five_year",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46273114.807860404,
      "haircut_cost_usd": 462731.148078604,
      "unpaid_nominal_usd": 3.725290298461914e-09,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 64188391.28930049,
        "base_cash_interest_usd": 3856760.5865342063,
        "extra_cash_interest_usd": -677060.5737276644,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 58142513.5204815,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 58142513.5204815,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -5282067.498648889,
        "unpaid_forward_carried_usd": 5.886417584526746e-09,
        "surplus_after_unpaid_usd": -5282067.498648895,
        "discounted_wealth_conservation_error_usd": 1.4901161193847656e-08
      },
      "case_id": 48
    },
    {
      "method": "duration_match",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46273114.807860404,
      "haircut_cost_usd": 462731.1480786041,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 36302020.32229444,
        "base_cash_interest_usd": 2181207.5108653926,
        "extra_cash_interest_usd": -382914.51480858354,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 28874735.536725726,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57174790.11269272,
          0.0
        ],
        "assets_usd": 59643104.58619876,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -3781476.4329316244,
        "unpaid_forward_carried_usd": 3.018532985192086e-09,
        "surplus_after_unpaid_usd": -3781476.432931627,
        "discounted_wealth_conservation_error_usd": -2.2351741790771484e-08
      },
      "case_id": 49
    },
    {
      "method": "key_rate",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 25398417.095159702,
      "haircut_cost_usd": 253984.170951597,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 47987702.27815888,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 38762124.496533364,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36420840.44507236,
          11667469.586019663
        ],
        "assets_usd": 61979526.86881113,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -1445054.150319256,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -1445054.1503192584,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 50
    },
    {
      "method": "covariance",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 27027199.376747303,
      "haircut_cost_usd": 270271.99376747303,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 48087487.08294891,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 38861909.301323384,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36095063.400432475,
          11889245.983376365
        ],
        "assets_usd": 61972761.41311505,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -1451819.6060153395,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -1451819.6060153395,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 51
    },
    {
      "method": "five_year",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46273114.807860404,
      "haircut_cost_usd": 462731.148078604,
      "unpaid_nominal_usd": 3.725290298461914e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 67875662.59991713,
        "base_cash_interest_usd": 4078310.346187009,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 62728395.164478615,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 62728395.164478615,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -696185.8546517715,
        "unpaid_forward_carried_usd": 5.886417584526746e-09,
        "surplus_after_unpaid_usd": -696185.8546517774,
        "discounted_wealth_conservation_error_usd": 1.4901161193847656e-08
      },
      "case_id": 52
    },
    {
      "method": "duration_match",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46273114.807860404,
      "haircut_cost_usd": 462731.1480786041,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 38851227.24433143,
        "base_cash_interest_usd": 2334376.6522997143,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 31960026.115005624,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57174790.11269272,
          0.0
        ],
        "assets_usd": 62728395.16447866,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -696185.8546517268,
        "unpaid_forward_carried_usd": 3.018532985192086e-09,
        "surplus_after_unpaid_usd": -696185.8546517298,
        "discounted_wealth_conservation_error_usd": -2.9802322387695312e-08
      },
      "case_id": 53
    },
    {
      "method": "key_rate",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 24293297.9914999,
      "haircut_cost_usd": 242932.97991499898,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 48748377.41940385,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 39522799.63777833,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36998163.939104825,
          11852416.012999486
        ],
        "assets_usd": 63108231.73414047,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -316349.2849899158,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -316349.2849899158,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 54
    },
    {
      "method": "covariance",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 25953430.546693254,
      "haircut_cost_usd": 259534.30546693254,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 48833187.40790129,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 39607609.62627576,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36654795.30034336,
          12073614.415395893
        ],
        "assets_usd": 63076845.40448697,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -347735.6146434173,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -347735.6146434173,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 55
    },
    {
      "method": "five_year",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46273114.807860404,
      "haircut_cost_usd": 462731.148078604,
      "unpaid_nominal_usd": 3.725290298461914e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 71725115.25195174,
        "base_cash_interest_usd": 4309604.7745079035,
        "extra_cash_interest_usd": 764161.6404638586,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 67573303.88529798,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 67573303.88529798,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 4148722.8661675975,
