{"version":120,"empirical_calibration":false,"monthly_timing_integrated":false,"protocol":"Adaptive current-year grant request is max(0, nominal target/.90 - spendable income, nominal target - cash/equity resources). Owner levy funds grants up to dividend ceiling and cash. No unfunded grant entitlement or tax liability is created; unmet current need is recorded and recalculated next year, not rolled over. q responds to actual assessed/paid levy in adaptive mode; fixed comparison retains q on full accrued assessment.","limits":"Annual current-state rule, not lifetime optimum. Employment/price schedules and capital elasticity .3 remain declared assumptions. Reference is matched annual control year 1, not pre-automation consumption. Aggregate money/capital and source benefit feedback remain inherited.","group_columns":["id","consumption_real","equity_units","cash"],"schedule_sha256":"032f0d4644be1bae20a2f77108d83848ae627492d6982d68be4cf3311d0bf520","script_sha256":"2aaea4a193debce15da39fac7ec8ef84ce9aca6174ca77940d78ba989349d5e7","controls":{"external":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.8525382280762,"displaced_free":68.32238337260725,"displaced_debt":55.657416565752804,"owners":117.49672751564482},"consumption_index":{"workers":151.2527764630565,"displaced_free":66.17783226604541,"displaced_debt":52.3948038153435,"owners":117.49591928280678},"wealth_change":{"workers":160.84297620298628,"displaced_free":107.68811041918599,"displaced_debt":54.16661204547569,"owners":1080.2137412481352},"real_wealth":{"workers":380.8429762029863,"displaced_free":327.688110419186,"displaced_debt":74.16661204547569,"owners":4100.213741248135},"equity_share":{"workers":0.23374938626514755,"displaced_free":0.02199151895130746,"displaced_debt":0.008673939172507023,"owners":0.735585155611038},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.263256414560601e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":3.2458094700265026,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.98544609896763,"firm_cash":31.456019230769193,"private_loan":18.321397907866583,"net_investment":8.24176923076925,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.826523162373505,"allowance":3.2826523162373507,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":0.0},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",28.368258304079397,0.008836970208485718,6.355580946971635],["owners",401.37640252213004,1.0980769701752922,89.92375171890028]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.349031004628,"firm_cash":31.38987499999996,"private_loan":18.16353001750568,"net_investment":8.271166666666673,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.12228751680174,"allowance":3.3122287516801743,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.12228751680174,"cash_transfer_error":0.0},"groups":[["workers",53.04108680003937,0.16054481475281512,11.713240001675361],["displaced_free",35.219753715641396,0.021732835134181616,7.777695612204141],["displaced_debt",26.068535780632782,0.009730562040717249,5.756801651556405],["owners",410.14674441288406,1.1213883860230924,90.5740727245119]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":270.85952280790667,"firm_cash":31.352642857142822,"private_loan":18.017387215131144,"net_investment":8.287714285714273,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.349736421125236,"allowance":3.334973642112524,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.349736421125236,"cash_transfer_error":0.0},"groups":[["workers",54.55261782927982,0.18107116142040186,11.884677455664532],["displaced_free",32.62735574915321,0.023929658777000994,7.108102502494092],["displaced_debt",23.414894827034896,0.010569086316636703,5.101102087318319],["owners",418.0336869139351,1.14516552340398,91.07162464910729]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":280.497057878047,"firm_cash":31.343892241379272,"private_loan":17.88423130964615,"net_investment":8.291603448275865,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.512703201678306,"allowance":3.351270320167831,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.512703201678306,"cash_transfer_error":0.0},"groups":[["workers",56.03909565484729,0.20217842181085,12.053236522314135],["displaced_free",29.638830909425923,0.026002368004708048,6.374903717156696],["displaced_debt",20.40284787682295,0.011342938272361113,4.388371159713211],["owners",425.0628079424451,1.1693485218988091,91.42514705313796]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":290.2417637603999,"firm_cash":31.36324999999995,"private_loan":17.765321686874152,"net_investment":8.283000000000001,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.61455599494411,"allowance":3.3614555994944113,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.61455599494411,"cash_transfer_error":0.0},"groups":[["workers",57.496993157309305,0.22385946849701355,12.218111045928227],["displaced_free",26.259149196791704,0.027928759340186418,5.580069204318237],["displaced_debt",17.027396083255592,0.012042406641608164,3.618321667691813],["owners",431.2580320305524,1.1938790140880418,91.64233180649238]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":299.98646964275287,"firm_cash":31.363249999999958,"private_loan":17.686069774573042,"net_investment":8.283000000000001,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.1699115239466,"allowance":3.3169911523946602,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.1699115239466,"cash_transfer_error":0.0},"groups":[["workers",58.11361586415859,0.24591966313124877,12.3491433711337],["displaced_free",26.50544170522493,0.029370497315811428,5.632406362360297],["displaced_debt",17.223106630613284,0.012508594361026457,3.6599101590053227],["owners",426.49967002681655,1.218634423170528,90.63117988069851]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":309.7311755251058,"firm_cash":31.363249999999965,"private_loan":17.60522665397899,"net_investment":8.282999999999987,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.76261759226007,"allowance":3.2762617592260073,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.76261759226007,"cash_transfer_error":0.0},"groups":[["workers",58.706433838897404,0.2682312272295902,12.475117190765697],["displaced_free",26.619095800093245,0.03083512920951362,5.6565578575198145],["displaced_debt",17.30581621093482,0.01298414212922677,3.6774859448236508],["owners",422.15358052845517,1.2431062088220486,89.70763586229673]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":319.47588140745876,"firm_cash":31.36324999999997,"private_loan":17.523997926111655,"net_investment":8.283000000000001,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.37345871193614,"allowance":3.237345871193614,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.37345871193614,"cash_transfer_error":0.0},"groups":[["workers",59.27200739013686,0.29078657546842,12.595301570404082],["displaced_free",26.731275336463774,0.03230617761949307,5.680396008998552],["displaced_debt",17.389367046863576,0.01346195817550521,3.6952404974585096],["owners",417.9988352974795,1.2673255255387257,88.8247525007144]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":329.2205872898117,"firm_cash":31.363249999999983,"private_loan":17.44236094480522,"net_investment":8.282999999999987,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.00156882452446,"allowance":3.2001568824524464,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.00156882452446,"cash_transfer_error":0.0},"groups":[["workers",59.81252973192065,0.31357404664843946,12.710162568033137],["displaced_free",26.838450761620592,0.03378380573366073,5.7031707868443755],["displaced_debt",17.470595615970034,0.013942175712601892,3.712501568393632],["owners",414.02677491072984,1.2913037381192067,87.98068966853009]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":338.96529317216465,"firm_cash":31.363249999999987,"private_loan":17.360328170379404,"net_investment":8.283000000000001,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.645699025387913,"allowance":3.1645699025387914,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.645699025387913,"cash_transfer_error":0.0},"groups":[["workers",60.329784340199694,0.33658303166516185,12.820079172292434],["displaced_free",26.941117920087656,0.03526770111219055,5.7249875580186265],["displaced_debt",17.549755029548784,0.014424721444518463,3.7293229437791164],["owners",410.2241660807306,1.3150518414038026,87.17263529215525]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":348.7099990545176,"firm_cash":31.363249999999983,"private_loan":17.277910195743345,"net_investment":8.283000000000001,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.304734670272527,"allowance":3.1304734670272527,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.304734670272527,"cash_transfer_error":0.0},"groups":[["workers",60.8253882696174,0.35980369588732813,12.925395007293696],["displaced_free",27.03961502867083,0.03675758980854381,5.745918193592551],["displaced_debt",17.62698452660848,0.014909533060024691,3.7457342119043022],["owners",406.57921196916385,1.3385800062815416,86.39808254344732]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":358.45470493687054,"firm_cash":31.363249999999994,"private_loan":17.195116897026978,"net_investment":8.282999999999987,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.977666179062375,"allowance":3.0977666179062378,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.977666179062375,"cash_transfer_error":0.0},"groups":[["workers",61.30080560222133,0.3832269078999413,13.026421190472032],["displaced_free",27.134249499059504,0.038253218805248526,5.766028018550144],["displaced_debt",17.702413306533952,0.015396552464238624,3.761762827638465],["owners",403.0812273906223,1.3618976752797745,85.65476082050724]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":368.1994108192235,"firm_cash":31.363250000000004,"private_loan":17.111957472494964,"net_investment":8.282999999999987,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.663576958612072,"allowance":3.0663576958612073,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.663576958612072,"cash_transfer_error":0.0},"groups":[["workers",61.757365738576944,0.40684417112341004,13.1234402194476],["displaced_free",27.225298727814174,0.03975435424764387,5.785375979660512],["displaced_debt",17.776159089867086,0.015885725549721057,3.777433806596756],["owners",399.7205114240451,1.3850136329401925,84.94060867760959]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":377.94411670157643,"firm_cash":31.363250000000004,"private_loan":17.02844050461799,"net_investment":8.283000000000001,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.361632683904645,"allowance":3.0361632683904647,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.361632683904645,"cash_transfer_error":0.0},"groups":[["workers",62.19627888993152,0.4306475639065037,13.216709264110447],["displaced_free",27.313013795829935,0.04126077951946579,5.804015431613861],["displaced_debt",17.84832945083799,0.016377001831350317,3.7927700083030724],["owners",396.4882339355763,1.4079360680154125,84.25374971130996]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":387.6888225839294,"firm_cash":31.363250000000015,"private_loan":16.94457401440506,"net_investment":8.282999999999987,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.07107205703877,"allowance":3.007107205703877,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.07107205703877,"cash_transfer_error":0.0},"groups":[["workers",62.618649455705395,0.4546296866720037,13.306463009337396],["displaced_free",27.3976225581428,0.04277229356629572,5.821994793605345],["displaced_debt",17.919022904847484,0.016870334126720486,3.8077923672800895],["owners",393.37633775883694,1.430672628319477,83.59247177375285]]}]},"capital_only":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":3.8074393895936733,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":3.906237802517131,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":3.9964681522550225,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":4.078192699028762,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":4.105729072749513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":4.13911250825406,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":4.177064416589288,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":4.219603151647071,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":4.266726373877105,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":4.318418850489277,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":4.374653131681273,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":4.4353905432498655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":4.500582221732622,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":4.57017017872345,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]}},"cases":{"external__0.90__0.0__0.05":{"mode":"external","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8354177950356444,"displaced_debt":0.8017569856080645},"sum_tax_paid":20.669555213161136,"sum_grants_paid":20.66955521316114,"sum_requests":25.503091938743562,"years_with_unfunded_current_request":11},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8355030629587252,"displaced_debt":0.8016303633682861},"sum_tax_paid":20.66431149931456,"sum_grants_paid":20.66431149931456,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":11},"adaptive_vs_fixed":{"tax_paid_change":0.005243713846574849,"terminal_capital_change_pct":-0.0014740106610955372,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":151.79017731599325,"displaced_free":86.62659563416217,"displaced_debt":84.04105343232155,"owners":110.37107404837877},"consumption_index":{"workers":153.27466072870908,"displaced_free":85.27787984332011,"displaced_debt":82.2723163064685,"owners":114.96342034082257},"wealth_change":{"workers":161.43238652184237,"displaced_free":118.86907055413593,"displaced_debt":69.08343017618814,"owners":832.0682151236074},"real_wealth":{"workers":381.4323865218424,"displaced_free":338.86907055413593,"displaced_debt":89.08343017618814,"owners":3852.0682151236074},"equity_share":{"workers":0.24860895561039112,"displaced_free":0.025830515137318804,"displaced_debt":0.010884291682340551,"owners":0.7146762375699495},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.263256414560601e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":1.6006022094878958,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":1.6229047350132513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.79779403659109,"firm_cash":31.413977951409844,"private_loan":18.33307604102196,"net_investment":8.073604113331797,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.1868501304860537,"requested":0.1868501304860537,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.1868501304860537,"eligible_dividends":32.826523162373505,"allowance":1.6413261581186753,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":0.0},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.244778927844912,0.008771813242382747,6.775993740565256],["owners",401.37640252213004,1.0969693017515416,89.92375171890028]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.5783921702651,"firm_cash":31.261132087852978,"private_loan":18.17980566917608,"net_investment":7.756195018078714,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5721907206532788,"requested":0.5721907206532788,"grant_plan":{"displaced_free":0.1607053922418764,"displaced_debt":0.4114853284114024},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5721907206532788,"eligible_dividends":33.11953484813651,"allowance":1.6559767424068257,"tax_arrears":0.0,"supplements":{"displaced_free":0.1607053922418764,"displaced_debt":0.4114853284114024},