{
  "kind": "finplan_state",
  "schema_fingerprint": "f08e2ec1f3954949",
  "person": {
    "date_of_birth": "1983-04-11",
    "employment_status": "employed",
    "annual_pretax_income_cents": 14850000,
    "marital_status": "married",
    "zipcode": "14618",
    "id": "mark-larson",
    "spouse": {
      "date_of_birth": "1985-09-15",
      "employment_status": "self_employed",
      "annual_pretax_income_cents": 8700000,
      "marital_status": "married",
      "zipcode": "14618",
      "id": "dana-larson",
      "spouse": null,
      "dependents": []
    },
    "dependents": [
      {
        "date_of_birth": "2014-06-03",
        "employment_status": "unemployed",
        "annual_pretax_income_cents": 0,
        "marital_status": "single",
        "zipcode": "14618",
        "id": "ellie-larson",
        "spouse": null,
        "dependents": []
      },
      {
        "date_of_birth": "2017-02-19",
        "employment_status": "unemployed",
        "annual_pretax_income_cents": 0,
        "marital_status": "single",
        "zipcode": "14618",
        "id": "sam-larson",
        "spouse": null,
        "dependents": []
      }
    ]
  },
  "accounts": [
    {
      "account_type": "traditional_401k",
      "balance_cents": 29630000,
      "ownership": {
        "ownership_type": "individual",
        "owner_ids": [
          "mark-larson"
        ]
      },
      "allocation": {
        "stocks_pct": 80,
        "bonds_pct": 15,
        "cash_pct": 5,
        "crypto_pct": 0,
        "real_estate_pct": 0,
        "other_pct": 0
      },
      "limits": {
        "requires_rmd": true,
        "rmd_start_age": 73,
        "early_withdrawal_penalty_age": 59
      },
      "name": "Meridian Software 401(k)",
      "account_id": "acct-mark-401k",
      "is_current_employer": true,
      "employer_match": {
        "formula_type": "basic_safe_harbor",
        "tiers": [
          {
            "match_rate": 1.0,
            "up_to_deferral_pct": 3.0
          },
          {
            "match_rate": 0.5,
            "up_to_deferral_pct": 5.0
          }
        ],
        "vesting_schedule": {
          "vesting_type": "immediate"
        },
        "is_qaca": false,
        "true_up": false
      },
      "institution": "Fidelity",
      "goal_id": "goal-retirement-62",
      "sync_policy": "live"
    },
    {
      "account_type": "sep_ira",
      "balance_cents": 13250000,
      "ownership": {
        "ownership_type": "individual",
        "owner_ids": [
          "dana-larson"
        ]
      },
      "allocation": {
        "stocks_pct": 75,
        "bonds_pct": 20,
        "cash_pct": 5,
        "crypto_pct": 0,
        "real_estate_pct": 0,
        "other_pct": 0
      },
      "limits": {
        "requires_rmd": true,
        "rmd_start_age": 73,
        "early_withdrawal_penalty_age": 59
      },
      "name": "Dana's SEP-IRA (design practice)",
      "account_id": "acct-dana-sep-ira",
      "institution": "Schwab",
      "goal_id": "goal-retirement-62",
      "sync_policy": "live"
    },
    {
      "account_type": "taxable_brokerage",
      "balance_cents": 21490000,
      "ownership": {
        "ownership_type": "joint",
        "owner_ids": [
          "mark-larson",
          "dana-larson"
        ]
      },
      "allocation": {
        "stocks_pct": 85,
        "bonds_pct": 10,
        "cash_pct": 5,
        "crypto_pct": 0,
        "real_estate_pct": 0,
        "other_pct": 0
      },
      "limits": {
        "requires_rmd": false
      },
      "name": "Joint Brokerage (incl. exercised employer shares)",
      "account_id": "acct-joint-brokerage",
      "institution": "Vanguard",
      "sync_policy": "live"
    },
    {
      "account_type": "hsa",
      "balance_cents": 2890000,
      "ownership": {
        "ownership_type": "individual",
        "owner_ids": [
          "mark-larson"
        ]
      },
      "allocation": {
        "stocks_pct": 70,
        "bonds_pct": 20,
        "cash_pct": 10,
        "crypto_pct": 0,
        "real_estate_pct": 0,
        "other_pct": 0
      },
      "limits": {
        "requires_rmd": false,
        "early_withdrawal_penalty_age": 65
      },
      "name": "Family HSA",
      "account_id": "acct-mark-hsa",
      "institution": "HealthEquity",
      "sync_policy": "live"
    },
    {
      "account_type": "plan_529",
      "balance_cents": 4130000,
      "ownership": {
        "ownership_type": "beneficiary",
        "owner_ids": [
          "mark-larson"
        ],
        "beneficiary_id": "ellie-larson"
      },
      "allocation": {
        "stocks_pct": 70,
