{ "asOf": "2026-10-16", "currency": "MAD", "defaults": { "name": "Base household", "currentAge": 38, "retirementAge": 62, "retirementDuration": 25.0, "currentSavings": 300000.0, "monthlyContribution": 8000.0, "propertyTarget": 1800000.0, "propertyDownPayment": 0.3, "propertyFees": 0.06, "educationCost": 80000.0, "educationStart": 9.0, "educationDuration": 4.0, "retirementSpending": 120000.0, "weights": { "equity": 0.55, "bonds": 0.25, "gold": 0.1, "usd_cash": 0.1 }, "inflationMean": 0.01810632764531165, "inflationVol": 0.015795741711021542, "fxMean": 0.01, "fxVol": 0.09260933962940543, "taxEnabled": true }, "assets": { "equity": { "label": "BVC equity (MASI)", "short": "Equity", "expectedReturn": 0.075, "volatility": 0.12831038579032294, "incomeYield": 0.03, "incomeTax": 0.1125, "capitalGainsTax": 0.15, "turnover": 0.15, "taxDrag": 0.0043875, "citation": "CGI art. 73-II-B-7\u00b0 and art. 247-XXXVII-C: dividends 11.25% in 2026; art. 73-II-C-1\u00b0-a: listed-share gains 15%." }, "bonds": { "label": "MAD sovereign bonds", "short": "Bonds", "expectedReturn": 0.03488191681735985, "volatility": 0.045, "incomeYield": 0.035, "incomeTax": 0.3, "capitalGainsTax": 0.2, "turnover": 0.1, "taxDrag": 0.0105, "citation": "CGI art. 73-II-G-3\u00b0: 30% liberatory withholding on interest for individuals outside professional activity; art. 73-II-F-2\u00b0: 20% on other security gains." }, "gold": { "label": "Gold (MAD)", "short": "Gold", "expectedReturn": 0.02810632764531165, "volatility": 0.1665059505360779, "incomeYield": 0.0, "incomeTax": 0.0, "capitalGainsTax": 0.2, "turnover": 0.1, "taxDrag": 0.0005621265529062331, "citation": "CGI art. 73-II-F-2\u00b0: 20% on gains from non-listed/other securities (applied to a gold OPCVM/ETC proxy; physical gold treatment can differ)." }, "usd_cash": { "label": "USD cash (MAD)", "short": "USD cash", "expectedReturn": 0.045000000000000005, "volatility": 0.09260933962940543, "incomeYield": 0.035, "incomeTax": 0.3, "capitalGainsTax": 0.2, "turnover": 0.1, "taxDrag": 0.010700000000000001, "citation": "CGI art. 73-II-G-3\u00b0: 30% on interest; art. 73-II-F-2\u00b0: 20% on foreign-currency gains." } }, "corr": [ [ 1.0, 0.1, -0.0315934204390926, -0.07430115950156507 ], [ 0.1, 1.0, 0.1, 0.0 ], [ -0.0315934204390926, 0.1, 1.0, 0.3234507716801234 ], [ -0.07430115950156507, 0.0, 0.3234507716801234, 1.0 ] ], "calibration": { "bamPolicyRate": 0.0225, "bam5y": 0.030881916817359852, "bam10y": 0.036322535211267604, "cpiMean": 0.01810632764531165, "cpiVol": 0.015795741711021542, "history": { "equity": { "cagr": 0.03049627053369308, "vol": 0.12831038579032294, "n_months": 175, "start": "(2012, 4)" }, "gold": { "cagr": 0.07141737686525307, "vol": 0.1665059505360779, "n_months": 177, "start": "(2012, 2)" }, "usd": { "cagr": 0.009504977723751029, "vol": 0.09260933962940543, "n_months": 177, "start": "(2012, 2)" } } }, "base": { "success": 0.6338, "goalSuccess": { "property": 1.0, "education": 1.0, "retirement": 0.6338 }, "goalFundingRatio": { "property": { "median": 1.0, "p10": 1.0, "p90": 1.0, "mean": 1.0 }, "education": { "median": 1.0, "p10": 1.0, "p90": 1.0, "mean": 1.0 }, "retirement": { "median": 1.0, "p10": 0.6521913553274946, "p90": 1.0, "mean": 0.908880405733914 } }, "terminalReal": { "median": 540334.7859579469, "p10": 0.0, "p90": 3554815.9699770203 }, "fan": { "p10": [ 300000.0, 372841.12281283416, 460575.804077607, 551608.322273417, 643304.2670103103, 736824.8281864515, 833510.2005295559, 283719.7467979819, 385613.4005363115, 408866.7415304409, 433153.38289457484, 454588.24453116726, 479479.44451027265, 586969.186705723, 690509.82121779, 796661.5173486188, 905362.2592496711, 1009194.03269014, 1118298.376801816, 1224034.3860043637, 1340213.1059938718, 1453537.3899997324, 1565392.9214080018, 1683683.1438142955, 1790028.1877137923, 1688402.3238802375, 1598502.4120323649, 1503494.4675375975, 1410077.7127415265, 1304878.9159152678, 1218052.2159042647, 1115634.6358986066, 1021837.9018292362, 918822.8185782016, 818803.1106965139, 717738.8327351086, 610693.8448596362, 507154.3562111398, 399445.7301504007, 286950.7328589314, 173922.09257352934, 54876.50650791188, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0 ], "p25": [ 300000.0, 388003.49205103575, 485128.2321620096, 585803.9736282349, 689627.0128773259, 793683.4446766379, 904168.5647732757, 366648.8421485887, 470288.6661648031, 497572.8069966798, 525575.267992282, 556197.3866859835, 584643.1796532418, 695380.6014179713, 805480.2439070179, 919151.054415922, 1033921.6194207589, 1153525.799325311, 1278792.1162198689, 1399573.8162197252, 1528078.8048682893, 1662091.1373383426, 1791679.3430630504, 1923767.1371049022, 2045281.1888860483, 1974598.8099194283, 1891637.1462764202, 1813889.1421101168, 1727797.8601564083, 1650003.8461972778, 1573239.4202744865, 1486400.5203392133, 1401997.1694641302, 1307749.9752530344, 1216007.4027216951, 1135070.1629470089, 1037780.4639034664, 938198.8816117652, 837942.7522310326, 741152.7876277977, 637289.8533694249, 532388.1254375953, 424083.7593074209, 312728.67002772354, 199551.2122803784, 84527.0791415102, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0 ], "p50": [ 300000.0, 406144.0703999866, 515438.47491587675, 626791.6310482365, 743259.9468360367, 863409.3849357723, 986940.0518345529, 466478.063625628, 577445.4732767277, 610681.5079211111, 645148.1908125865, 681015.3653687375, 718570.579466752, 833465.9732728105, 958479.4001623275, 1083840.359489975, 1209960.4138398736, 1345430.6832706807, 1481883.0030132153, 1620792.1522472263, 1770007.3375744377, 1920828.3059376304, 2072497.535361907, 2234313.7914711265, 2385917.6988609578, 2330550.1267414084, 2283548.387846506, 2232874.4595829505, 2175275.685752454, 2120874.569256399, 2065722.1633110829, 2004401.1219249987, 1940687.006089989, 1881765.1658673272, 1811185.2692428436, 1748135.856094996, 1668083.4302170705, 1593671.8023681818, 1515086.9382521836, 1433041.0563126793, 1359052.3761342713, 1265819.6006927388, 1182670.8755326683, 1095742.0837114346, 1001384.9113692554, 903438.2880419443, 805896.2179159616, 707549.3370018965, 603080.4036527235, 508101.37004887994, 524043.4032555388, 540334.7859579469 ], "p75": [ 300000.0, 424897.27859011467, 546420.8889015452, 672623.195457815, 804152.5524089017, 938924.5453516515, 1080094.735098571, 576435.8669785485, 694559.00398435, 736759.5542515332, 780758.9272284283, 828117.4993156123, 872676.9748546386, 1003552.235162586, 1140886.1597041627, 1280688.3713630666, 