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11953484813651,"cash_transfer_error":0.0},"groups":[["workers",53.0468066249867,0.16054203428235458,11.714503129684562],["displaced_free",36.85662618164413,0.021619163435153646,8.139171615113078],["displaced_debt",30.244778927844916,0.009639381384906602,6.679055346565752],["owners",410.12345774490154,1.117017495639431,90.56893025199909]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":268.979362787404,"firm_cash":31.11092574159093,"private_loan":18.028881821946854,"net_investment":7.320845823506744,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.0742982913417225,"requested":1.0742982913417225,"grant_plan":{"displaced_free":0.41089168850414826,"displaced_debt":0.6634066028375742},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.0742982913417225,"eligible_dividends":33.3359572439294,"allowance":1.66679786219647,"tax_arrears":0.0,"supplements":{"displaced_free":0.41089168850414826,"displaced_debt":0.6634066028375742},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.3359572439294,"cash_transfer_error":0.0},"groups":[["workers",54.57713827945594,0.1810615345057146,11.890019410881472],["displaced_free",36.856626181644124,0.023729692006347516,8.029479275286755],["displaced_debt",30.244778927844912,0.010505337885402161,6.589041123566215],["owners",417.8981010907993,1.1346645237384085,91.04208630906699]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":276.91073575631935,"firm_cash":30.976920306676156,"private_loan":17.88013073182451,"net_investment":6.823715709463372,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.630986376458319,"requested":1.630986376458319,"grant_plan":{"displaced_free":0.6901653227539626,"displaced_debt":0.9408210537043564},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.630986376458319,"eligible_dividends":33.47041634237858,"allowance":1.6735208171189289,"tax_arrears":0.0,"supplements":{"displaced_free":0.6901653227539626,"displaced_debt":0.9408210537043564},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.47041634237858,"cash_transfer_error":0.0},"groups":[["workers",56.10187343367839,0.20216000972212642,12.066739156640308],["displaced_free",36.856626181644124,0.02583663491841569,7.927351924413973],["displaced_debt",30.244778927844916,0.01136982317869833,6.505234778014919],["owners",424.6252581796366,1.149472696060502,91.331036134327]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":284.88086272663276,"firm_cash":30.986151981191558,"private_loan":17.713909258093793,"net_investment":6.7746079247664,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.6759911947040025,"requested":2.2375809937373043,"grant_plan":{"displaced_free":0.9952264443604992,"displaced_debt":1.2423545493768051},"unfunded_request":{"displaced_free":0.24978269856838853,"displaced_debt":0.31180710046491344},"adaptive":true,"tax_paid":1.6759911947040025,"eligible_dividends":33.51982389408005,"allowance":1.6759911947040025,"tax_arrears":0.0,"supplements":{"displaced_free":0.7454437457921107,"displaced_debt":0.9305474489118917},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.51982389408005,"cash_transfer_error":0.0},"groups":[["workers",57.62298697317529,0.2238354084969858,12.244884731799749],["displaced_free",34.21186819680237,0.028123958928913943,7.270021991820503],["displaced_debt",26.94329198174583,0.012347596553584908,5.725449546120989],["owners",430.2532495413849,1.1644371387195624,91.42881552754429]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":292.8780966766062,"firm_cash":30.991912214369325,"private_loan":17.58808442554228,"net_investment":6.7976488574774265,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.6503901583584033,"requested":2.1686813672513487,"grant_plan":{"displaced_free":0.9582118240967534,"displaced_debt":1.2104695431545955},"unfunded_request":{"displaced_free":0.2290021817801976,"displaced_debt":0.28928902711274795},"adaptive":true,"tax_paid":1.6503901583584033,"eligible_dividends":33.00780316716806,"allowance":1.6503901583584033,"tax_arrears":0.0,"supplements":{"displaced_free":0.7292096423165558,"displaced_debt":0.9211805160418476},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.00780316716806,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",58.303311281474016,0.2459136346700199,12.389453647313228],["displaced_free",34.431897198089096,0.030009338481424716,7.316778154593933],["displaced_debt",27.18171864076876,0.013087742627417328,5.776115211163361],["owners",424.7614539263838,1.1797534403946275,90.26180895935656]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":300.90058585037707,"firm_cash":30.997278949426274,"private_loan":17.460436171723774,"net_investment":6.819115797705209,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.626538002549767,"requested":2.122510670211308,"grant_plan":{"displaced_free":0.9331063923537317,"displaced_debt":1.1894042778575764},"unfunded_request":{"displaced_free":0.2180414323107468,"displaced_debt":0.2779312353507941},"adaptive":true,"tax_paid":1.626538002549767,"eligible_dividends":32.53076005099534,"allowance":1.626538002549767,"tax_arrears":0.0,"supplements":{"displaced_free":0.7150649600429849,"displaced_debt":0.9114730425067823},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.53076005099534,"cash_transfer_error":0.0},"groups":[["workers",58.96266400616521,0.2682666259272016,12.529566101310108],["displaced_free",34.54795219247152,0.03191416228448644,7.341439840900198],["displaced_debt",27.301977612365917,0.01383861470870267,5.801670242627757],["owners",419.65711864959206,1.1948887681516998,89.1771377130383]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":308.94738715299263,"firm_cash":31.00244527680578,"private_loan":17.33220979390478,"net_investment":6.8397811072232315,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.6035765475297372,"requested":2.0777404076184167,"grant_plan":{"displaced_free":0.9089236899683484,"displaced_debt":1.1688167176500683},"unfunded_request":{"displaced_free":0.20742666590165704,"displaced_debt":0.26673719418702235},"adaptive":true,"tax_paid":1.6035765475297372,"eligible_dividends":32.07153095059474,"allowance":1.6035765475297372,"tax_arrears":0.0,"supplements":{"displaced_free":0.7014970240666913,"displaced_debt":0.902079523463046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.07153095059474,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",59.59729978963479,0.2908880473126348,12.664426205297392],["displaced_free",34.66034383680306,0.033825687986545165,7.36532306532065],["displaced_debt",27.420502754099967,0.014592887519402624,5.826856835246243],["owners",414.7406300907921,1.2098659449276417,88.13238389429331]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":317.0175895119138,"firm_cash":31.007418001270725,"private_loan":17.20339601131486,"net_investment":6.859672005083013,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.581475549907759,"requested":2.0348370755999277,"grant_plan":{"displaced_free":0.885885122732426,"displaced_debt":1.1489519528675018},"unfunded_request":{"displaced_free":0.19737512926510636,"displaced_debt":0.2559863964270622},"adaptive":true,"tax_paid":1.581475549907759,"eligible_dividends":31.62951099815518,"allowance":1.581475549907759,"tax_arrears":0.0,"supplements":{"displaced_free":0.6885099934673197,"displaced_debt":0.8929655564404396},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.62951099815518,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",60.20876383666077,0.3137675355412996,12.794362315290414],["displaced_free",34.766771871778296,0.03574387180838316,7.387939022752888],["displaced_debt",27.534334730381897,0.0153506156522845,5.8510461302061545],["owners",410.0061111872968,1.224690807859245,87.12629862730057]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":325.11033320569385,"firm_cash":31.01220803492823,"private_loan":17.07401944994944,"net_investment":6.878832139713026,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.56018651142996,"requested":1.993661283103653,"grant_plan":{"displaced_free":0.8639027942853859,"displaced_debt":1.1297584888182672},"unfunded_request":{"displaced_free":0.18783535080650582,"displaced_debt":0.24563942086718726},"adaptive":true,"tax_paid":1.56018651142996,"eligible_dividends":31.2037302285992,"allowance":1.56018651142996,"tax_arrears":0.0,"supplements":{"displaced_free":0.67606744347888,"displaced_debt":0.88411906795108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.2037302285992,"cash_transfer_error":0.0},"groups":[["workers",60.79831303922711,0.3368954683931979,12.91964152083576],["displaced_free",34.867781290751715,0.037668344591608796,7.409403524284739],["displaced_debt",27.643890942192343,0.01611165424855169,5.874326825215874],["owners",405.44328778996015,1.2393692587653276,86.15669865536653]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":333.22480560024303,"firm_cash":31.01682538384168,"private_loan":16.94410204590521,"net_investment":6.897301535366793,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.5396649607035462,"requested":1.9541008648314564,"grant_plan":{"displaced_free":0.8429043745980578,"displaced_debt":1.1111964902333986},"unfunded_request":{"displaced_free":0.17876755640761,"displaced_debt":0.2356683477203002},"adaptive":true,"tax_paid":1.5396649607035462,"eligible_dividends":30.79329921407092,"allowance":1.5396649607035462,"tax_arrears":0.0,"supplements":{"displaced_free":0.6641368181904478,"displaced_debt":0.8755281425130984},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.79329921407092,"cash_transfer_error":0.0},"groups":[["workers",61.36712159862145,0.360262752636525,13.040513339707058],["displaced_free",34.96379323144591,0.03959877605632457,7.429806061682256],["displaced_debt",27.74946701080644,0.016875874272341263,5.896761739796368],["owners",401.04275285720007,1.2539068458822025,85.22158498215501]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":341.36023781593786,"firm_cash":31.02127934583514,"private_loan":16.813664211593885,"net_investment":6.915117383340615,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.5198695740659764,"requested":1.916052350942536,"grant_plan":{"displaced_free":0.8228234513040857,"displaced_debt":1.0932288996384503},"unfunded_request":{"displaced_free":0.17013547654710393,"displaced_debt":0.22604730032945564},"adaptive":true,"tax_paid":1.5198695740659764,"eligible_dividends":30.397391481319527,"allowance":1.5198695740659764,"tax_arrears":0.0,"supplements":{"displaced_free":0.6526879747569818,"displaced_debt":0.8671815993089946},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.397391481319527,"cash_transfer_error":0.0},"groups":[["workers",61.91628180622113,0.38386079149062796,13.15720988382199],["displaced_free",35.055191724086555,0.04153486189608263,7.4492282413683935],["displaced_debt",27.851336924356556,0.017643155650643172,5.918409096425767],["owners",396.7957647863548,1.268308800664946,84.3191000171004]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":349.5159016673157,"firm_cash":31.025578568417778,"private_loan":16.68272493578131,"net_investment":6.932314273671153,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":1.500761918143149,"requested":1.8794205545713079,"grant_plan":{"displaced_free":0.8035991545475154,"displaced_debt":1.0758214000237925},"unfunded_request":{"displaced_free":0.16190615738221037,"displaced_debt":0.2167524790459483},"adaptive":true,"tax_paid":1.500761918143149,"eligible_dividends":30.01523836286298,"allowance":1.500761918143149,"tax_arrears":0.0,"supplements":{"displaced_free":0.641692997165305,"displaced_debt":0.8590689209778442},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.01523836286298,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",62.44681113716566,0.4076814493238381,13.269947366647703],["displaced_free",35.142325691714845,0.04347632157744659,7.467744209489404],["displaced_debt",27.949752679123108,0.018413386684834793,5.939322444313659],["owners",392.6941933905185,1.282580060917673,83.44751609548517]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":357.6911068619782,"firm_cash":31.029731103865767,"private_loan":16.551301899961953,"net_investment":6.948924415463111,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":1.4823062050409819,"requested":1.8441177717139008,"grant_plan":{"displaced_free":0.7851756052100893,"displaced_debt":1.0589421665038115},"unfunded_request":{"displaced_free":0.15404960582880445,"displaced_debt":0.20776196084411436},"adaptive":true,"tax_paid":1.4823062050409819,"eligible_dividends":29.646124100819637,"allowance":1.4823062050409819,"tax_arrears":0.0,"supplements":{"displaced_free":0.6311259993812849,"displaced_debt":0.8511802056596971},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.646124100819637,"cash_transfer_error":0.0},"groups":[["workers",62.95965844001709,0.4317170195494053,13.37892741850363],["displaced_free",35.22551270816267,0.04542289612862187,7.485421450484567],["displaced_debt",28.044946401260177,0.019186463366125117,5.959551110267789],["owners",388.73046809912694,1.2967252921120584,82.60522447106447]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":365.88519843302566,"firm_cash":31.033744458847586,"private_loan":16.419411582992247,"net_investment":6.964977835390357,"money_identity_error":0.0,"policy":{"assessment":1.4644690717884803,"requested":1.8100630802230293,"grant_plan":{"displaced_free":0.7675014309643946,"displaced_debt":1.0425616492586347},"unfunded_request":{"displaced_free":0.14653848194812924,"displaced_debt":0.19905552648641978},"adaptive":true,"tax_paid":1.4644690717884803,"eligible_dividends":29.289381435769606,"allowance":1.4644690717884803,"tax_arrears":0.0,"supplements":{"displaced_free":0.6209629490162654,"displaced_debt":0.8435061227722149},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.289381435769606,"cash_transfer_error":0.0},"groups":[["workers",63.45570954168555,0.45596019521276754,13.48433827760818],["displaced_free",35.30504225513452,0.04737434617164675,7.502321479216086],["displaced_debt",28.137132176812234,0.01996228876006456,5.9791405875726],["owners",384.8975313010738,1.3107489068374505,81.79072540147818]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":151.789610452321,"displaced_free":87.06477205743177,"displaced_debt":83.5195873919416,"owners":110.37111853899937},"consumption_index":{"workers":153.27406921879023,"displaced_free":85.73510741542752,"displaced_debt":81.72340468501592,"owners":114.96344934000969},"wealth_change":{"workers":161.43209863348756,"displaced_free":118.99052273505828,"displaced_debt":68.95553016609057,"owners":832.1304317254935},"real_wealth":{"workers":381.43209863348756,"displaced_free":338.9905227350583,"displaced_debt":88.95553016609057,"owners":3852.1304317254935},"equity_share":{"workers":0.24860487901122105,"displaced_free":0.025850345405844653,"displaced_debt":0.01087309593643919,"owners":0.7146716796464951},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.263256414560601e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":1.6006022094878958,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":1.6229047350132513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.79779403659109,"firm_cash":31.413977951409844,"private_loan":18.33307604102196,"net_investment":8.073604113331797,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":32.826523162373505,"allowance":1.6413261581186753,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.24477892784491,0.008771813242382747,6.775993740565253],["owners",401.37640252213004,1.0969693017515416,89.92375171890028]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.58006738092996,"firm_cash":31.261502030208142,"private_loan":18.17970599434507,"net_investment":7.757674787499354,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":33.11953484813651