        "unpaid_forward_carried_usd": 5.886417584526746e-09,
        "surplus_after_unpaid_usd": 4148722.8661675914,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 56
    },
    {
      "method": "duration_match",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46273114.807860404,
      "haircut_cost_usd": 462731.1480786041,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 41516170.21900763,
        "base_cash_interest_usd": 2494499.7964328756,
        "extra_cash_interest_usd": 442314.5871413623,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 35227406.82095635,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57174790.11269272,
          0.0
        ],
        "assets_usd": 65995775.87042939,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 2571194.8512990028,
        "unpaid_forward_carried_usd": 3.018532985192086e-09,
        "surplus_after_unpaid_usd": 2571194.851299,
        "discounted_wealth_conservation_error_usd": -2.2351741790771484e-08
      },
      "case_id": 57
    },
    {
      "method": "key_rate",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 23126043.751355097,
      "haircut_cost_usd": 231260.43751355098,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 1.862645149230957e-09,
        "base_cash_interest_usd": 1.1191706559330048e-10,
        "extra_cash_interest_usd": 1.984468017706873e-11,
        "maturities_usd": 49552710.96004746,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 40327133.178421944,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37608622.49739538,
          12047977.306350807
        ],
        "assets_usd": 64301717.79862021,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 877136.7794898227,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": 877136.7794898201,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 58
    },
    {
      "method": "covariance",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 24819495.854120385,
      "haircut_cost_usd": 248194.95854120387,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 49621331.29504922,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 40395753.513423696,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37246385.863730386,
          12268476.678180235
        ],
        "assets_usd": 64243771.3391823,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 819190.320051916,
        "unpaid_forward_carried_usd": 1.9745622148242575e-09,
        "surplus_after_unpaid_usd": 819190.320051914,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 59
    },
    {
      "method": "five_year",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46745289.44875694,
      "haircut_cost_usd": 934905.7889751388,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 63544538.40797715,
        "base_cash_interest_usd": 3818074.6751671107,
        "extra_cash_interest_usd": -670269.1992677526,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 57466766.10225099,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 57466766.10225099,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -5957814.916879393,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -5957814.916879393,
        "discounted_wealth_conservation_error_usd": -2.2351741790771484e-08
      },
      "case_id": 60
    },
    {
      "method": "duration_match",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46745289.44875694,
      "haircut_cost_usd": 934905.7889751388,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 35807265.42129198,
        "base_cash_interest_usd": 2151480.154191492,
        "extra_cash_interest_usd": -377695.82914909214,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 28355471.964708854,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          56869097.92559674,
          0.0
        ],
        "assets_usd": 58959334.069607705,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -4465246.9495226815,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -4465246.9495226815,
        "discounted_wealth_conservation_error_usd": -2.2351741790771484e-08
      },
      "case_id": 61
    },
    {
      "method": "key_rate",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 25747264.748566497,
      "haircut_cost_usd": 514945.29497133,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 47762715.0578455,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 38537137.27621998,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36250083.70398656,
          11612767.413887445
        ],
        "assets_usd": 61645686.367872685,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -1778894.6512577012,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -1778894.6512577038,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 62
    },
    {
      "method": "covariance",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 27414937.564091496,
      "haircut_cost_usd": 548298.7512818299,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 1.862645149230957e-09,
        "base_cash_interest_usd": 1.1191706559330048e-10,
        "extra_cash_interest_usd": -1.964722231011231e-11,
        "maturities_usd": 47841115.6163078,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 38615537.834682286,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          35910133.926094815,
          11828332.611772468
        ],
        "assets_usd": 61607983.78978944,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -1816597.2293409482,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -1816597.2293409482,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 63
    },
    {
      "method": "five_year",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46745289.44875694,
      "haircut_cost_usd": 934905.7889751388,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 67205533.584041,
        "base_cash_interest_usd": 4038045.632826685,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 62018001.43524216,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 62018001.43524216,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -1406579.5838882253,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -1406579.5838882253,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 64