1428386.7556021556, 1582463.530890948, 1738709.1435611388, 1893169.48000316, 2068652.0007237191, 2245697.384033201, 2435558.9043420623, 2630224.0231159423, 2811262.8817907292, 2804756.7890359727, 2779382.7384302127, 2761346.320885917, 2749896.386689508, 2717974.7327950685, 2681758.662387917, 2645034.5719022998, 2622610.838800881, 2588804.524517958, 2544020.871944347, 2507680.865125727, 2467068.1268575992, 2430382.4207784613, 2369894.0272934632, 2326634.900691829, 2277464.080649938, 2222677.2571348813, 2174161.5653581964, 2119223.2477121428, 2070626.6043629034, 2008516.530731009, 1951030.9889444597, 1893930.770513128, 1830045.2366315871, 1761772.2932466406, 1817765.0626684546, 1879043.975171658 ], "p90": [ 300000.0, 442759.8362203492, 576371.5209705374, 717168.9219836522, 863205.9017414092, 1014804.5976484732, 1173280.847567114, 684540.7159067314, 811989.8942516245, 867931.288928904, 919007.8770943303, 980820.8650596678, 1039803.2291568553, 1186845.9716890953, 1333195.2675770323, 1494604.0356807294, 1656977.4698767276, 1825480.1290036256, 2006117.041545838, 2192957.37959494, 2399354.0603876146, 2605450.541534444, 2820585.1947240867, 3049192.03826858, 3274325.763312562, 3281037.8638544637, 3312109.253927786, 3351614.4108147067, 3362712.7926914217, 3363203.0659020687, 3367980.528815466, 3384411.011495741, 3411429.2836726937, 3404463.71185866, 3414680.410316742, 3410112.8651080546, 3404283.8102297415, 3412084.606984894, 3421880.608222187, 3437991.8967969064, 3416615.4456295813, 3431902.9404009297, 3406659.842700356, 3412201.0096898433, 3418825.5798887047, 3373197.7497512084, 3348599.435478607, 3342699.3116960446, 3323261.7719591833, 3327309.5824607937, 3469896.3860045383, 3554815.9699770203 ] }, "portfolioNetReturn": 0.051116774313580506, "portfolioVol": 0.07479591459303986, "bankDeposit": { "grossRate": 0.0225, "netRate": 0.01575, "success": false, "goalFundingRatio": { "property": 1.0, "education": 1.0, "retirement": 0.4649525523391608 }, "terminalReal": 0.0, "yearlyReal": [ 300000.0, 395152.8900038552, 490071.47659167566, 584756.3367095824, 679208.0458830299, 773427.1782203064, 867414.3064160207, 313170.00175458635, 408290.46209287737, 423176.69886958075, 438026.2799427261, 452839.29557290924, 467615.8357984694, 562355.990436037, 656862.8579725362, 751137.0128515254, 845179.02810206, 938989.4753421741, 1032568.9247823555, 1125917.9452290128, 1219037.104087932, 1311926.9673677257, 1404588.0996832727, 1497021.064259151, 1579226.4229330586, 1455473.24506081, 1332024.795634744, 1208880.3242949285, 1086039.0825291136, 963500.323668174, 841263.3028815754, 719327.2771728467, 597691.5053750612, 476355.24814633484, 355317.7679653303, 234578.32912677462, 114136.19773698722, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0 ] } }, "scenarios": [ { "scenario": "Base diversified", "success": 0.6338, "retirement_success": 0.6338, "retirement_funding": 1.0, "median_terminal_real": 540334.7859579469, "p10_terminal_real": 0.0, "p90_terminal_real": 3554815.9699770203 }, { "scenario": "No tax drag", "success": 0.7953333333333333, "retirement_success": 0.7953333333333333, "retirement_funding": 1.0, "median_terminal_real": 1448108.154030413, "p10_terminal_real": 0.0, "p90_terminal_real": 