,"allowance":1.6559767424068257,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11953484813651,"cash_transfer_error":0.0},"groups":[["workers",53.0468066249867,0.16054203428235458,11.714503129684562],["displaced_free",36.85612295310698,0.02161919838157984,8.139060485477792],["displaced_debt",30.228530049733333,0.009639945582063252,6.675467052649444],["owners",410.12345774490154,1.1170273665625037,90.56893025199909]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":268.98464373087853,"firm_cash":31.11171127623877,"private_loan":18.028831107794485,"net_investment":7.323987962098059,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":33.335985153284675,"allowance":1.6667992576642339,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.335985153284675,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",54.57708173095722,0.18106156199456813,11.890007091387108],["displaced_free",36.84227461771094,0.02373065982625247,8.02635268457274],["displaced_debt",30.223221936154275,0.010505621160632188,6.584344778947897],["owners",417.89834815781705,1.1346941284310657,91.04214013438157]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":276.91620616869477,"firm_cash":30.976961058823395,"private_loan":17.880315663713777,"net_investment":6.823878718052256,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":33.47052391319619,"allowance":1.6735261956598095,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.47052391319619,"cash_transfer_error":0.0},"groups":[["workers",56.10169205250435,0.2021600752650021,12.06670014405158],["displaced_free",36.85475836962278,0.025835915390761213,7.926950183811106],["displaced_debt",30.24491764983116,0.011368736967914853,6.505264615200752],["owners",424.6263622488809,1.1495019384819203,91.3312736043929]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":284.88632313493645,"firm_cash":30.986149855326328,"private_loan":17.71406758074412,"net_investment":6.77459942130541,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.25506208599720925,"displaced_debt":0.31811847712275343},"adaptive":false,"tax_paid":1.6760006429939809,"eligible_dividends":33.520012859879614,"allowance":1.6760006429939809,"tax_arrears":0.5731805631199629,"supplements":{"displaced_free":0.7458107403499645,"displaced_debt":0.9301899026440164},"supplement_arrears":{"displaced_free":0.25506208599720903,"displaced_debt":0.318118477122753},"total_dividend_payout":40.500000000000014,"owner_dividends":33.520012859879614,"cash_transfer_error":0.0},"groups":[["workers",57.62281328837062,0.2238353978299036,12.244847823778757],["displaced_free",34.21536007232046,0.028122760591902354,7.270764015368097],["displaced_debt",26.939036802135334,0.012346666867736354,5.724545320453758],["owners",430.25532867982747,1.1644664773913993,91.42925734446334]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":292.88354632436403,"firm_cash":30.991909927753348,"private_loan":17.58813406481366,"net_investment":6.79763971101346,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":0.2459737229794472,"displaced_debt":0.31106242899142955},"adaptive":false,"tax_paid":1.6504003210961458,"eligible_dividends":33.008006421922914,"allowance":1.6504003210961458,"tax_arrears":1.1302167150908395,"supplements":{"displaced_free":0.7316381442379211,"displaced_debt":0.9187621768582247},"supplement_arrears":{"displaced_free":0.5010358089766561,"displaced_debt":0.6291809061141825},"total_dividend_payout":40.500000000000014,"owner_dividends":33.008006421922914,"cash_transfer_error":0.0},"groups":[["workers",58.30312811474647,0.24591356106811502,12.389414724383625],["displaced_free",34.4571393734938,0.03000682370000534,7.3221421168674325],["displaced_debt",27.155647074447327,0.013087452255562612,5.770575003320057],["owners",424.76367308985186,1.179783464383379,90.26228053159352]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":300.90602349847956,"firm_cash":30.997276399499537,"private_loan":17.460492650455556,"net_investment":6.819105597998217,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.2475176640258988,"displaced_debt":0.31482401527121506},"adaptive":false,"tax_paid":1.6265493355575344,"eligible_dividends":32.53098671115069,"allowance":1.6265493355575344,"tax_arrears":1.6925583943879534,"supplements":{"displaced_free":0.7193602053427959,"displaced_debt":0.9071891302147385},"supplement_arrears":{"displaced_free":0.7485534730025549,"displaced_debt":0.9440049213853977},"total_dividend_payout":40.500000000000014,"owner_dividends":32.53098671115069,"cash_transfer_error":0.0},"groups":[["workers",58.96247137728513,0.268266485693449,12.52952516767309],["displaced_free",34.59276977075831,0.031911690443167176,7.350963576286141],["displaced_debt",27.256207478044523,0.013838284104727911,5.79194408908446],["owners",419.65953960434,1.1949187945171555,89.17765216592225]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":308.9528126106815,"firm_cash":31.00244268634291,"private_loan":17.332362595319296,"net_investment":6.839770745371652,"money_identity_error":0.0,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":0.24857377065488173,"displaced_debt":0.31824353722891285},"adaptive":false,"tax_paid":1.6035880606981434,"eligible_dividends":32.071761213962866,"allowance":1.6035880606981434,"tax_arrears":2.2593757022717478,"supplements":{"displaced_free":0.7077093647232627,"displaced_debt":0.8958786959748807},"supplement_arrears":{"displaced_free":0.9971272436574367,"displaced_debt":1.2622484586143106},"total_dividend_payout":40.500000000000014,"owner_dividends":32.071761213962866,"cash_transfer_error":0.0},"groups":[["workers",59.597098607692885,0.29088783632538945,12.664383454134738],["displaced_free",34.725480057523015,0.033824294993850645,7.37916451222364],["displaced_debt",27.354434707984286,0.014591990311411795,5.812817375446659],["owners",414.74309209391737,1.2098954686114656,88.13290706995744]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":317.0230033164968,"firm_cash":31.00741552498575,"private_loan":17.203744673183305,"net_investment":6.85966209994298,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.24958507028550125,"displaced_debt":0.3215400321082247},"adaptive":false,"tax_paid":1.581486555618901,"eligible_dividends":31.629731112378018,"allowance":1.581486555618901,"tax_arrears":2.8305008046654736,"supplements":{"displaced_free":0.6965759416056092,"displaced_debt":0.8849106140132916},"supplement_arrears":{"displaced_free":1.246712313942938,"displaced_debt":1.5837884907225355},"total_dividend_payout":40.500000000000014,"owner_dividends":31.629731112378018,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.208554850191405,0.3137672501104999,12.794317905665674],["displaced_free",34.8516973889188,0.03574472323792166,7.405985695145245],["displaced_debt",27.448593312509875,0.01534856632397644,5.832826078908348],["owners",410.008506524373,1.2247192560908124,87.12680763642926]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":325.11573666077635,"firm_cash":31.012205835659422,"private_loan":17.074661446265697,"net_investment":6.878823342637645,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":0.25055532413313353,"displaced_debt":0.3246875383392277},"adaptive":false,"tax_paid":1.5601962859581628,"eligible_dividends":31.203925719163255,"allowance":1.5601962859581628,"tax_arrears":3.4057436671378345,"supplements":{"displaced_free":0.6859093450138669,"displaced_debt":0.874286940944296},"supplement_arrears":{"displaced_free":1.4972676380760714,"displaced_debt":1.9084760290617635},"total_dividend_payout":40.500000000000014,"owner_dividends":31.203925719163255,"cash_transfer_error":0.0},"groups":[["workers",60.798096908622036,0.3368951051627261,12.919595593082182],["displaced_free",34.97182037706208,0.037672586774240534,7.431511830125692],["displaced_debt",27.539250696475946,0.016107879423491782,5.852090773001137],["owners",405.4455053586062,1.2393960694222304,86.15716988870382]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":333.2302007073364,"firm_cash":31.01682360989401,"private_loan":16.945131308458595,"net_investment":6.897294439576015,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.25148647550520176,"displaced_debt":0.32768342636573644},"adaptive":false,"tax_paid":1.5396728449155357,"eligible_dividends":30.793456898310712,"allowance":1.5396728449155357,"tax_arrears":3.9849135690087727,"supplements":{"displaced_free":0.6756756889422754,"displaced_debt":0.8639971559732602},"supplement_arrears":{"displaced_free":1.7487541135812732,"displaced_debt":2.2361594554275},"total_dividend_payout":40.500000000000014,"owner_dividends":30.793456898310712,"cash_transfer_error":0.0},"groups":[["workers",61.36689889294871,0.36026230855147584,13.040466014751601],["displaced_free",35.0862391345383,0.03960751993703036,7.45582581608939],["displaced_debt",27.626722025159502,0.016869821410592376,5.870678430346394],["owners",401.04469435935533,1.2539314744942407,85.221997551363]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":341.36562720285497,"firm_cash":31.021278130297713,"private_loan":16.815170812589148,"net_investment":6.915112521190778,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.25237735063954403,"displaced_debt":0.33052889049591516},"adaptive":false,"tax_paid":1.5198749764546788,"eligible_dividends":30.397499529093576,"allowance":1.5198749764546788,"tax_arrears":4.567819810144233,"supplements":{"displaced_free":0.6658471138267809,"displaced_debt":0.8540278626278979},"supplement_arrears":{"displaced_free":2.0011314642208173,"displaced_debt":2.566688345923415},"total_dividend_payout":40.500000000000014,"owner_dividends":30.397499529093576,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",61.91605301099872,0.3838602637580149,13.157161264837228],["displaced_free",35.19534476055164,0.041549178664920444,7.479010761617224],["displaced_debt",27.711262697992726,0.017634294915706762,5.888643323323454],["owners",396.79734474457325,1.2683307225934881,84.31943575822181]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":349.52128851998316,"firm_cash":31.02557802988976,"private_loan":16.684795106120553,"net_investment":6.932312119558972,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":0.25322632404986867,"displaced_debt":0.3332266085752825},"adaptive":false,"tax_paid":1.5007643116011389,"eligible_dividends":30.015286232022778,"allowance":1.5007643116011389,"tax_arrears":5.1542727427693835,"supplements":{"displaced_free":0.6563990465896263,"displaced_debt":0.8443652650115124},"supplement_arrears":{"displaced_free":2.2543577882706862,"displaced_debt":2.8999149544986973},"total_dividend_payout":40.500000000000014,"owner_dividends":30.015286232022778,"cash_transfer_error":0.0},"groups":[["workers",62.446576661151624,0.40768083537680117,13.26989754049472],["displaced_free",35.29950575690599,0.043497242193537594,7.501144973342522],["displaced_debt",27.793094348766054,0.018401210836110266,5.906032549112785],["owners",392.69533833027896,1.2825987716383342,83.44775939518428]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":357.6964948616927,"firm_cash":31.029731347613307,"private_loan":16.55401815119968,"net_investment":6.948925390453098,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.2540319428157807,"displaced_debt":0.33577988917633894},"adaptive":false,"tax_paid":1.4823051217187628,"eligible_dividends":29.646102434375255,"allowance":1.4823051217187628,"tax_arrears":5.744084574761503,"supplements":{"displaced_free":0.647309226955559,"displaced_debt":0.8349958947632038},"supplement_arrears":{"displaced_free":2.5083897310864667,"displaced_debt":3.2356948436750366},"total_dividend_payout":40.500000000000014,"owner_dividends":29.646102434375255,"cash_transfer_error":0.0},"groups":[["workers",62.95941862191314,0.43171631701410107,13.378876457156542],["displaced_free",35.399063885292605,0.045451412087783305,7.522301075624678],["displaced_debt",27.87241511177247,0.019170487041527153,5.922888211251651],["owners",388.7311154677419,1.2967403068906462,82.60536203689516]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":365.89059169935524,"firm_cash":31.033745578003327,"private_loan":16.422852863844977,"net_investment":6.964982312013163,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.2547930859949601,"displaced_debt":0.33819233841121377},"adaptive":false,"tax_paid":1.4644640977631536,"eligible_dividends":29.28928195526307,"allowance":1.4644640977631536,"tax_arrears":6.337069999167677,"supplements":{"displaced_free":0.6385572562246096,"displaced_debt":0.825906841538544},"supplement_arrears":{"displaced_free":2.7631828170814265,"displaced_debt":3.5738871820862506},"total_dividend_payout":40.500000000000014,"owner_dividends":29.28928195526307,"cash_transfer_error":0.0},"groups":[["workers",63.45546465657915,0.45595940187799355,13.484286239523069],["displaced_free",35.494334469986995,0.04741141073525134,7.542546074872236],["displaced_debt",27.949404402275455,0.019942047555378366,5.939248435483533],["owners",384.89762839035234,1.3107597601736884,81.79074603294987]]}]}},"external__0.90__0.0__0.10":{"mode":"external","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"sum_tax_paid":25.202282553402103,"sum_grants_paid":25.202282553402103,"sum_requests":25.202282553402103,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8996495499214657,"displaced_debt":0.8993585242408992},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-1.7990989450801322,"terminal_capital_change_pct":0.5303979071276554,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":152.2481207258194,"displaced_free":90.21822509367513,"displaced_debt":89.89562774074568,"owners":108.87254417646649},"consumption_index":{"workers":153.75251472157117,"displaced_free":89.0256671054206,"displaced_debt":88.43502610480968,"owners":114.36465950757614},"wealth_change":{"workers":161.55850988146756,"displaced_free":121.34067142089663,"displaced_debt":72.29834310423036,"owners":777.5052542088774},"real_wealth":{"workers":381.55850988146756,"displaced_free":341.3406714208966,"displaced_debt":92.29834310423036,"owners":3797.5052542088774},"equity_share":{"workers":0.2521060587785242,"displaced_free":0.0267541733185628,"displaced_debt":0.011402244742231149,"owners":0.7097375231606818},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.263256414560601e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":3.2458094700265026,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.79779403659109,"firm_cash":31.413977951409844,"private_loan":18.33307604102196,"net_investment":8.073604113331797,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.1868501304860537,"requested":0.1868501304860537,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.1868501304860537,"eligible_dividends":32.826523162373505,"allowance":3.2826523162373507,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":0.0},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.244778927844912,0.008771813242382747,6.775993740565256],["owners",401.37640252213004,1.0969693017515416,89.92375171890028]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.5783921702651,"firm_cash":31.261132087852978,"private_loan":18.17980566917608,"net_investment":7.756195018078714,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5721907206532788,"requested":0.5721907206532788,"grant_plan":{"displaced_free":0.1607053922418764,"displaced_debt":0.4114853284114024},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5721907206532788,"eligible_dividends":33.11953484813651,"allowance":3.3119534848136514,"tax_arrears":0.0,"supplements":{"displaced_free":0.1607053922418764,"displaced_debt":0.4114853284114024},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11953484813651,"cash_transfer_error":0.0},"groups":[["workers",53.0468066249867,0.16054203428235458,11.714503129684562],["displaced_free