    },
    {
      "method": "duration_match",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46745289.44875694,
      "haircut_cost_usd": 934905.7889751388,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 38336281.01278358,
        "base_cash_interest_usd": 2303436.0991852586,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 31414139.330343317,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          56869097.92559674,
          0.0
        ],
        "assets_usd": 62018001.43524216,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -1406579.5838882253,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -1406579.5838882253,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 65
    },
    {
      "method": "key_rate",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 24633163.36353865,
      "haircut_cost_usd": 492663.267270773,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 48529512.97117593,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 39303935.189550415,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36832054.14910481,
          11799202.498454476
        ],
        "assets_usd": 62783476.32388984,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -641104.6952405497,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": -641104.6952405497,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 66
    },
    {
      "method": "covariance",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 26333767.976880778,
      "haircut_cost_usd": 526675.3595376156,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 48591879.04307015,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 39366301.26144463,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          36473666.252934195,
          12013952.855157264
        ],
        "assets_usd": 62719564.210313946,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": -705016.8088164404,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": -705016.808816443,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 67
    },
    {
      "method": "five_year",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46745289.44875694,
      "haircut_cost_usd": 934905.7889751388,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 71027637.7521289,
        "base_cash_interest_usd": 4267696.827022709,
        "extra_cash_interest_usd": 756730.6931788105,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 66826487.490704894,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 66826487.490704894,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 3401906.4715745077,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 3401906.4715745077,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 68
    },
    {
      "method": "duration_match",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46745289.44875694,
      "haircut_cost_usd": 934905.7889751388,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 40980208.633082874,
        "base_cash_interest_usd": 2462296.535391879,
        "extra_cash_interest_usd": 436604.43549800577,
        "maturities_usd": 0.0,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 34653531.82234724,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          56869097.92559674,
          0.0
        ],
        "assets_usd": 65257393.92724609,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 1832812.9081157,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 1832812.9081157,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 69
    },
    {
      "method": "key_rate",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 23456294.629729625,
      "haircut_cost_usd": 469125.89259459253,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 49340413.47772237,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 40114835.69609685,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37447496.78469018,
          11996360.448267896
        ],
        "assets_usd": 63986706.58265576,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 562125.5635253713,
        "unpaid_forward_carried_usd": 1.9745622148242575e-09,
        "surplus_after_unpaid_usd": 562125.5635253693,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 70
    },
    {
      "method": "covariance",
      "mortality_force": 1.0,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 25191893.448209956,
      "haircut_cost_usd": 503837.86896419915,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 49385465.53221193,
        "benefits_due_usd": 9225577.78162552,
        "benefits_paid_usd": 9225577.78162552,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 40159887.750586405,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37069342.10078811,
          12210160.757687405
        ],
        "assets_usd": 63894548.462180056,
        "remaining_liability_usd": 63424581.01913039,
        "surplus_usd": 469967.44304966927,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 469967.44304966927,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 71
    },
    {
      "method": "five_year",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45389617.41373348,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 67075760.03747023,
        "base_cash_interest_usd": 4030248.1870652996,
        "extra_cash_interest_usd": -707516.6032671522,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 61631432.328911595,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 61631432.328911595,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 5287826.34336222,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 5287826.34336222,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 72
    },
    {
      "method": "duration_match",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45389617.41373348,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 38914133.24879176,
        "base_cash_interest_usd": 2338156.360651735,
        "extra_cash_interest_usd": -410467.1398414301,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 32074763.17724528,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57739140.84337894,
          0.0
        ],
        "assets_usd": 63146835.16154096,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 6803229.175991587,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 6803229.175991587,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 73