        "bonds_pct": 20,
        "cash_pct": 10,
        "crypto_pct": 0,
        "real_estate_pct": 0,
        "other_pct": 0
      },
      "limits": {
        "requires_rmd": false
      },
      "name": "Ellie's 529",
      "account_id": "acct-529-ellie",
      "institution": "NY 529 College Savings Program",
      "goal_id": "goal-college-ellie",
      "sync_policy": "live"
    },
    {
      "account_type": "plan_529",
      "balance_cents": 2760000,
      "ownership": {
        "ownership_type": "beneficiary",
        "owner_ids": [
          "mark-larson"
        ],
        "beneficiary_id": "sam-larson"
      },
      "allocation": {
        "stocks_pct": 80,
        "bonds_pct": 15,
        "cash_pct": 5,
        "crypto_pct": 0,
        "real_estate_pct": 0,
        "other_pct": 0
      },
      "limits": {
        "requires_rmd": false
      },
      "name": "Sam's 529",
      "account_id": "acct-529-sam",
      "institution": "NY 529 College Savings Program",
      "goal_id": "goal-college-sam",
      "sync_policy": "live"
    },
    {
      "account_type": "taxable_checking",
      "balance_cents": 940000,
      "ownership": {
        "ownership_type": "joint",
        "owner_ids": [
          "mark-larson",
          "dana-larson"
        ]
      },
      "allocation": {
        "stocks_pct": 0,
        "bonds_pct": 0,
        "cash_pct": 100,
        "crypto_pct": 0,
        "real_estate_pct": 0,
        "other_pct": 0
      },
      "limits": {
        "fdic_insured_limit_cents": 25000000,
        "requires_rmd": false
      },
      "name": "Joint Checking",
      "account_id": "acct-joint-checking",
      "institution": "M&T Bank",
      "sync_policy": "live"
    },
    {
      "account_type": "taxable_savings",
      "balance_cents": 4820000,
      "ownership": {
        "ownership_type": "joint",
        "owner_ids": [
          "mark-larson",
          "dana-larson"
        ]
      },
      "allocation": {
        "stocks_pct": 0,
        "bonds_pct": 0,
        "cash_pct": 100,
        "crypto_pct": 0,
        "real_estate_pct": 0,
        "other_pct": 0
      },
      "limits": {
        "fdic_insured_limit_cents": 25000000,
        "requires_rmd": false
      },
      "name": "High-Yield Savings",
      "account_id": "acct-joint-savings",
      "institution": "Marcus",
      "goal_id": "goal-emergency-fund",
      "sync_policy": "live"
    },
    {
      "account_type": "real_estate",
      "balance_cents": 51200000,
      "ownership": {
        "ownership_type": "joint",
        "owner_ids": [
          "mark-larson",
          "dana-larson"
        ]
      },
      "allocation": {
        "stocks_pct": 0,
        "bonds_pct": 0,
        "cash_pct": 0,
        "crypto_pct": 0,
        "real_estate_pct": 100,
        "other_pct": 0
      },
      "limits": {
        "requires_rmd": false
      },
      "name": "Primary Residence",
      "account_id": "acct-home",
      "property_details": {
        "property_type": "primary_residence",
        "purchase_price_cents": 43800000,
        "purchase_date": "2019-08-20",
        "building_type": "house",
        "city": "Rochester",
        "state": "NY",
        "zip": "14618",
        "estimated_value_cents": 51200000,
        "appreciation_rate": {
          "value": 0.03,
          "period": {
            "years": "1",
            "time_basis": "calendar"
          },
          "inflation_adjustment": "nominal"
        },
        "linked_mortgage_account_id": "acct-home-mortgage"
      },
      "sync_policy": "estimate"
    },
    {
      "account_type": "mortgage",
      "balance_cents": 31740000,
      "ownership": {
        "ownership_type": "joint",
        "owner_ids": [
          "mark-larson",
          "dana-larson"
        ]
      },
      "allocation": {
        "stocks_pct": 0,
        "bonds_pct": 0,
        "cash_pct": 100,
        "crypto_pct": 0,
        "real_estate_pct": 0,
        "other_pct": 0
      },
      "limits": {
        "requires_rmd": false
      },
      "name": "Home Mortgage",
      "account_id": "acct-home-mortgage",
      "institution": "M&T Bank",
      "mortgage_terms": {
        "original_principal_cents": 35040000,
        "interest_rate": {
          "value": 0.03875,
          "period": {
            "years": "1",
            "time_basis": "calendar"
          },
          "inflation_adjustment": "nominal"
        },
        "term_months": 360,
        "origination_date": "2019-08-20",
        "monthly_payment_cents": 164800,
        "is_fixed_rate": true
      },
      "sync_policy": "live"
    }
  ],
  "income_streams": [
    {