",36.85662618164413,0.021619163435153646,8.139171615113078],["displaced_debt",30.244778927844916,0.009639381384906602,6.679055346565752],["owners",410.12345774490154,1.117017495639431,90.56893025199909]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":268.979362787404,"firm_cash":31.11092574159093,"private_loan":18.028881821946854,"net_investment":7.320845823506744,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.0742982913417225,"requested":1.0742982913417225,"grant_plan":{"displaced_free":0.41089168850414826,"displaced_debt":0.6634066028375742},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.0742982913417225,"eligible_dividends":33.3359572439294,"allowance":3.33359572439294,"tax_arrears":0.0,"supplements":{"displaced_free":0.41089168850414826,"displaced_debt":0.6634066028375742},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.3359572439294,"cash_transfer_error":0.0},"groups":[["workers",54.57713827945594,0.1810615345057146,11.890019410881472],["displaced_free",36.856626181644124,0.023729692006347516,8.029479275286755],["displaced_debt",30.244778927844912,0.010505337885402161,6.589041123566215],["owners",417.8981010907993,1.1346645237384085,91.04208630906699]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":276.91073575631935,"firm_cash":30.976920306676156,"private_loan":17.88013073182451,"net_investment":6.823715709463372,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.630986376458319,"requested":1.630986376458319,"grant_plan":{"displaced_free":0.6901653227539626,"displaced_debt":0.9408210537043564},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.630986376458319,"eligible_dividends":33.47041634237858,"allowance":3.3470416342378577,"tax_arrears":0.0,"supplements":{"displaced_free":0.6901653227539626,"displaced_debt":0.9408210537043564},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.47041634237858,"cash_transfer_error":0.0},"groups":[["workers",56.10187343367839,0.20216000972212642,12.066739156640308],["displaced_free",36.856626181644124,0.02583663491841569,7.927351924413973],["displaced_debt",30.244778927844916,0.01136982317869833,6.505234778014919],["owners",424.6252581796366,1.149472696060502,91.331036134327]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":284.2862382335387,"firm_cash":30.85979427640907,"private_loan":17.73339720187285,"net_investment":6.26917710563643,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.2375809937373043,"requested":2.2375809937373043,"grant_plan":{"displaced_free":0.9952264443604992,"displaced_debt":1.2423545493768051},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2375809937373043,"eligible_dividends":33.51982389408005,"allowance":3.351982389408005,"tax_arrears":0.0,"supplements":{"displaced_free":0.9952264443604992,"displaced_debt":1.2423545493768051},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.51982389408005,"cash_transfer_error":0.0},"groups":[["workers",57.62298697317529,0.2238354084969858,12.244884731799749],["displaced_free",36.85662618164413,0.0279402951799666,7.832033063599377],["displaced_debt",30.244778927844912,0.01223296159017869,6.4270155221670455],["owners",430.2532495413849,1.161019034350078,91.42881552754429]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.72805930734097,"firm_cash":30.873886978182938,"private_loan":17.590574634713583,"net_investment":6.325547912731935,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.1749467636311826,"requested":2.1749467636311826,"grant_plan":{"displaced_free":0.9612237986416337,"displaced_debt":1.213722964989549},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1749467636311826,"eligible_dividends":32.996741680045254,"allowance":3.2996741680045254,"tax_arrears":0.0,"supplements":{"displaced_free":0.9612237986416335,"displaced_debt":1.213722964989549},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.996741680045254,"cash_transfer_error":0.0},"groups":[["workers",58.328340910341794,0.24590146748932024,12.39477244344763],["displaced_free",36.85662618164413,0.029987885523391274,7.832033063599377],["displaced_debt",30.244778927844912,0.013073094338174381,6.4270155221670455],["owners",424.65258601538994,1.1733572558810632,90.23867452827037]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":299.22978202975077,"firm_cash":30.886616078512052,"private_loan":17.447752067554315,"net_investment":6.376464314048349,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.118372984390713,"requested":2.118372984390713,"grant_plan":{"displaced_free":0.930720600484042,"displaced_debt":1.187652383906671},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.118372984390713,"eligible_dividends":32.49697638495502,"allowance":3.249697638495502,"tax_arrears":0.0,"supplements":{"displaced_free":0.930720600484042,"displaced_debt":1.187652383906671},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.49697638495502,"cash_transfer_error":0.0},"groups":[["workers",59.00735599720319,0.26825463439833996,12.539063149405678],["displaced_free",36.85662618164413,0.03203547586681595,7.832033063599377],["displaced_debt",30.244778927844912,0.013913227086170071,6.4270155221670455],["owners",419.3004639212847,1.1856998565534318,89.101348583273]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":306.7884726616625,"firm_cash":30.898721759281237,"private_loan":17.304929500395048,"net_investment":6.424887037124989,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.0645699587499946,"requested":2.0645699587499946,"grant_plan":{"displaced_free":0.9018806905599575,"displaced_debt":1.162689268190037},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.0645699587499946,"eligible_dividends":32.01596235380993,"allowance":3.2015962353809932,"tax_arrears":0.0,"supplements":{"displaced_free":0.9018806905599575,"displaced_debt":1.162689268190037},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.01596235380993,"cash_transfer_error":0.0},"groups":[["workers",59.66219888354212,0.290883613105282,12.6782172627527],["displaced_free",36.85662618164413,0.03408306621024063,7.832033063599377],["displaced_debt",30.244778927844912,0.014753359834165761,6.4270155221670455],["owners",414.1468846218928,1.1980478178015057,88.00621298215222]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":314.4013927463318,"firm_cash":30.910245517992223,"private_loan":17.16210693323578,"net_investment":6.470982071968891,"money_identity_error":0.0,"policy":{"assessment":2.013353253367881,"requested":2.013353253367881,"grant_plan":{"displaced_free":0.8745859751543583,"displaced_debt":1.1387672782135223},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.013353253367881,"eligible_dividends":31.552835755820432,"allowance":3.155283575582043,"tax_arrears":0.0,"supplements":{"displaced_free":0.8745859751543583,"displaced_debt":1.1387672782135223},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.552835755820432,"cash_transfer_error":0.0},"groups":[["workers",60.29389722936461,0.3137785037529957,12.81245316123998],["displaced_free",36.85662618164413,0.03613065655366531,7.832033063599377],["displaced_debt",30.244778927844912,0.015593492582161451,6.4270155221670455],["owners",409.1827016735601,1.210397591301665,86.95132410563151]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":322.0659874406489,"firm_cash":30.921226372542385,"private_loan":17.019284366076512,"net_investment":6.514905490169511,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.9645494553671983,"requested":1.9645494553671983,"grant_plan":{"displaced_free":0.8487262599739647,"displaced_debt":1.1158231953932336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":true,"tax_paid":1.9645494553671983,"eligible_dividends":31.10672939383846,"allowance":3.1106729393838464,"tax_arrears":0.0,"supplements":{"displaced_free":0.8487262599739647,"displaced_debt":1.1158231953932334},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.10672939383846,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.903500456256864,0.33692979555134267,12.941993846954583],["displaced_free",36.85662618164413,0.03817824689708999,7.832033063599377],["displaced_debt",30.244778927844912,0.01643362533015714,6.4270155221670455],["owners",404.39873298883646,1.2227461431455426,85.93473076012775]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":329.77987152323317,"firm_cash":30.931700367549173,"private_loan":16.876461798917244,"net_investment":6.556801470196632,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.9179983664481843,"requested":1.9179983664481843,"grant_plan":{"displaced_free":0.824200285800238,"displaced_debt":1.0937980806479464},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9179983664481843,"eligible_dividends":30.67682135879168,"allowance":3.0676821358791684,"tax_arrears":0.0,"supplements":{"displaced_free":0.824200285800238,"displaced_debt":1.0937980806479464},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.67682135879168,"cash_transfer_error":0.0},"groups":[["workers",61.49200947126983,0.3603284094020335,13.067052012644838],["displaced_free",36.85662618164413,0.04022583724051467,7.832033063599377],["displaced_debt",30.244778927844912,0.01727375807815283,6.4270155221670455],["owners",399.78627600107365,1.235090838351687,84.95458365022814]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":337.5408165007824,"firm_cash":30.94170080772922,"private_loan":16.733639231757977,"net_investment":6.596803230916834,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.8735519656479542,"requested":1.8735519656479542,"grant_plan":{"displaced_free":0.8009149717809252,"displaced_debt":1.072636993867029},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.8735519656479542,"eligible_dividends":30.262332093852663,"allowance":3.0262332093852664,"tax_arrears":0.0,"supplements":{"displaced_free":0.8009149717809252,"displaced_debt":1.072636993867029},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.262332093852663,"cash_transfer_error":0.0},"groups":[["workers",62.06037953873647,0.3839656776358421,13.1878306519815],["displaced_free",36.85662618164413,0.04227342758393935,7.832033063599377],["displaced_debt",30.244778927844912,0.01811389082614852,6.4270155221670455],["owners",395.3370765791578,1.2474293980329103,84.00912877307103]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":345.346738736648,"firm_cash":30.951258475121453,"private_loan":16.59081666459871,"net_investment":6.635033900485752,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.8310734439047123,"requested":1.8310734439047123,"grant_plan":{"displaced_free":0.7787847181137084,"displaced_debt":1.0522887257910039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.8310734439047123,"eligible_dividends":29.862522979996513,"allowance":2.9862522979996515,"tax_arrears":0.0,"supplements":{"displaced_free":0.7787847181137084,"displaced_debt":1.0522887257910039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.862522979996513,"cash_transfer_error":0.0},"groups":[["workers",62.60952095944127,0.4078333259325081,13.304523203881269],["displaced_free",36.85662618164413,0.04432101792736403,7.832033063599377],["displaced_debt",30.244778927844912,0.018954023574144212,6.4270155221670455],["owners",391.0433140510605,1.2597598593970474,83.09670423585035]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":353.1956885296378,"firm_cash":30.96040183101035,"private_loan":16.44799409743944,"net_investment":6.671607324041332,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":1.7904363066207358,"requested":1.7904363066207358,"grant_plan":{"displaced_free":0.7577307642240227,"displaced_debt":1.032705542396713},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.7904363066207358,"eligible_dividends":29.476694710024343,"allowance":2.9476694710024347,"tax_arrears":0.0,"supplements":{"displaced_free":0.7577307642240227,"displaced_debt":1.032705542396713},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.476694710024343,"cash_transfer_error":0.0},"groups":[["workers",63.14030017261287,0.43192345529922127,13.417313786680234],["displaced_free",36.85662618164413,0.04636860827078871,7.832033063599377],["displaced_debt",30.244778927844912,0.019794156322139902,6.4270155221670455],["owners",386.89758398761717,1.2720805403502682,82.21573659736865]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":361.0858400727705,"firm_cash":30.96915720291573,"private_loan":16.305171530280173,"net_investment":6.70662881166281,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":1.7515235425968705,"requested":1.7515235425968705,"grant_plan":{"displaced_free":0.7376805998209695,"displaced_debt":1.013842942775901},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.7515235425968705,"eligible_dividends":29.10418557239799,"allowance":2.910418557239799,"tax_arrears":0.0,"supplements":{"displaced_free":0.7376805998209695,"displaced_debt":1.013842942775901},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.10418557239799,"cash_transfer_error":0.0},"groups":[["workers",63.653541094730464,0.45622852436254135,13.526377482630224],["displaced_free",36.85662618164413,0.04841619861421339,7.832033063599377],["displaced_debt",30.244778927844912,0.020634289070135592,6.4270155221670455],["owners",382.89288003136477,1.28439000809887,81.36473700666501]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":152.41265378831753,"displaced_free":94.2523141412865,"displaced_debt":94.54733079116362,"owners":107.70947598047334},"consumption_index":{"workers":153.92420139548224,"displaced_free":93.23515132901508,"displaced_debt":93.33155563156541,"owners":114.16284609855097},"wealth_change":{"workers":161.5875821598375,"displaced_free":122.45722359196589,"displaced_debt":73.36073926434435,"owners":756.0717488594028},"real_wealth":{"workers":381.5875821598375,"displaced_free":342.4572235919659,"displaced_debt":93.36073926434435,"owners":3776.0717488594028},"equity_share":{"workers":0.2535190864498576,"displaced_free":0.027090953148538138,"displaced_debt":0.011554581142619513,"owners":0.7078353792589847},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":3.2458094700265026,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.79779403659109,"firm_cash":31.413977951409844,"private_loan":18.33307604102196,"net_investment":8.073604113331797,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":32.826523162373505,"allowance":3.2826523162373507,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.24477892784491,0.008771813242382747,6.775993740565253],["owners",401.37640252213004,1.0969693017515416,89.92375171890028]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.58006738092996,"firm_cash":31.261502030208142,"private_loan":18.17970599434507,"net_investment":7.757674787499354,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":33.11953484813651,"allowance":3.3119534848136514,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11953484813651,"cash_transfer_error":0.0},"groups":[["workers",53.0468066249867,0.16054203428235458,11.714503129684562],["displaced_free",36.85612295310698,0.02161919838157984,8.139060485477792],["displaced_debt",30.228530049733333,0.009639945582063252,6.675467052649444],["owners",410.12345774490154,1.1170273665625037,90.56893025199909]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":268.98464373087853,"firm_cash":31.11171127623877,"private_loan":18.028831107794485,"net_investment":7.323987962098059,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":33.335985153284675,"allowance":3.3335985153284677,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.335985153284675,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",54.57708173095722,0.18106156199456813,11.890007091387108],["displaced_free",36.84227461771094,0.02373065982625247,8.02635268457274],["displaced_debt",30.223221936154275,0.010505621160632188,6.584344778947897],["owners",417.89834815781705,1.1346941284310