    },
    {
      "method": "key_rate",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 22711252.318562344,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 49827070.5504043,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 41060011.25804752,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37816850.989083536,
          12114683.60867731
        ],
        "assets_usd": 65167336.49097787,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 8823730.505428493,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 8823730.505428493,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 74
    },
    {
      "method": "covariance",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 24294524.514061335,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 49950790.91036519,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 41183731.618008405,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37493682.331566155,
          12349932.928978356
        ],
        "assets_usd": 65190087.77476029,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 8846481.789210916,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 8846481.789210916,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 75
    },
    {
      "method": "five_year",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45389617.41373348,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 70842186.87320852,
        "base_cash_interest_usd": 4256554.007796494,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 66331681.58864824,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 66331681.58864824,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 9988075.603098862,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 9988075.603098862,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 76
    },
    {
      "method": "duration_match",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45389617.41373348,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 41531262.29276695,
        "base_cash_interest_usd": 2495406.6039423775,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 35259609.60435255,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57739140.84337894,
          0.0
        ],
        "assets_usd": 66331681.58864823,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 9988075.603098854,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 9988075.603098854,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 77
    },
    {
      "method": "key_rate",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 21572621.180723216,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 50611764.93671748,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 41844705.6443607,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          38412404.17636469,
          12305469.9445923
        ],
        "assets_usd": 66331681.58864825,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 9988075.603098877,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 9988075.603098877,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 78
    },
    {
      "method": "covariance",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 23185364.662757985,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 50721825.43729646,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 41954766.144939676,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          38072430.39726358,
          12540565.039501186
        ],
        "assets_usd": 66331681.588648185,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 9988075.60309881,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 9988075.60309881,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 79
    },
    {
      "method": "five_year",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45389617.41373348,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 74773669.03773917,
        "base_cash_interest_usd": 4492777.180776239,
        "extra_cash_interest_usd": 796641.0286643013,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 71296027.95482294,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 71296027.95482294,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 14952421.969273567,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 14952421.969273567,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 80
    },
    {
      "method": "duration_match",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45389617.41373348,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 44266542.93287511,
        "base_cash_interest_usd": 2659755.9879039237,
        "extra_cash_interest_usd": 471617.14479544456,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 38630856.7732177,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57739140.84337894,
          0.0
        ],
        "assets_usd": 69702928.75751337,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 13359322.771963999,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 13359322.771963999,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 81
    },
    {
      "method": "key_rate",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 20371092.74283847,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 51440666.35218799,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 42673607.05983121,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          39041508.81701939,
          12507004.537741859
        ],
        "assets_usd": 67561621.95318902,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 11218015.96763964,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 11218015.96763964,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 82
    },
    {
      "method": "covariance",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.0,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 22015170.574759103,
      "haircut_cost_usd": 0.0,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 51535928.02123213,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 42768868.72887535,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          38683505.87997546,
          12741845.382127902
        ],
        "assets_usd": 67537041.97294907,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 11193435.987399697,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 11193435.987399697,