      "id": "income-mark-salary",
      "name": "Mark's Salary (Meridian Software)",
      "income_type": "salary",
      "amount_cents": 618750,
      "frequency": "semi_monthly",
      "is_pretax": true,
      "start_date": null,
      "end_date": null,
      "annual_growth_rate": {
        "value": 0.03,
        "period": "annual",
        "inflation_adjustment": "nominal"
      },
      "notes": null
    },
    {
      "id": "income-dana-practice",
      "name": "Dana's Design Practice (net)",
      "income_type": "self_employment",
      "amount_cents": 725000,
      "frequency": "monthly",
      "is_pretax": true,
      "start_date": null,
      "end_date": null,
      "annual_growth_rate": {
        "value": 0.025,
        "period": "annual",
        "inflation_adjustment": "nominal"
      },
      "notes": null
    }
  ],
  "expenses": [
    {
      "id": "expense-mortgage",
      "name": "Mortgage Payment (P&I)",
      "category": "housing",
      "amount_cents": 164800,
      "frequency": "monthly",
      "is_essential": true,
      "start_date": null,
      "end_date": null,
      "annual_growth_rate": {
        "value": 0.0,
        "period": "annual",
        "inflation_adjustment": "nominal"
      },
      "notes": null
    },
    {
      "id": "expense-property-tax-insurance",
      "name": "Property Tax + Homeowners Insurance",
      "category": "housing",
      "amount_cents": 87500,
      "frequency": "monthly",
      "is_essential": true,
      "start_date": null,
      "end_date": null,
      "annual_growth_rate": {
        "value": 0.03,
        "period": "annual",
        "inflation_adjustment": "nominal"
      },
      "notes": null
    },
    {
      "id": "expense-groceries",
      "name": "Groceries",
      "category": "food",
      "amount_cents": 135000,
      "frequency": "monthly",
      "is_essential": true,
      "start_date": null,
      "end_date": null,
      "annual_growth_rate": {
        "value": 0.03,
        "period": "annual",
        "inflation_adjustment": "nominal"
      },
      "notes": null
    },
    {
      "id": "expense-utilities",
      "name": "Utilities",
      "category": "utilities",
      "amount_cents": 41000,
      "frequency": "monthly",
      "is_essential": true,
      "start_date": null,
      "end_date": null,
      "annual_growth_rate": {
        "value": 0.03,
        "period": "annual",
        "inflation_adjustment": "nominal"
      },
      "notes": null
    },
    {
      "id": "expense-kids-activities",
      "name": "Kids' Activities + After-School Care",
      "category": "childcare",
      "amount_cents": 78000,
      "frequency": "monthly",
      "is_essential": true,
      "start_date": null,
      "end_date": "2035-06-30",
      "annual_growth_rate": {
        "value": 0.03,
        "period": "annual",
        "inflation_adjustment": "nominal"
      },
      "notes": null
    },
    {
      "id": "expense-insurance",
      "name": "Auto + Umbrella Insurance",
      "category": "insurance",
      "amount_cents": 52000,
      "frequency": "monthly",
      "is_essential": true,
      "start_date": null,
      "end_date": null,
      "annual_growth_rate": {
        "value": 0.03,
        "period": "annual",
        "inflation_adjustment": "nominal"
      },
      "notes": null
    },
    {
      "id": "expense-healthcare",
      "name": "Healthcare Out-of-Pocket",
      "category": "healthcare",
      "amount_cents": 47000,
      "frequency": "monthly",
      "is_essential": true,
      "start_date": null,
      "end_date": null,
      "annual_growth_rate": {
        "value": 0.03,
        "period": "annual",
        "inflation_adjustment": "nominal"
      },
      "notes": null
    },
    {
      "id": "expense-transportation",
      "name": "Gas + Car Maintenance",
      "category": "transportation",
      "amount_cents": 64000,
      "frequency": "monthly",
      "is_essential": true,
      "start_date": null,
      "end_date": null,
      "annual_growth_rate": {
        "value": 0.03,
        "period": "annual",
        "inflation_adjustment": "nominal"
      },
      "notes": null
    },
    {
      "id": "expense-discretionary",
      "name": "Dining Out + Entertainment",
      "category": "entertainment",
      "amount_cents": 85000,
      "frequency": "monthly",
      "is_essential": false,
      "start_date": null,
      "end_date": null,
      "annual_growth_rate": {
        "value": 0.03,
        "period": "annual",
        "inflation_adjustment": "nominal"
      },
      "notes": null
    },
    {
      "id": "expense-travel",