657,91.04214013438157]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":276.91620616869477,"firm_cash":30.976961058823395,"private_loan":17.880315663713777,"net_investment":6.823878718052256,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":33.47052391319619,"allowance":3.347052391319619,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.47052391319619,"cash_transfer_error":0.0},"groups":[["workers",56.10169205250435,0.2021600752650021,12.06670014405158],["displaced_free",36.85475836962278,0.025835915390761213,7.926950183811106],["displaced_debt",30.24491764983116,0.011368736967914853,6.505264615200752],["owners",424.6263622488809,1.1495019384819203,91.3312736043929]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":284.27942606810353,"firm_cash":30.85718422862434,"private_loan":17.733949985564294,"net_investment":6.258736914497447,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.249181206113944,"eligible_dividends":33.520012859879614,"allowance":3.3520012859879618,"tax_arrears":0.0,"supplements":{"displaced_free":1.000872826347174,"displaced_debt":1.2483083797667698},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.520012859879614,"cash_transfer_error":0.0},"groups":[["workers",57.62281328837062,0.2238353978299036,12.244847823778757],["displaced_free",36.91601745346738,0.027935214940433814,7.844653708861818],["displaced_debt",30.307350089317424,0.012229711545264754,6.440311893979953],["owners",430.25532867982747,1.1609778716976338,91.42925734446334]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.68684627309136,"firm_cash":30.866576793559915,"private_loan":17.591462017457776,"net_investment":6.296307174239672,"money_identity_error":0.0,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.2074364730670224,"eligible_dividends":32.996718079830494,"allowance":3.2996718079830494,"tax_arrears":0.0,"supplements":{"displaced_free":0.9776118672173681,"displaced_debt":1.2298246058496543},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.996718079830494,"cash_transfer_error":0.0},"groups":[["workers",58.3286747350334,0.2459011425721422,12.394843381194597],["displaced_free",37.02900075477672,0.029978258736368852,7.868662660390052],["displaced_debt",30.41409203449047,0.013067876063538394,6.462994557329225],["owners",424.6525702509147,1.1731232700480998,90.23867117831938]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":299.1139028455982,"firm_cash":30.870749521657704,"private_loan":17.44898020801323,"net_investment":6.312998086630813,"money_identity_error":0.0,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.188891014854648,"eligible_dividends":32.49603278089623,"allowance":3.249603278089623,"tax_arrears":0.0,"supplements":{"displaced_free":0.9668778693686948,"displaced_debt":1.2220131454859535},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.49603278089623,"cash_transfer_error":0.0},"groups":[["workers",59.00909788814197,0.2682537548252274,12.539433301230169],["displaced_free",37.23821775545987,0.032020896486586785,7.913121273035222],["displaced_debt",30.607270885594854,0.013906004354388669,6.504045063188908],["owners",419.29084865217743,1.1850497200758794,89.0993053385877]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":306.56053245533496,"firm_cash":30.87490879206907,"private_loan":17.30551718804865,"net_investment":6.329635168276241,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.170405368581938,"eligible_dividends":32.01276764374323,"allowance":3.2012767643743234,"tax_arrears":0.0,"supplements":{"displaced_free":0.9562831353781444,"displaced_debt":1.2141222332037935},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.01276764374323,"cash_transfer_error":0.0},"groups":[["workers",59.66707987167034,0.29088188498417855,12.679254472729946],["displaced_free",37.43239039078181,0.034076202151103865,7.954382958041135],["displaced_debt",30.788764211836362,0.014749904471827363,6.542612395015226],["owners",414.11357843361617,1.1967799984801937,87.99913541714344]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":314.02600246449805,"firm_cash":30.878912376947188,"private_loan":17.16116586120481,"net_investment":6.345649507788622,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.152611658012627,"eligible_dividends":31.545700487833827,"allowance":3.1545700487833828,"tax_arrears":0.0,"supplements":{"displaced_free":0.9461610118911106,"displaced_debt":1.2064506461215163},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.545700487833827,"cash_transfer_error":0.0},"groups":[["workers",60.303480936353196,0.31377638775005173,12.814489698975054],["displaced_free",37.619158345898455,0.03614280939815309,7.994071148503421],["displaced_debt",30.964962563055035,0.015599029923849947,6.5800545446491965],["owners",409.1074006802375,1.2083206635603472,86.93532264455047]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.5096551308657,"firm_cash":30.882776191603174,"private_loan":17.01595121527362,"net_investment":6.361104766412524,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.135439148430524,"eligible_dividends":31.09402567535369,"allowance":3.109402567535369,"tax_arrears":0.0,"supplements":{"displaced_free":0.9364646691470003,"displaced_debt":1.1989744792835237},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.09402567535369,"cash_transfer_error":0.0},"groups":[["workers",60.919394062787404,0.3369283392332836,12.945371238342323],["displaced_free",37.7986154902235,0.038220300337902656,8.032205791672492],["displaced_debt",31.135863185156392,0.016453233723445176,6.616370926845733],["owners",404.2638244567258,1.2196780089911148,85.90606269705422]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":329.01088045779767,"firm_cash":30.886510381973075,"private_loan":16.869899825477518,"net_investment":6.37604152789217,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.118842746786474,"eligible_dividends":30.656970218027,"allowance":3.0656970218027,"tax_arrears":0.0,"supplements":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389969},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.656970218027,"cash_transfer_error":0.0},"groups":[["workers",61.51582317587606,0.3603292838832828,13.072112424873662],["displaced_free",37.97116692026339,0.04030824068249564,8.06887297055597],["displaced_debt",31.30173005017723,0.017312359545775185,6.651617635662661],["owners",399.57467576440166,1.2308580906345576,84.90961859993536]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":336.529112109761,"firm_cash":30.890124226042268,"private_loan":16.72303686209704,"net_investment":6.390496904168856,"money_identity_error":5.684341886080802e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.102781217590138,"eligible_dividends":30.23381341806988,"allowance":3.023381341806988,"tax_arrears":0.0,"supplements":{"displaced_free":0.9182244644663251,"displaced_debt":1.184556753123813},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.23381341806988,"cash_transfer_error":0.0},"groups":[["workers",62.093707950230325,0.383971187797479,13.194912939423943],["displaced_free",38.1371808290091,0.04240622121218071,8.104150926164433],["displaced_debt",31.462800294097097,0.018176259330366224,6.685845062495632],["owners",395.0323349409422,1.2418667225721916,83.9443711749502]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":344.06382326293317,"firm_cash":30.89362612004915,"private_loan":16.575386291021836,"net_investment":6.404504480196337,"money_identity_error":7.105427357601002e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.0872172442262897,"eligible_dividends":29.823881717279228,"allowance":2.982388171727923,"tax_arrears":0.0,"supplements":{"displaced_free":0.9096253706394949,"displaced_debt":1.1775918735867947},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.823881717279228,"cash_transfer_error":0.0},"groups":[["workers",62.65392798269555,0.4078464117067869,13.313959696322804],["displaced_free",38.29700324704851,0.04451385470142848,8.138113189997808],["displaced_debt",31.619296723693097,0.019044792101396837,6.7191005537847825],["owners",390.62968085396227,1.2527094875449771,83.00880718146698]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":351.614522959004,"firm_cash":30.897023685415135,"private_loan":16.426970945323355,"net_investment":6.418094741660184,"money_identity_error":9.237055564881302e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0721169537108826,"eligible_dividends":29.426544983145927,"allowance":2.942654498314593,"tax_arrears":0.0,"supplements":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.426544983145927,"cash_transfer_error":0.0},"groups":[["workers",63.19730745876066,0.43194768534363687,13.42942783498664],["displaced_free",38.450958922378945,0.04663077462658879,8.170828771005526],["displaced_debt",31.771428478434103,0.019917823546682024,6.751428551667247],["owners",386.3600516624485,1.263391746696659,82.1015109782703]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":359.18075287670706,"firm_cash":30.900323857512,"private_loan":16.277812595671215,"net_investment":6.431295430047598,"money_identity_error":9.947598300641403e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0574495221693274,"eligible_dividends":29.041213098548873,"allowance":2.9041213098548875,"tax_arrears":0.0,"supplements":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.041213098548873,"cash_transfer_error":0.0},"groups":[["workers",63.72461937772965,0.45626808383921164,13.54148161776755],["displaced_free",38.599352650212246,0.04875663389117697,8.202362438170102],["displaced_debt",31.91939202599538,0.02079522560345931,6.782870805524017],["owners",382.21720873794845,1.2739186492452745,81.22115685681405]]}]}},"external__0.90__0.0__0.20":{"mode":"external","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"sum_tax_paid":25.202282553402103,"sum_grants_paid":25.202282553402103,"sum_requests":25.202282553402103,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8996495499214657,"displaced_debt":0.8993585242408992},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-1.7990989450801322,"terminal_capital_change_pct":0.5303979071276554,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":152.2481207258194,"displaced_free":90.21822509367513,"displaced_debt":89.89562774074568,"owners":108.87254417646649},"consumption_index":{"workers":153.75251472157117,"displaced_free":89.0256671054206,"displaced_debt":88.43502610480968,"owners":114.36465950757614},"wealth_change":{"workers":161.55850988146756,"displaced_free":121.34067142089663,"displaced_debt":72.29834310423036,"owners":777.5052542088774},"real_wealth":{"workers":381.55850988146756,"displaced_free":341.3406714208966,"displaced_debt":92.29834310423036,"owners":3797.5052542088774},"equity_share":{"workers":0.2521060587785242,"displaced_free":0.0267541733185628,"displaced_debt":0.011402244742231149,"owners":0.7097375231606818},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.263256414560601e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":6.402408837951583,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":6.491618940053005,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.79779403659109,"firm_cash":31.413977951409844,"private_loan":18.33307604102196,"net_investment":8.073604113331797,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.1868501304860537,"requested":0.1868501304860537,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.1868501304860537,"eligible_dividends":32.826523162373505,"allowance":6.565304632474701,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":0.0},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.244778927844912,0.008771813242382747,6.775993740565256],["owners",401.37640252213004,1.0969693017515416,89.92375171890028]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.5783921702651,"firm_cash":31.261132087852978,"private_loan":18.17980566917608,"net_investment":7.756195018078714,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5721907206532788,"requested":0.5721907206532788,"grant_plan":{"displaced_free":0.1607053922418764,"displaced_debt":0.4114853284114024},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5721907206532788,"eligible_dividends":33.11953484813651,"allowance":6.623906969627303,"tax_arrears":0.0,"supplements":{"displaced_free":0.1607053922418764,"displaced_debt":0.4114853284114024},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11953484813651,"cash_transfer_error":0.0},"groups":[["workers",53.0468066249867,0.16054203428235458,11.714503129684562],["displaced_free",36.85662618164413,0.021619163435153646,8.139171615113078],["displaced_debt",30.244778927844916,0.009639381384906602,6.679055346565752],["owners",410.12345774490154,1.117017495639431,90.56893025199909]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":268.979362787404,"firm_cash":31.11092574159093,"private_loan":18.028881821946854,"net_investment":7.320845823506744,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.0742982913417225,"requested":1.0742982913417225,"grant_plan":{"displaced_free":0.41089168850414826,"displaced_debt":0.6634066028375742},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.0742982913417225,"eligible_dividends":33.3359572439294,"allowance":6.66719144878588,"tax_arrears":0.0,"supplements":{"displaced_free":0.41089168850414826,"displaced_debt":0.6634066028375742},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.3359572439294,"cash_transfer_error":0.0},"groups":[["workers",54.57713827945594,0.1810615345057146,11.890019410881472],["displaced_free",36.856626181644124,0.023729692006347516,8.029479275286755],["displaced_debt",30.244778927844912,0.010505337885402161,6.589041123566215],["owners",417.8981010907993,1.1346645237384085,91.04208630906699]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":276.91073575631935,"firm_cash":30.976920306676156,"private_loan":17.88013073182451,"net_investment":6.823715709463372,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.630986376458319,"requested":1.630986376458319,"grant_plan":{"displaced_free":0.6901653227539626,"displaced_debt":0.9408210537043564},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.630986376458319,"eligible_dividends":33.47041634237858,"allowance":6.694083268475715,"tax_arrears":0.0,"supplements":{"displaced_free":0.6901653227539626,"displaced_debt":0.9408210537043564},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.47041634237858,"cash_transfer_error":0.0},"groups":[["workers",56.10187343367839,0.20216000972212642,12.066739156640308],["displaced_free",36.856626181644124,0.02583663491841569,7.927351924413973],["displaced_debt",30.244778927844916,0.01136982317869833,6.505234778014919],["owners",424.6252581796366,1.149472696060502,91.331036134327]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":284.2862382335387,"firm_cash":30.85979427640907,"private_loan":17.73339720187285,"net_investment":6.26917710563643,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.2375809937373043,"requested":2.2375809937373043,"grant_plan":{"displaced_free":0.9952264443604992,"displaced_debt":1.2423545493768051},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2375809937373043,"eligible_dividends":33.51982389408005,"allowance":6.70396477881601,"tax_arrears":0.0,"supplements":{"displaced_free":0.9952264443604992,"displaced_debt":1.2423545493768051},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.51982389408005,"cash_transfer_error":0.0},"groups":[["workers",57.62298697317529,0.2238354084969858,12.244884731799749],["displaced_free",36.85662618164413,0.0279402951799666,7.832033063599377],["displaced_debt",30.244778927844912,0.01223296159017869,6.4270155221670455],["owners",430.2532495413849,1.161019034350078,91.42881552754429]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.72805930734097,"firm_cash":30.873886978182938,"private