        "discounted_wealth_conservation_error_usd": -2.2351741790771484e-08
      },
      "case_id": 83
    },
    {
      "method": "five_year",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45848098.39771059,
      "haircut_cost_usd": 458480.9839771059,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 66450417.214420296,
        "base_cash_interest_usd": 3992674.4528655917,
        "extra_cash_interest_usd": -700920.4733120892,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 60975111.90161701,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 60975111.90161701,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 4631505.9160676375,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 4631505.9160676375,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 84
    },
    {
      "method": "duration_match",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45848098.39771059,
      "haircut_cost_usd": 458480.9839771059,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 38433602.00402234,
        "base_cash_interest_usd": 2309283.6326054432,
        "extra_cash_interest_usd": -405398.4856230794,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 31570427.85864792,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57442236.96858381,
          0.0
        ],
        "assets_usd": 62482722.29109061,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 6139116.305541232,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 6139116.305541232,
        "discounted_wealth_conservation_error_usd": -2.2351741790771484e-08
      },
      "case_id": 85
    },
    {
      "method": "key_rate",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 23025407.77710978,
      "haircut_cost_usd": 230254.0777710978,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 49625811.2731207,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 40858751.98076392,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37664102.85408119,
          12065750.51988303
        ],
        "assets_usd": 64868703.98263682,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 8525097.997087441,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 8525097.997087441,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 86
    },
    {
      "method": "covariance",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 24646197.138751652,
      "haircut_cost_usd": 246461.97138751653,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 49728984.326494336,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 40961925.034137554,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37327191.562488504,
          12295093.027865948
        ],
        "assets_usd": 64861680.91983725,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 8518074.934287876,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 8518074.934287876,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 87
    },
    {
      "method": "five_year",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45848098.39771059,
      "haircut_cost_usd": 458480.9839771059,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 70191323.32541423,
        "base_cash_interest_usd": 4217446.860414795,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 65641710.89347223,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 65641710.89347223,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 9298104.907922857,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 9298104.907922857,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 88
    },
    {
      "method": "duration_match",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45848098.39771059,
      "haircut_cost_usd": 458480.9839771059,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 41031120.195874855,
        "base_cash_interest_usd": 2465355.5575114707,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 34729416.461029544,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57442236.96858381,
          0.0
        ],
        "assets_usd": 65641710.893472224,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 9298104.907922849,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 9298104.907922849,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 89
    },
    {
      "method": "key_rate",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 21877399.5383626,
      "haircut_cost_usd": 218773.99538362602,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 50416914.25676504,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 41649854.964408256,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          38264519.92293604,
          12258095.007384794
        ],
        "assets_usd": 66042558.284164935,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 9698952.29861556,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 9698952.29861556,
        "discounted_wealth_conservation_error_usd": 7.450580596923828e-09
      },
      "case_id": 90
    },
    {
      "method": "covariance",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 23529178.168444782,
      "haircut_cost_usd": 235291.78168444784,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 50505412.46334184,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 41738353.17098506,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37909988.138592556,
          12487058.66523584
        ],
        "assets_usd": 66011260.51321988,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 9667654.527670503,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 9667654.527670503,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 91
    },
    {
      "method": "five_year",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45848098.39771059,
      "haircut_cost_usd": 458480.9839771059,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 74096243.24466582,
        "base_cash_interest_usd": 4452074.0404334385,
        "extra_cash_interest_usd": 789423.7128954935,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 70570681.70563798,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 70570681.70563798,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 14227075.720088601,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 14227075.720088601,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 92