5585678.632266181 }, { "scenario": "Higher inflation (3.5%)", "success": 0.167, "retirement_success": 0.167, "retirement_funding": 0.6118992548213016, "median_terminal_real": 0.0, "p10_terminal_real": 0.0, "p90_terminal_real": 425145.18736128876 }, { "scenario": "MAD depreciation (3%, inflation fixed)", "success": 0.7333333333333333, "retirement_success": 0.7333333333333333, "retirement_funding": 1.0, "median_terminal_real": 1057168.3430253235, "p10_terminal_real": 0.0, "p90_terminal_real": 4846010.5098988395 }, { "scenario": "Aggressive equity (80%)", "success": 0.767, "retirement_success": 0.767, "retirement_funding": 1.0, "median_terminal_real": 1759614.5796409664, "p10_terminal_real": 0.0, "p90_terminal_real": 9039076.718854371 }, { "scenario": "Conservative (25% equity)", "success": 0.20766666666666667, "retirement_success": 0.20766666666666667, "retirement_funding": 0.7707900318072483, "median_terminal_real": 0.0, "p10_terminal_real": 0.0, "p90_terminal_real": 417992.6576705668 }, { "scenario": "Cash + bonds only", "success": 0.028666666666666667, "retirement_success": 0.028666666666666667, "retirement_funding": 0.6008897870076566, "median_terminal_real": 0.0, "p10_terminal_real": 0.0, "p90_terminal_real": 0.0 }, { "scenario": "Save 2,000 MAD more", "success": 0.9003333333333333, "retirement_success": 0.9003333333333333, "retirement_funding": 1.0, "median_terminal_real": 2287006.435188813, "p10_terminal_real": 3230.1588730866297, "p90_terminal_real": 6825223.130854697 }, { "scenario": "Bank deposit (net)", "success": 0.0, "retirement_success": 0.0, "retirement_funding": 0.4649525523391608, "median_terminal_real": 0.0, "p10_terminal_real": 0.0, "p90_terminal_real": 0.0 } ], "taxMenu": [ { "asset": "equity", "label": "BVC equity (MASI)", "gross_return": 0.075, "income_yield": 0.03, "income_tax": 0.1125, "capital_gains_tax": 0.15, "turnover": 0.15, "tax_drag": 0.0043875, "net_return": 0.0706125, "citation": "CGI art. 73-II-B-7\u00b0 and art. 247-XXXVII-C: dividends 11.25% in 2026; art. 73-II-C-1\u00b0-a: listed-share gains 15%." }, { "asset": "bonds", "label": "MAD sovereign bonds", "gross_return": 0.03488191681735985, "income_yield": 0.035, "income_tax": 0.3, "capital_gains_tax": 0.2, "turnover": 0.1, "tax_drag": 0.0105, "net_return": 0.02438191681735985, "citation": "CGI art. 73-II-G-3\u00b0: 30% liberatory withholding on interest for individuals outside professional activity; art. 73-II-F-2\u00b0: 20% on other security gains." }, { "asset": "gold", "label": "Gold (MAD)", "gross_return": 0.02810632764531165, "income_yield": 0.0, "income_tax": 0.0, "capital_gains_tax": 0.2, "turnover": 0.1, "tax_drag": 0.0005621265529062331, "net_return": 0.027544201092405417, "citation": "CGI art. 73-II-F-2\u00b0: 20% on gains from non-listed/other securities (applied to a gold OPCVM/ETC proxy; physical gold treatment can differ)." }, { "asset": "usd_cash", "label": "USD cash (MAD)", "gross_return": 0.045000000000000005, "income_yield": 0.035, "income_tax": 0.3, "capital_gains_tax": 0.2, "turnover": 0.1, "tax_drag": 0.010700000000000001, "net_return": 0.034300000000000004, "citation": "CGI art. 73-II-G-3\u00b0: 30% on interest; art. 73-II-F-2\u00b0: 20% on foreign-currency gains." } ] }