_loan":17.590574634713583,"net_investment":6.325547912731935,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.1749467636311826,"requested":2.1749467636311826,"grant_plan":{"displaced_free":0.9612237986416337,"displaced_debt":1.213722964989549},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1749467636311826,"eligible_dividends":32.996741680045254,"allowance":6.599348336009051,"tax_arrears":0.0,"supplements":{"displaced_free":0.9612237986416335,"displaced_debt":1.213722964989549},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.996741680045254,"cash_transfer_error":0.0},"groups":[["workers",58.328340910341794,0.24590146748932024,12.39477244344763],["displaced_free",36.85662618164413,0.029987885523391274,7.832033063599377],["displaced_debt",30.244778927844912,0.013073094338174381,6.4270155221670455],["owners",424.65258601538994,1.1733572558810632,90.23867452827037]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":299.22978202975077,"firm_cash":30.886616078512052,"private_loan":17.447752067554315,"net_investment":6.376464314048349,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.118372984390713,"requested":2.118372984390713,"grant_plan":{"displaced_free":0.930720600484042,"displaced_debt":1.187652383906671},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.118372984390713,"eligible_dividends":32.49697638495502,"allowance":6.499395276991004,"tax_arrears":0.0,"supplements":{"displaced_free":0.930720600484042,"displaced_debt":1.187652383906671},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.49697638495502,"cash_transfer_error":0.0},"groups":[["workers",59.00735599720319,0.26825463439833996,12.539063149405678],["displaced_free",36.85662618164413,0.03203547586681595,7.832033063599377],["displaced_debt",30.244778927844912,0.013913227086170071,6.4270155221670455],["owners",419.3004639212847,1.1856998565534318,89.101348583273]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":306.7884726616625,"firm_cash":30.898721759281237,"private_loan":17.304929500395048,"net_investment":6.424887037124989,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.0645699587499946,"requested":2.0645699587499946,"grant_plan":{"displaced_free":0.9018806905599575,"displaced_debt":1.162689268190037},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.0645699587499946,"eligible_dividends":32.01596235380993,"allowance":6.4031924707619865,"tax_arrears":0.0,"supplements":{"displaced_free":0.9018806905599575,"displaced_debt":1.162689268190037},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.01596235380993,"cash_transfer_error":0.0},"groups":[["workers",59.66219888354212,0.290883613105282,12.6782172627527],["displaced_free",36.85662618164413,0.03408306621024063,7.832033063599377],["displaced_debt",30.244778927844912,0.014753359834165761,6.4270155221670455],["owners",414.1468846218928,1.1980478178015057,88.00621298215222]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":314.4013927463318,"firm_cash":30.910245517992223,"private_loan":17.16210693323578,"net_investment":6.470982071968891,"money_identity_error":0.0,"policy":{"assessment":2.013353253367881,"requested":2.013353253367881,"grant_plan":{"displaced_free":0.8745859751543583,"displaced_debt":1.1387672782135223},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.013353253367881,"eligible_dividends":31.552835755820432,"allowance":6.310567151164086,"tax_arrears":0.0,"supplements":{"displaced_free":0.8745859751543583,"displaced_debt":1.1387672782135223},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.552835755820432,"cash_transfer_error":0.0},"groups":[["workers",60.29389722936461,0.3137785037529957,12.81245316123998],["displaced_free",36.85662618164413,0.03613065655366531,7.832033063599377],["displaced_debt",30.244778927844912,0.015593492582161451,6.4270155221670455],["owners",409.1827016735601,1.210397591301665,86.95132410563151]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":322.0659874406489,"firm_cash":30.921226372542385,"private_loan":17.019284366076512,"net_investment":6.514905490169511,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.9645494553671983,"requested":1.9645494553671983,"grant_plan":{"displaced_free":0.8487262599739647,"displaced_debt":1.1158231953932336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":true,"tax_paid":1.9645494553671983,"eligible_dividends":31.10672939383846,"allowance":6.221345878767693,"tax_arrears":0.0,"supplements":{"displaced_free":0.8487262599739647,"displaced_debt":1.1158231953932334},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.10672939383846,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.903500456256864,0.33692979555134267,12.941993846954583],["displaced_free",36.85662618164413,0.03817824689708999,7.832033063599377],["displaced_debt",30.244778927844912,0.01643362533015714,6.4270155221670455],["owners",404.39873298883646,1.2227461431455426,85.93473076012775]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":329.77987152323317,"firm_cash":30.931700367549173,"private_loan":16.876461798917244,"net_investment":6.556801470196632,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.9179983664481843,"requested":1.9179983664481843,"grant_plan":{"displaced_free":0.824200285800238,"displaced_debt":1.0937980806479464},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9179983664481843,"eligible_dividends":30.67682135879168,"allowance":6.135364271758337,"tax_arrears":0.0,"supplements":{"displaced_free":0.824200285800238,"displaced_debt":1.0937980806479464},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.67682135879168,"cash_transfer_error":0.0},"groups":[["workers",61.49200947126983,0.3603284094020335,13.067052012644838],["displaced_free",36.85662618164413,0.04022583724051467,7.832033063599377],["displaced_debt",30.244778927844912,0.01727375807815283,6.4270155221670455],["owners",399.78627600107365,1.235090838351687,84.95458365022814]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":337.5408165007824,"firm_cash":30.94170080772922,"private_loan":16.733639231757977,"net_investment":6.596803230916834,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.8735519656479542,"requested":1.8735519656479542,"grant_plan":{"displaced_free":0.8009149717809252,"displaced_debt":1.072636993867029},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.8735519656479542,"eligible_dividends":30.262332093852663,"allowance":6.052466418770533,"tax_arrears":0.0,"supplements":{"displaced_free":0.8009149717809252,"displaced_debt":1.072636993867029},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.262332093852663,"cash_transfer_error":0.0},"groups":[["workers",62.06037953873647,0.3839656776358421,13.1878306519815],["displaced_free",36.85662618164413,0.04227342758393935,7.832033063599377],["displaced_debt",30.244778927844912,0.01811389082614852,6.4270155221670455],["owners",395.3370765791578,1.2474293980329103,84.00912877307103]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":345.346738736648,"firm_cash":30.951258475121453,"private_loan":16.59081666459871,"net_investment":6.635033900485752,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.8310734439047123,"requested":1.8310734439047123,"grant_plan":{"displaced_free":0.7787847181137084,"displaced_debt":1.0522887257910039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.8310734439047123,"eligible_dividends":29.862522979996513,"allowance":5.972504595999303,"tax_arrears":0.0,"supplements":{"displaced_free":0.7787847181137084,"displaced_debt":1.0522887257910039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.862522979996513,"cash_transfer_error":0.0},"groups":[["workers",62.60952095944127,0.4078333259325081,13.304523203881269],["displaced_free",36.85662618164413,0.04432101792736403,7.832033063599377],["displaced_debt",30.244778927844912,0.018954023574144212,6.4270155221670455],["owners",391.0433140510605,1.2597598593970474,83.09670423585035]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":353.1956885296378,"firm_cash":30.96040183101035,"private_loan":16.44799409743944,"net_investment":6.671607324041332,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":1.7904363066207358,"requested":1.7904363066207358,"grant_plan":{"displaced_free":0.7577307642240227,"displaced_debt":1.032705542396713},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.7904363066207358,"eligible_dividends":29.476694710024343,"allowance":5.895338942004869,"tax_arrears":0.0,"supplements":{"displaced_free":0.7577307642240227,"displaced_debt":1.032705542396713},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.476694710024343,"cash_transfer_error":0.0},"groups":[["workers",63.14030017261287,0.43192345529922127,13.417313786680234],["displaced_free",36.85662618164413,0.04636860827078871,7.832033063599377],["displaced_debt",30.244778927844912,0.019794156322139902,6.4270155221670455],["owners",386.89758398761717,1.2720805403502682,82.21573659736865]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":361.0858400727705,"firm_cash":30.96915720291573,"private_loan":16.305171530280173,"net_investment":6.70662881166281,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":1.7515235425968705,"requested":1.7515235425968705,"grant_plan":{"displaced_free":0.7376805998209695,"displaced_debt":1.013842942775901},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.7515235425968705,"eligible_dividends":29.10418557239799,"allowance":5.820837114479598,"tax_arrears":0.0,"supplements":{"displaced_free":0.7376805998209695,"displaced_debt":1.013842942775901},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.10418557239799,"cash_transfer_error":0.0},"groups":[["workers",63.653541094730464,0.45622852436254135,13.526377482630224],["displaced_free",36.85662618164413,0.04841619861421339,7.832033063599377],["displaced_debt",30.244778927844912,0.020634289070135592,6.4270155221670455],["owners",382.89288003136477,1.28439000809887,81.36473700666501]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":152.41265378831753,"displaced_free":94.2523141412865,"displaced_debt":94.54733079116362,"owners":107.70947598047334},"consumption_index":{"workers":153.92420139548224,"displaced_free":93.23515132901508,"displaced_debt":93.33155563156541,"owners":114.16284609855097},"wealth_change":{"workers":161.5875821598375,"displaced_free":122.45722359196589,"displaced_debt":73.36073926434435,"owners":756.0717488594028},"real_wealth":{"workers":381.5875821598375,"displaced_free":342.4572235919659,"displaced_debt":93.36073926434435,"owners":3776.0717488594028},"equity_share":{"workers":0.2535190864498576,"displaced_free":0.027090953148538138,"displaced_debt":0.011554581142619513,"owners":0.7078353792589847},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":6.402408837951583,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":6.491618940053005,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.79779403659109,"firm_cash":31.413977951409844,"private_loan":18.33307604102196,"net_investment":8.073604113331797,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":32.826523162373505,"allowance":6.565304632474701,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.24477892784491,0.008771813242382747,6.775993740565253],["owners",401.37640252213004,1.0969693017515416,89.92375171890028]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.58006738092996,"firm_cash":31.261502030208142,"private_loan":18.17970599434507,"net_investment":7.757674787499354,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":33.11953484813651,"allowance":6.623906969627303,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11953484813651,"cash_transfer_error":0.0},"groups":[["workers",53.0468066249867,0.16054203428235458,11.714503129684562],["displaced_free",36.85612295310698,0.02161919838157984,8.139060485477792],["displaced_debt",30.228530049733333,0.009639945582063252,6.675467052649444],["owners",410.12345774490154,1.1170273665625037,90.56893025199909]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":268.98464373087853,"firm_cash":31.11171127623877,"private_loan":18.028831107794485,"net_investment":7.323987962098059,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":33.335985153284675,"allowance":6.6671970306569355,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.335985153284675,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",54.57708173095722,0.18106156199456813,11.890007091387108],["displaced_free",36.84227461771094,0.02373065982625247,8.02635268457274],["displaced_debt",30.223221936154275,0.010505621160632188,6.584344778947897],["owners",417.89834815781705,1.1346941284310657,91.04214013438157]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":276.91620616869477,"firm_cash":30.976961058823395,"private_loan":17.880315663713777,"net_investment":6.823878718052256,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":33.47052391319619,"allowance":6.694104782639238,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.47052391319619,"cash_transfer_error":0.0},"groups":[["workers",56.10169205250435,0.2021600752650021,12.06670014405158],["displaced_free",36.85475836962278,0.025835915390761213,7.926950183811106],["displaced_debt",30.24491764983116,0.011368736967914853,6.505264615200752],["owners",424.6263622488809,1.1495019384819203,91.3312736043929]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":284.27942606810353,"firm_cash":30.85718422862434,"private_loan":17.733949985564294,"net_investment":6.258736914497447,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.249181206113944,"eligible_dividends":33.520012859879614,"allowance":6.7040025719759235,"tax_arrears":0.0,"supplements":{"displaced_free":1.000872826347174,"displaced_debt":1.2483083797667698},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.520012859879614,"cash_transfer_error":0.0},"groups":[["workers",57.62281328837062,0.2238353978299036,12.244847823778757],["displaced_free",36.91601745346738,0.027935214940433814,7.844653708861818],["displaced_debt",30.307350089317424,0.012229711545264754,6.440311893979953],["owners",430.25532867982747,1.1609778716976338,91.42925734446334]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.68684627309136,"firm_cash":30.866576793559915,"private_loan":17.591462017457776,"net_investment":6.296307174239672,"money_identity_error":0.0,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.2074364730670224,"eligible_dividends":32.996718079830494,"allowance":6.599343615966099,"tax_arrears":0.0,"supplements":{"displaced_free":0.9776118672173681,"displaced_debt":1.2298246058496543},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.996718079830494,"cash_transfer_error":0.0},"groups":[["workers",58.3286747350334,0.2459011425721422,12.394843381194597],["displaced_free",37.02900075477672,0.029978258736368852,7.868662660390052],["displaced_debt",30.41409203449047,0.013067876063538394,6.462994557329225],["owners",424.6525702509147,1.1731232700480998,90.23867117831938]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":299.1139028455982,"firm_cash":30.870749521657704,"private_loan":17.44898020801323,"net_investment":6.312998086630813,"money_identity_error":0.0,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.188891014854648,"eligible_dividends":32.49603278089623,"allowance":6.499206556179246,"tax_arrears":0.0,"supplements":{"displaced_free":0.9668778693686948,"displaced_debt":1.2220131454859535},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.49603278089623,"cash_transfer_error":0.0},"groups":[["workers",59.00909788814197,0.2682537548252274,12.539433301230169],["displaced_free",37.23821775545987,0.032020896486586785,7.913121273035222],["displaced_debt",30.607270885594854,0.013906004354388669,6.504045063188908],["owners",419.29084865217743,1.1850497200758794,89.0993053385877]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":306.56