    },
    {
      "method": "duration_match",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 45848098.39771059,
      "haircut_cost_usd": 458480.9839771059,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 43745989.64980264,
        "base_cash_interest_usd": 2628478.53500288,
        "extra_cash_interest_usd": 466071.15369673126,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 38073480.04614547,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57442236.96858381,
          0.0
        ],
        "assets_usd": 68985774.47858815,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 12642168.493038774,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 12642168.493038774,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 93
    },
    {
      "method": "key_rate",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 20665855.736649264,
      "haircut_cost_usd": 206658.55736649263,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 51252672.903250195,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 42485613.61089341,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          38898828.94106294,
          12461296.83048097
        ],
        "assets_usd": 67282673.54412329,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 10939067.558573917,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 10939067.558573917,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 94
    },
    {
      "method": "covariance",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.01,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 22350576.205243185,
      "haircut_cost_usd": 223505.76205243188,
      "unpaid_nominal_usd": 3.725290298461914e-09,
      "discounted_wealth_max_abs_error_usd": 2.9802322387695312e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 51325295.17931208,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 42558235.8869553,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          38525402.26000041,
          12689768.099207183
        ],
        "assets_usd": 67225178.96171066,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 10881572.976161286,
        "unpaid_forward_carried_usd": 5.308382317503255e-09,
        "surplus_after_unpaid_usd": 10881572.97616128,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 95
    },
    {
      "method": "five_year",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46315936.13646273,
      "haircut_cost_usd": 926318.7227292547,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 65812312.2929407,
        "base_cash_interest_usd": 3954333.907763845,
        "extra_cash_interest_usd": -694189.7284599832,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 60305397.17988778,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 60305397.17988778,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 3961791.1943384036,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 3961791.1943384036,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 96
    },
    {
      "method": "duration_match",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46315936.13646273,
      "haircut_cost_usd": 926318.7227292547,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 37943263.999155566,
        "base_cash_interest_usd": 2279821.6652112673,
        "extra_cash_interest_usd": -400226.38948190515,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 31055799.98252815,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57139273.83103773,
          0.0
        ],
        "assets_usd": 61805056.09675348,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 5461450.111204103,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 5461450.111204103,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 97
    },
    {
      "method": "key_rate",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 23347721.788971525,
      "haircut_cost_usd": 466954.4357794305,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 49419196.39956177,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 40652137.10720499,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37507290.02524747,
          12015515.30046588
        ],
        "assets_usd": 64562124.73429476,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 8218518.748745382,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 8218518.748745382,
        "discounted_wealth_conservation_error_usd": 7.450580596923828e-09
      },
      "case_id": 98
    },
    {
      "method": "covariance",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": -0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 25007237.731486514,
      "haircut_cost_usd": 500144.75462973036,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": -0.0,
        "maturities_usd": 49501082.37554826,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 40734023.08319148,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37156125.53538896,
          12238746.096070256
        ],
        "assets_usd": 64524249.26368494,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 8180643.278135568,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 8180643.278135568,
        "discounted_wealth_conservation_error_usd": 0.0
      },
      "case_id": 99
    },
    {
      "method": "five_year",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46315936.13646273,
      "haircut_cost_usd": 926318.7227292547,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 69527176.84807307,
        "base_cash_interest_usd": 4177541.6079844865,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 64937659.16370077,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 64937659.16370077,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 8594053.178151391,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 8594053.178151391,
        "discounted_wealth_conservation_error_usd": 7.450580596923828e-09
      },
      "case_id": 100
    },
    {
      "method": "duration_match",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46315936.13646273,
      "haircut_cost_usd": 926318.7227292547,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 40520771.117413536,
        "base_cash_interest_usd": 2434691.224418708,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 34188403.04947546,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57139273.83103773,