      "name": "Annual Family Trip",
      "category": "entertainment",
      "amount_cents": 680000,
      "frequency": "annual",
      "is_essential": false,
      "start_date": null,
      "end_date": null,
      "annual_growth_rate": {
        "value": 0.03,
        "period": "annual",
        "inflation_adjustment": "nominal"
      },
      "notes": null
    }
  ],
  "goals": [
    {
      "id": "goal-retirement-62",
      "name": "Retire at 62",
      "description": "Mark retires at 62; Dana winds down the practice around the same time.",
      "goal_type": "retirement",
      "target_amount_cents": null,
      "target_date": "2045-05-01",
      "target_date_flexibility": "flexible",
      "current_balance_cents": 0,
      "importance": "0.90",
      "status": "active",
      "contribution_amount_cents": 230000,
      "contribution_percentage": null,
      "months_expenses": null,
      "payout_schedule": [],
      "precondition_goal_id": null,
      "precondition_threshold": null,
      "tax_advantaged": true,
      "target_price_level": null,
      "notes": null
    },
    {
      "id": "goal-college-ellie",
      "name": "College for Ellie",
      "description": null,
      "goal_type": "education",
      "target_amount_cents": 12800000,
      "target_date": "2032-08-15",
      "target_date_flexibility": "firm",
      "current_balance_cents": 0,
      "importance": "0.80",
      "status": "active",
      "contribution_amount_cents": 40000,
      "contribution_percentage": null,
      "months_expenses": null,
      "payout_schedule": [
        {
          "payout_date": "2032-08-15",
          "amount_cents": 3200000
        },
        {
          "payout_date": "2033-08-15",
          "amount_cents": 3200000
        },
        {
          "payout_date": "2034-08-15",
          "amount_cents": 3200000
        },
        {
          "payout_date": "2035-08-15",
          "amount_cents": 3200000
        }
      ],
      "precondition_goal_id": null,
      "precondition_threshold": null,
      "tax_advantaged": true,
      "target_price_level": null,
      "notes": null
    },
    {
      "id": "goal-college-sam",
      "name": "College for Sam",
      "description": null,
      "goal_type": "education",
      "target_amount_cents": 12800000,
      "target_date": "2035-08-15",
      "target_date_flexibility": "firm",
      "current_balance_cents": 0,
      "importance": "0.80",
      "status": "active",
      "contribution_amount_cents": 35000,
      "contribution_percentage": null,
      "months_expenses": null,
      "payout_schedule": [
        {
          "payout_date": "2035-08-15",
          "amount_cents": 3200000
        },
        {
          "payout_date": "2036-08-15",
          "amount_cents": 3200000
        },
        {
          "payout_date": "2037-08-15",
          "amount_cents": 3200000
        },
        {
          "payout_date": "2038-08-15",
          "amount_cents": 3200000
        }
      ],
      "precondition_goal_id": null,
      "precondition_threshold": null,
      "tax_advantaged": true,
      "target_price_level": null,
      "notes": null
    },
    {
      "id": "goal-emergency-fund",
      "name": "Emergency Fund",
      "description": null,
      "goal_type": "emergency_fund",
      "target_amount_cents": 3500000,
      "target_date": null,
      "target_date_flexibility": null,
      "current_balance_cents": 0,
      "importance": "0.95",
      "status": "active",
      "contribution_amount_cents": null,
      "contribution_percentage": null,
      "months_expenses": 6,
      "payout_schedule": [],
      "precondition_goal_id": null,
      "precondition_threshold": null,
      "tax_advantaged": false,
      "target_price_level": null,
      "notes": null
    },
    {
      "id": "goal-kitchen-renovation",
      "name": "Kitchen Renovation",
      "description": "Gut renovation of the 1998 kitchen; only funded once the emergency fund is full.",
      "goal_type": "home_improvement",
      "target_amount_cents": 4500000,
      "target_date": "2028-09-01",
      "target_date_flexibility": "very_flexible",
      "current_balance_cents": 0,
      "importance": "0.70",
      "status": "active",
      "contribution_amount_cents": 60000,
      "contribution_percentage": null,
      "months_expenses": null,
      "payout_schedule": [],
      "precondition_goal_id": "goal-emergency-fund",
      "precondition_threshold": "1.0",
      "tax_advantaged": false,
      "target_price_level": null,
      "notes": null
    }
  ],
  "excluded_external_accounts": [],
  "created_at": "2026-07-05",
  "last_updated": "2026-07-05"
}