053245533496,"firm_cash":30.87490879206907,"private_loan":17.30551718804865,"net_investment":6.329635168276241,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.170405368581938,"eligible_dividends":32.01276764374323,"allowance":6.402553528748647,"tax_arrears":0.0,"supplements":{"displaced_free":0.9562831353781444,"displaced_debt":1.2141222332037935},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.01276764374323,"cash_transfer_error":0.0},"groups":[["workers",59.66707987167034,0.29088188498417855,12.679254472729946],["displaced_free",37.43239039078181,0.034076202151103865,7.954382958041135],["displaced_debt",30.788764211836362,0.014749904471827363,6.542612395015226],["owners",414.11357843361617,1.1967799984801937,87.99913541714344]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":314.02600246449805,"firm_cash":30.878912376947188,"private_loan":17.16116586120481,"net_investment":6.345649507788622,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.152611658012627,"eligible_dividends":31.545700487833827,"allowance":6.3091400975667655,"tax_arrears":0.0,"supplements":{"displaced_free":0.9461610118911106,"displaced_debt":1.2064506461215163},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.545700487833827,"cash_transfer_error":0.0},"groups":[["workers",60.303480936353196,0.31377638775005173,12.814489698975054],["displaced_free",37.619158345898455,0.03614280939815309,7.994071148503421],["displaced_debt",30.964962563055035,0.015599029923849947,6.5800545446491965],["owners",409.1074006802375,1.2083206635603472,86.93532264455047]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.5096551308657,"firm_cash":30.882776191603174,"private_loan":17.01595121527362,"net_investment":6.361104766412524,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.135439148430524,"eligible_dividends":31.09402567535369,"allowance":6.218805135070738,"tax_arrears":0.0,"supplements":{"displaced_free":0.9364646691470003,"displaced_debt":1.1989744792835237},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.09402567535369,"cash_transfer_error":0.0},"groups":[["workers",60.919394062787404,0.3369283392332836,12.945371238342323],["displaced_free",37.7986154902235,0.038220300337902656,8.032205791672492],["displaced_debt",31.135863185156392,0.016453233723445176,6.616370926845733],["owners",404.2638244567258,1.2196780089911148,85.90606269705422]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":329.01088045779767,"firm_cash":30.886510381973075,"private_loan":16.869899825477518,"net_investment":6.37604152789217,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.118842746786474,"eligible_dividends":30.656970218027,"allowance":6.1313940436054,"tax_arrears":0.0,"supplements":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389969},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.656970218027,"cash_transfer_error":0.0},"groups":[["workers",61.51582317587606,0.3603292838832828,13.072112424873662],["displaced_free",37.97116692026339,0.04030824068249564,8.06887297055597],["displaced_debt",31.30173005017723,0.017312359545775185,6.651617635662661],["owners",399.57467576440166,1.2308580906345576,84.90961859993536]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":336.529112109761,"firm_cash":30.890124226042268,"private_loan":16.72303686209704,"net_investment":6.390496904168856,"money_identity_error":5.684341886080802e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.102781217590138,"eligible_dividends":30.23381341806988,"allowance":6.046762683613976,"tax_arrears":0.0,"supplements":{"displaced_free":0.9182244644663251,"displaced_debt":1.184556753123813},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.23381341806988,"cash_transfer_error":0.0},"groups":[["workers",62.093707950230325,0.383971187797479,13.194912939423943],["displaced_free",38.1371808290091,0.04240622121218071,8.104150926164433],["displaced_debt",31.462800294097097,0.018176259330366224,6.685845062495632],["owners",395.0323349409422,1.2418667225721916,83.9443711749502]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":344.06382326293317,"firm_cash":30.89362612004915,"private_loan":16.575386291021836,"net_investment":6.404504480196337,"money_identity_error":7.105427357601002e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.0872172442262897,"eligible_dividends":29.823881717279228,"allowance":5.964776343455846,"tax_arrears":0.0,"supplements":{"displaced_free":0.9096253706394949,"displaced_debt":1.1775918735867947},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.823881717279228,"cash_transfer_error":0.0},"groups":[["workers",62.65392798269555,0.4078464117067869,13.313959696322804],["displaced_free",38.29700324704851,0.04451385470142848,8.138113189997808],["displaced_debt",31.619296723693097,0.019044792101396837,6.7191005537847825],["owners",390.62968085396227,1.2527094875449771,83.00880718146698]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":351.614522959004,"firm_cash":30.897023685415135,"private_loan":16.426970945323355,"net_investment":6.418094741660184,"money_identity_error":9.237055564881302e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0721169537108826,"eligible_dividends":29.426544983145927,"allowance":5.885308996629186,"tax_arrears":0.0,"supplements":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.426544983145927,"cash_transfer_error":0.0},"groups":[["workers",63.19730745876066,0.43194768534363687,13.42942783498664],["displaced_free",38.450958922378945,0.04663077462658879,8.170828771005526],["displaced_debt",31.771428478434103,0.019917823546682024,6.751428551667247],["owners",386.3600516624485,1.263391746696659,82.1015109782703]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":359.18075287670706,"firm_cash":30.900323857512,"private_loan":16.277812595671215,"net_investment":6.431295430047598,"money_identity_error":9.947598300641403e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0574495221693274,"eligible_dividends":29.041213098548873,"allowance":5.808242619709775,"tax_arrears":0.0,"supplements":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.041213098548873,"cash_transfer_error":0.0},"groups":[["workers",63.72461937772965,0.45626808383921164,13.54148161776755],["displaced_free",38.599352650212246,0.04875663389117697,8.202362438170102],["displaced_debt",31.91939202599538,0.02079522560345931,6.782870805524017],["owners",382.21720873794845,1.2739186492452745,81.22115685681405]]}]}},"external__0.90__0.5__0.05":{"mode":"external","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8346778478608672,"displaced_debt":0.8008135270087603},"sum_tax_paid":20.78882366265592,"sum_grants_paid":20.78882366265592,"sum_requests":25.816588104689192,"years_with_unfunded_current_request":11},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.834572750436735,"displaced_debt":0.800932365060547},"sum_tax_paid":20.804097458799756,"sum_grants_paid":20.804097458799756,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":11},"adaptive_vs_fixed":{"tax_paid_change":-0.015273796143837615,"terminal_capital_change_pct":-0.9534423162933514,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":150.69089082959505,"displaced_free":86.30520266853824,"displaced_debt":83.59893455498101,"owners":111.4472020614091},"consumption_index":{"workers":152.12757917768488,"displaced_free":84.94251327049517,"displaced_debt":81.80692801453108,"owners":113.49759784205834},"wealth_change":{"workers":161.0995922633985,"displaced_free":118.76081558531655,"displaced_debt":68.96318194918297,"owners":955.1333591133762},"real_wealth":{"workers":381.0995922633985,"displaced_free":338.76081558531655,"displaced_debt":88.96318194918297,"owners":3975.133359113376},"equity_share":{"workers":0.2401705340668255,"displaced_free":0.02497543285514893,"displaced_debt":0.010521545488141043,"owners":0.7243324875898846},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":1.6006022094878958,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":1.6229047350132513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.90204518235583,"firm_cash":31.437334217720597,"private_loan":18.33307604102196,"net_investment":8.167029178574822,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.1868501304860537,"requested":0.1868501304860537,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.1868501304860537,"eligible_dividends":32.826523162373505,"allowance":1.6413261581186753,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":0.0},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.244778927844912,0.008771813242382747,6.775993740565256],["owners",400.33389106448254,1.0976208714125715,89.69018905579271]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.006326453513,"firm_cash":31.332612114047162,"private_loan":18.17980566917608,"net_investment":8.042115122855506,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.5726288595279025,"requested":0.5726288595279025,"grant_plan":{"displaced_free":0.16096587795948114,"displaced_debt":0.4116629815684214},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5726288595279025,"eligible_dividends":33.122157069810065,"allowance":1.6561078534905034,"tax_arrears":0.0,"supplements":{"displaced_free":0.16096587795948114,"displaced_debt":0.4116629815684214},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.122157069810065,"cash_transfer_error":0.0},"groups":[["workers",53.043627636546184,0.16054357962395763,11.713801103070615],["displaced_free",36.85662618164413,0.021619163435153643,8.139171615113078],["displaced_debt",30.244778927844916,0.009639381384906602,6.679055346565752],["owners",406.9088792891536,1.1195583342871231,89.85904417635476]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":270.0228675559231,"firm_cash":31.245032168739286,"private_loan":18.028881821946854,"net_investment":7.857271532100214,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.0761068840352066,"requested":1.0761068840352066,"grant_plan":{"displaced_free":0.41194764453104415,"displaced_debt":0.6641592395041624},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.0761068840352066,"eligible_dividends":33.34700863221671,"allowance":1.6673504316108358,"tax_arrears":0.0,"supplements":{"displaced_free":0.41194764453104415,"displaced_debt":0.6641592395041624},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.34700863221671,"cash_transfer_error":0.0},"groups":[["workers",54.56350136792406,0.18106688928644574,11.887048512297742],["displaced_free",36.856626181644124,0.023729692006347513,8.029479275286755],["displaced_debt",30.244778927844912,0.010505337885402161,6.589041123566215],["owners",411.83785461881047,1.1406387371820819,89.72181832766942]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.9000378316936,"firm_cash":31.180348261900594,"private_loan":17.88013073182451,"net_investment":7.637427530361194,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.6354397947866504,"requested":1.6354397947866504,"grant_plan":{"displaced_free":0.692717865489509,"displaced_debt":0.9427219292971414},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.6354397947866504,"eligible_dividends":33.49826565045727,"allowance":1.6749132825228636,"tax_arrears":0.0,"supplements":{"displaced_free":0.692717865489509,"displaced_debt":0.9427219292971414},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.49826565045727,"cash_transfer_error":0.0},"groups":[["workers",56.06691020880097,0.20217027449466018,12.059219049220552],["displaced_free",36.856626181644124,0.025836634918415688,7.927351924413973],["displaced_debt",30.244778927844916,0.01136982317869833,6.505234778014919],["owners",415.4120276852268,1.160573856650698,89.34939733402075]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":287.85474539207996,"firm_cash":31.19537535658204,"private_loan":17.713722109233846,"net_investment":7.611501426328374,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.6787464341790532,"requested":2.2461924869409584,"grant_plan":{"displaced_free":1.0000745153595587,"displaced_debt":1.2461179715813997},"unfunded_request":{"displaced_free":0.25264457053785594,"displaced_debt":0.31480148222404936},"adaptive":true,"tax_paid":1.6787464341790532,"eligible_dividends":33.574928683581064,"allowance":1.6787464341790532,"tax_arrears":0.0,"supplements":{"displaced_free":0.7474299448217028,"displaced_debt":0.9313164893573503},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.574928683581064,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",57.55266097877593,0.22384889436859803,12.229940457989885],["displaced_free",34.18156602300801,0.028126063246538546,7.2635827798892025],["displaced_debt",26.911586763119686,0.01234869742923165,5.718712187162933],["owners",420.96173299387186,1.1804888666746323,89.45436826119777]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":296.8208475230749,"firm_cash":31.197796702836392,"private_loan":17.5879597990548,"net_investment":7.621186811345723,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.6545329716356474,"requested":2.181342902797044,"grant_plan":{"displaced_free":0.9653186848796103,"displaced_debt":1.2160242179174336},"unfunded_request":{"displaced_free":0.23313137484168978,"displaced_debt":0.29367855631970674},"adaptive":true,"tax_paid":1.6545329716356474,"eligible_dividends":33.09065943271295,"allowance":1.6545329716356474,"tax_arrears":0.0,"supplements":{"displaced_free":0.7321873100379205,"displaced_debt":0.9223456615977269},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.09065943271295,"cash_transfer_error":0.0},"groups":[["workers",58.1971457022466,0.24591719356421263,12.366893461727402],["displaced_free",34.38817633037918,0.03001069119869377,7.307487470205576],["displaced_debt",27.13524127269508,0.013088475724402495,5.766238770447704],["owners",415.9061294065441,1.2006409150999273,88.38005249889062]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":305.7974974338266,"firm_cash":31.2000381060347,"private_loan":17.46044890209321,"net_investment":7.630152424138913,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.6321189396526894,"requested":2.1391163725958284,"grant_plan":{"displaced_free":0.942408964279124,"displaced_debt":1.1967074083167042},"unfunded_request":{"displaced_free":0.2233627547304997,"displaced_debt":0.2836346782126392},"adaptive":true,"tax_paid":1.6321189396526894,"eligible_dividends":32.64237879305379,"allowance":1.6321189396526894,"tax_arrears":0.0,"supplements":{"displaced_free":0.7190462095486243,"displaced_debt":0.913072730104065},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.64237879305379,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",58.818954343723235,0.2682471488032574,12.499027798041187],["displaced_free",34.49160877861531,0.031913962630365104,7.329466865455753],["displaced_debt",27.241588217358146,0.013838539824176557,5.788837496188606],["owners",411.2382117257416,1.2205540586078913,87.38811999172009]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":314.78425251062737,"firm_cash":31.202185453820153,"private_loan":17.332427115770823,"net_investment":7.638741815280653,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":1.61064546179834,"requested":2.0982710944627696,"grant_plan":{"displaced_free":0.9204011141687509,"displaced_debt":1.177869980294019},"unfunded_request":{"displaced_free":0.21389570527181778,"displaced_debt":0.2737299273926119},"adaptive":true,"tax_paid":1.61064546179834,"eligible_dividends":32.2129092359668,"allowance":1.61064546179834,"tax_arrears":0.0,"supplements":{"displaced_free":0.7065054088969331,"displaced_debt":0.904140052901407},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.2129092359668,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",59.414504332545334,0.29083168313680574,12.625582170665883],["displaced_free",34.59184812582488,0.03382320205228751,7.3507677267377876],["displaced_debt",27.3464