          0.0
        ],
        "assets_usd": 64937659.16370079,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 8594053.178151414,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 8594053.178151414,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 101
    },
    {
      "method": "key_rate",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 22190188.873776715,
      "haircut_cost_usd": 443803.77747553436,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 50216807.480597265,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 41449748.18824048,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          38112646.49243629,
          12209442.13145919
        ],
        "assets_usd": 65745635.87984359,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 9402029.894294217,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 9402029.894294217,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 102
    },
    {
      "method": "covariance",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.0,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 23882268.203902002,
      "haircut_cost_usd": 477645.36407804006,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 50282964.82756539,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 41515905.535208605,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          37743016.18801469,
          12432060.269174825
        ],
        "assets_usd": 65681904.51676782,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 9338298.531218447,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": 9338298.531218445,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 103
    },
    {
      "method": "five_year",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46315936.13646273,
      "haircut_cost_usd": 926318.7227292547,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 2.2351741790771484e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 73404992.43540725,
        "base_cash_interest_usd": 4410540.223757109,
        "extra_cash_interest_usd": 782059.1049681382,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 69830532.47177573,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          0.0,
          0.0
        ],
        "assets_usd": 69830532.47177573,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 13486926.48622635,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 13486926.48622635,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 104
    },
    {
      "method": "duration_match",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258865,
      "gross_bond_sales_usd": 46315936.13646273,
      "haircut_cost_usd": 926318.7227292547,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 43214812.830340944,
        "base_cash_interest_usd": 2596562.766736509,
        "extra_cash_interest_usd": 460411.9791062076,
        "maturities_usd": 0.0,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 37504728.28382688,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          57139273.83103773,
          0.0
        ],
        "assets_usd": 68253984.3980522,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 11910378.412502825,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 11910378.412502825,
        "discounted_wealth_conservation_error_usd": 7.450580596923828e-09
      },
      "case_id": 105
    },
    {
      "method": "key_rate",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258866,
      "gross_bond_sales_usd": 20968469.046377994,
      "haircut_cost_usd": 419369.3809275599,
      "unpaid_nominal_usd": 0.0,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 51059532.05720042,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 42292472.764843635,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          38752242.38651964,
          12414337.61301226
        ],
        "assets_usd": 66996087.32510552,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 10652481.339556143,
        "unpaid_forward_carried_usd": 0.0,
        "surplus_after_unpaid_usd": 10652481.339556143,
        "discounted_wealth_conservation_error_usd": -1.4901161193847656e-08
      },
      "case_id": 106
    },
    {
      "method": "covariance",
      "mortality_force": 1.2,
      "horizon_years": 10,
      "haircut": 0.02,
      "cash_rate_shift_decimal": 0.01,
      "initial_assets_usd": 119380495.42258862,
      "gross_bond_sales_usd": 22695157.124904834,
      "haircut_cost_usd": 453903.1424980966,
      "unpaid_nominal_usd": 1.862645149230957e-09,
      "discounted_wealth_max_abs_error_usd": 1.4901161193847656e-08,
      "final": {
        "year": 10,
        "opening_cash_usd": 0.0,
        "base_cash_interest_usd": 0.0,
        "extra_cash_interest_usd": 0.0,
        "maturities_usd": 51108695.2689535,
        "benefits_due_usd": 8767059.29235678,
        "benefits_paid_usd": 8767059.29235678,
        "unpaid_benefits_usd": 0.0,
        "gross_bond_sales_usd": 0.0,
        "haircut_cost_usd": 0.0,
        "closing_cash_usd": 42341635.97659672,
        "remaining_faces_usd": [
          0.0,
          0.0,
          0.0,
          38362819.68454925,
          12636215.506413382
        ],
        "assets_usd": 66904481.10822004,
        "remaining_liability_usd": 56343605.985549375,
        "surplus_usd": 10560875.122670665,
        "unpaid_forward_carried_usd": 2.5856550278348555e-09,
        "surplus_after_unpaid_usd": 10560875.122670664,
        "discounted_wealth_conservation_error_usd": -7.450580596923828e-09
      },
      "case_id": 107
    }
  ],
  "scenario_counts": {
    "instantaneous_axis_cases": 14,
    "instantaneous_portfolio_results": 56,
    "runoff_cases": 108
  },
  "historically_selected_method": "covariance",
  "historical_methods_refit_or_changed": false,
  "limits": [
    "Expected synthetic benefits and hypothetical zero bonds, not a real plan or executable quotes.",
    "All stress asset faces are fixed at base inception; no stress-specific re-hedging.",
    "Period mortality is not cohort longevity. Beyond30year curve values are extrapolations.",
    "Static initial-curve forwards and haircut/cash-rate scenarios are assumptions, not forecasts.",
    "No calibrated probability, solvency capital, regulatory certification or realized profit."
  ],
  "provenance": {
    "source_csv_sha256": "7286435090933f0df1dcaeb15629f3a9129c083baee4c42ae5df03d0bb89335c",
    "source_csv_bytes": 16657704,
    "ssa_transcription_sha256": "1cc6300b231972794d25dbf8ed53f559ffe2557c2082e52d9e8774b66e41ae35",
    "case_implementation_pre_execution_commit": "f0168dd5a89af997e123ca2aabf06bf2e46d69e8",
    "case_method_sha256": {
      "CURRENT_CASE_METHODS.md": "f4e3a310513759f7e2ccc0c67fa571aa3aa1abf5fdcbc518fdd397ed509e6dff",
      "current_case.py": "0bb8aef602a755024ea9e9ece5e428c25b291ca334bc4bd960d1f323ee25b961",
      "test_current_case.py": "20ce4196a7ea1bbacd16ab074414ce496e13eedd3366cb8d20d3781dd4031fba",
      "run_current_case.py": "38914b00e98b9d204e5dd413f1a813f33c457547084fccf491ba32cc16ec2c62"
    },
    "historical_method_sha256": {
      "PROTOCOL.md": "9ebde9e8c18ee0c37050c14b43889ee653c4190209bd98f9042ff3338d3a5479",
      "gsw.py": "c436b4ddef881978ceebaecff354c1947dbc25e11cf2ab5f1867f51f1211b28a",
      "hedging.py": "f5418adb3ed3c1e036279169200a644f656914849293ac64dee09cc210568941",
      "run_study.py": "8a6e4c6e2a88dfe19162e7767e2fafdec3afe4935ee0c8073b4ed03f3dd9a86b",
      "test_sources.py": "3104eadd49fec8b076cacf04d4a258092aabfde677e71f18f9097c6fef5d921d",
      "test_hedging.py": "e68dba91139fc480255792c6649e0676ac99b517ae87ba569f7cbb93394de16d",
      "../../src/retirement_alm/engine.py": "2e76b0ae67b7f83f87b229ac6de6b0905398e58c9ab0f5128af95fc6feee0892"
    },
    "historical_development_freeze_sha256": "ddf53d2093505abbbb1a8470d24009c759e29609790b3f6f0546d72ec7d792c2",
    "train_covariance": [
      [
        4.799240759926757e-06,
        3.2171059645275564e-06,
        2.2091334290010107e-06,
        1.4119934807800858e-06,
        1.3671611756833319e-06
      ],
      [
        3.2171059645275564e-06,
        7.825307074991047e-06,
        5.296812614733937e-06,
        3.960375772035154e-06,
        3.4133978805467413e-06
      ],
      [
        2.2091334290010107e-06,
        5.296812614733937e-06,
        7.904795785917317e-06,
        4.949701156694525e-06,
        4.12539659492655e-06
      ],
      [
        1.4119934807800858e-06,
        3.960375772035154e-06,
        4.949701156694525e-06,
        6.328950343469257e-06,
        4.147672170409927e-06
      ],
      [
        1.3671611756833319e-06,
        3.4133978805467413e-06,
        4.12539659492655e-06,
        4.147672170409927e-06,
        5.6499504634746625e-06
      ]
    ],
    "train_covariance_last_end_month": "2014-12",
    "current_curve_staleness_days": 0,
    "required_historical_months": 313,
    "accepted_daily_source_rows": 6710,
    "source_reconstruction_quarantines": [
      {
        "date": "2008-07-16",
        "maximum_error_bp": 0.029257354067363517,
        "tolerance_bp": 0.02,
        "reason": "Parameter reconstruction exceeds fixed tolerance"
      },
      {
        "date": "2013-10-16",
        "maximum_error_bp": 0.03796498729970871,
        "tolerance_bp": 0.02,
        "reason": "Parameter reconstruction exceeds fixed tolerance"
      }
    ],
    "runoff_year_rows": 1080,
    "runoff_year_csv_sha256": "fb775f4dee4ed45eb417c426a40aa6cec3e6639b8aa1f1d3ae0de671de402807",
    "environment": {
      "python": "3.12.14",
      "numpy": "2.3.5",
      "scipy": "1.17.0"
    },
    "final_hedge_evidence_read_or_recomputed": false
  }
}