620495702,0.014591609155484698,5.811123185533669],["owners",406.7631969640741,1.2402536223626779,86.43717935486575]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":323.78069080280113,"firm_cash":31.204243137086934,"private_loan":17.20388442965252,"net_investment":7.646972548347719,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":1.59006862913066,"requested":2.059246687780089,"grant_plan":{"displaced_free":0.8995022589984987,"displaced_debt":1.15974442878159},"unfunded_request":{"displaced_free":0.2049422859981117,"displaced_debt":0.2642357726513169},"adaptive":true,"tax_paid":1.59006862913066,"eligible_dividends":31.8013725826132,"allowance":1.59006862913066,"tax_arrears":0.0,"supplements":{"displaced_free":0.694559973000387,"displaced_debt":0.895508656130273},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.8013725826132,"cash_transfer_error":0.0},"groups":[["workers",59.98571409105195,0.3136596523001882,12.74696424434854],["displaced_free",34.68664903578177,0.03573838799608633,7.370912920103626],["displaced_debt",27.44698839388979,0.015347742603239439,5.832485033701582],["owners",402.47256924652123,1.259748629287827,85.52542096488575]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":332.78641824863587,"firm_cash":31.206217082239878,"private_loan":17.074843954527047,"net_investment":7.654868328959537,"money_identity_error":0.0,"policy":{"assessment":1.5703291776011745,"requested":2.021890479003071,"grant_plan":{"displaced_free":0.8796173589175562,"displaced_debt":1.1422731200855145},"unfunded_request":{"displaced_free":0.19645038317028818,"displaced_debt":0.25511091823160825},"adaptive":true,"tax_paid":1.5703291776011745,"eligible_dividends":31.406583552023488,"allowance":1.5703291776011745,"tax_arrears":0.0,"supplements":{"displaced_free":0.683166975747268,"displaced_debt":0.8871622018539063},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.406583552023488,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.53414615211359,0.33672083108369233,12.863506057324138],["displaced_free",34.776563301017546,0.03765918000743283,7.390019701466228],["displaced_debt",27.54360449951024,0.016106804221624554,5.853015956145926],["owners",398.35412291162396,1.2790478455458412,84.65025111872009]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":341.8010659972632,"firm_cash":31.208112646583317,"private_loan":16.94532598978851,"net_investment":7.662450586333222,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.5513735341669004,"requested":1.986079650032798,"grant_plan":{"displaced_free":0.8606685596602062,"displaced_debt":1.1254110903725918},"unfunded_request":{"displaced_free":0.18838010178071463,"displaced_debt":0.24632601408518284},"adaptive":true,"tax_paid":1.5513735341669004,"eligible_dividends":31.027470683338006,"allowance":1.5513735341669004,"tax_arrears":0.0,"supplements":{"displaced_free":0.6722884578794915,"displaced_debt":0.879085076287409},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.027470683338006,"cash_transfer_error":0.0},"groups":[["workers",61.061234039253435,0.3600056646421546,12.975512233341355],["displaced_free",34.862013339260095,0.039585277271500297,7.408177834592769],["displaced_debt",27.63662113164886,0.01686867460243947,5.872781990475384],["owners",394.39683800333796,1.298159433464124,83.80932807570932]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":350.8242882487268,"firm_cash":31.209934728436036,"private_loan":16.815349203598497,"net_investment":7.669738913744084,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.533152715639769,"requested":1.9517026403382034,"grant_plan":{"displaced_free":0.8425854330913087,"displaced_debt":1.1091172072468947},"unfunded_request":{"displaced_free":0.1806955948531448,"displaced_debt":0.23785432984528954},"adaptive":true,"tax_paid":1.533152715639769,"eligible_dividends":30.663054312795378,"allowance":1.533152715639769,"tax_arrears":0.0,"supplements":{"displaced_free":0.6618898382381639,"displaced_debt":0.8712628774016051},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.663054312795378,"cash_transfer_error":0.0},"groups":[["workers",61.56828962159599,0.3835052147493367,13.083261544589147],["displaced_free",34.943378706728474,0.04151640541760722,7.425467975179801],["displaced_debt",27.726321317718323,0.01763324393296897,5.891843280015143],["owners",390.5906383450393,1.317091015266169,83.00051064832084]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":359.855760319128,"firm_cash":31.21168781496028,"private_loan":16.68493076936595,"net_investment":7.676751259841041,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":1.5156218503973844,"requested":1.9186582497975417,"grant_plan":{"displaced_free":0.8253043018989321,"displaced_debt":1.0933539478986096},"unfunded_request":{"displaced_free":0.1733647325061174,"displaced_debt":0.22967166689404006},"adaptive":true,"tax_paid":1.5156218503973844,"eligible_dividends":30.312437007947686,"allowance":1.5156218503973844,"tax_arrears":0.0,"supplements":{"displaced_free":0.6519395693928147,"displaced_debt":0.8636822810045696},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.312437007947686,"cash_transfer_error":0.0},"groups":[["workers",62.05651615467022,0.40721110614860184,13.187009682867421],["displaced_free",35.02099960216759,0.04345231389468664,7.441962415460613],["displaced_debt",27.812961278378605,0.01840041119316044,5.910254271655453],["owners",386.9262935680444,1.335849720755311,82.22183738320943]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":368.8951769076642,"firm_cash":31.213376025063976,"private_loan":16.554086510506142,"net_investment":7.683504100255789,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":1.498739749360503,"requested":1.8868544585855067,"grant_plan":{"displaced_free":0.8087674524560144,"displaced_debt":1.0780870061294923},"unfunded_request":{"displaced_free":0.1663586416071149,"displaced_debt":0.2217560676178888},"adaptive":true,"tax_paid":1.498739749360503,"eligible_dividends":29.97479498721006,"allowance":1.498739749360503,"tax_arrears":0.0,"supplements":{"displaced_free":0.6424088108488996,"displaced_debt":0.8563309385116035},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.97479498721006,"cash_transfer_error":0.0},"groups":[["workers",62.52701946593981,0.4311154788768842,13.286991636512209],["displaced_free",35.0951817410982,0.04539277344627021,7.457726119983368],["displaced_debt",27.896773506008444,0.019170083304100475,5.928064370026793],["owners",383.3953308412467,1.354442229954855,81.47150780376492]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":377.942250540484,"firm_cash":31.215003146974237,"private_loan":16.422831027934137,"net_investment":7.690012587896803,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":1.482468530257985,"requested":1.8562074135195685,"grant_plan":{"displaced_free":0.7929224591082416,"displaced_debt":1.063284954411327},"unfunded_request":{"displaced_free":0.15965131494558527,"displaced_debt":0.2140875683159983},"adaptive":true,"tax_paid":1.482468530257985,"eligible_dividends":29.6493706051597,"allowance":1.482468530257985,"tax_arrears":0.0,"supplements":{"displaced_free":0.6332711441626563,"displaced_debt":0.8491973860953287},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.6493706051597,"cash_transfer_error":0.0},"groups":[["workers",62.98081777956154,0.4552109456000724,13.383423778156827],["displaced_free",35.16620049398499,0.047337573907380755,7.4728176049718105],["displaced_debt",27.977969380969633,0.019942174378053446,5.945318493456049],["owners",379.98995757521124,1.3728748111660567,80.74786598473239]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":150.38184015002045,"displaced_free":86.50663541354707,"displaced_debt":83.12216026300851,"owners":111.74999144177157},"consumption_index":{"workers":151.80509151204183,"displaced_free":85.15270396093914,"displaced_debt":81.30506033877053,"owners":112.80779297000011},"wealth_change":{"workers":161.02038223464547,"displaced_free":118.80838337391344,"displaced_debt":68.84540212181662,"owners":992.1393552369232},"real_wealth":{"workers":381.02038223464547,"displaced_free":338.80838337391344,"displaced_debt":88.84540212181662,"owners":4012.139355236923},"equity_share":{"workers":0.2377518969208526,"displaced_free":0.02473937675051146,"displaced_debt":0.010409478693199907,"owners":0.727099247635436},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":1.6006022094878958,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":1.6229047350132513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.90204518235583,"firm_cash":31.437334217720597,"private_loan":18.33307604102196,"net_investment":8.167029178574822,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":32.826523162373505,"allowance":1.6413261581186753,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.24477892784491,0.008771813242382747,6.775993740565253],["owners",400.33389106448254,1.0976208714125715,89.69018905579271]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.00726939409554,"firm_cash":31.33282034675916,"private_loan":18.17969489102276,"net_investment":8.042948053703412,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":33.122157069810065,"allowance":1.6561078534905034,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":38.216249999999995,"owner_dividends":33.122157069810065,"cash_transfer_error":0.0},"groups":[["workers",53.043627636546184,0.16054357962395763,11.713801103070615],["displaced_free",36.85346894768233,0.021619382687512102,8.138474392613182],["displaced_debt",30.226719998699547,0.00964000843105748,6.675067333046152],["owners",406.9206660464353,1.1195633813672548,89.86164708525446]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":270.0262432181164,"firm_cash":31.245562154518787,"private_loan":18.028793234527132,"net_investment":7.859391475218189,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":33.347009099211704,"allowance":1.6673504549605853,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.347009099211704,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",54.56346966085636,0.18106690469960363,11.887041604686566],["displaced_free",36.83143605260986,0.023731260527525583,8.023991425747148],["displaced_debt",30.215495711136562,0.010505837607671738,6.582661565640464],["owners",411.8682226979189,1.1406565566363291,89.72843423061805]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.90556822944603,"firm_cash":31.18081171579886,"private_loan":17.880244046543616,"net_investment":7.6392813459542595,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":33.498297268816316,"allowance":1.674914863440816,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.498297268816316,"cash_transfer_error":0.0},"groups":[["workers",56.06679424214027,0.20217031817939674,12.059194106391375],["displaced_free",36.82825823482793,0.025836984104504676,7.921250370335833],["displaced_debt",30.22518340226701,0.0113691495218044,6.501020050746225],["owners",415.439255568655,1.160604427567187,89.35525367618915]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":288.19581729338427,"firm_cash":31.266677926086828,"private_loan":17.714069733588097,"net_investment":7.89671170434751,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.2538367101181377,"displaced_debt":0.3165901640964204},"adaptive":false,"tax_paid":1.6787543318993856,"eligible_dividends":33.57508663798771,"allowance":1.6787543318993856,"tax_arrears":0.5704268742145582,"supplements":{"displaced_free":0.7470361162290361,"displaced_debt":0.9317182156703494},"supplement_arrears":{"displaced_free":0.25383671011813747,"displaced_debt":0.31659016409641993},"total_dividend_payout":40.500000000000014,"owner_dividends":33.57508663798771,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",57.552471480524005,0.22384892746477314,12.229900189611351],["displaced_free",34.17726209359257,0.02812312216715699,7.26266819488842],["displaced_debt",26.915580352680248,0.01234664548036627,5.719560824944554],["owners",417.60795478597095,1.1826185249349228,88.74169039201882]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":297.4865734306982,"firm_cash":31.26678567917917,"private_loan":17.588153625080512,"net_investment":7.897142716716843,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":0.24390020733592455,"displaced_debt":0.30845235482370703},"adaptive":false,"tax_paid":1.655083910907391,"eligible_dividends":33.10167821814782,"allowance":1.655083910907391,"tax_arrears":1.1227794363741894,"supplements":{"displaced_free":0.7337116598814437,"displaced_debt":0.9213722510259472},"supplement_arrears":{"displaced_free":0.497736917454062,"displaced_debt":0.625042518920127},"total_dividend_payout":40.500000000000014,"owner_dividends":33.10167821814782,"cash_transfer_error":0.0},"groups":[["workers",58.18321002929327,0.24592383513488075,12.36393213122482],["displaced_free",34.393609578754386,0.030006834819220337,7.308642035485307],["displaced_debt",27.11637448765709,0.013087328471587356,5.762229578627132],["owners",412.77057259069056,1.20437363614982,87.71374667552175]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":306.78969845413303,"firm_cash":31.26941406747989,"private_loan":17.460619760199396,"net_investment":7.9076562699196415,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.24462570003494422,"displaced_debt":0.31116616203341996},"adaptive":false,"tax_paid":1.633099152786284,"eligible_dividends":32.66198305572568,"allowance":1.633099152786284,"tax_arrears":1.6785712984425538,"supplements":{"displaced_free":0.7222521693337505,"displaced_debt":0.9108469834525336},"supplement_arrears":{"displaced_free":0.7423626174890063,"displaced_debt":0.9362086809535469},"total_dividend_payout":40.500000000000014,"owner_dividends":32.66198305572568,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",58.79393814940753,0.2682537573101059,12.4937118567491],["displaced_free",34.50729547800893,0.03190969605281401,7.332800289076897],["displaced_debt",27.20373696851107,0.013837527676770399,5.780794105808602],["owners",408.17073850857275,1.225921739760644,86.73628193307171]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":316.10419626947646,"firm_cash":31.271830785760464,"private_loan":17.332661446248057,"net_investment":7.917323143041926,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":0.24482985430822168,"displaced_debt":0.3134871351081079},"adaptive":false,"tax_paid":1.6120883791656084,"eligible_dividends":32.24176758331217,"allowance":1.6120883791656084,"tax_arrears":2.236888287858884,"supplements":{"displaced_free":0.7114532810699228,"displaced_debt":0.9006350980956856},"supplement_arrears":{"displaced_free":0.987192471797228,"displaced_debt":1.2496958160616547},"total_dividend_payout":40.500000000000014,"owner_dividends":32.24176758331217,"cash_transfer_error":0.0},"groups":[["workers",59.37743112927951,0.29083442416966,12.617704114971895],["displaced_free",34.61838644349071,0.033819053373433834,7.3564071192417755],["displaced_debt",27.289082768034415,0.014590223641190033,5.798930088207315],["owners",403.77612296537825,1.2472657246826533,85.80242613014288]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":325.42950386096607,"firm_cash":31.274127863191524,"private_loan":17.204278735135716,"net_investment":7.926511452766164,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.2449680051269837,"displaced_debt":0.3156499015076988},"adaptive":false,"tax_paid":1.5919937513779443,"eligible_dividends":31.839875027558882,"allowance":1.5919937513779443,"tax_arrears":2.7975061944935664,"supplements":{"displaced_free":0.7011930067641268,"displaced_debt":0.8908007446138175},"supplement_arrears":{"displaced_free":1.2321604769242118,"displaced_debt":1.5653457175693537},"total_dividend_payout":40.500000000000014,"owner_dividends":31.839875027558882,"cash_transfer_error":0.0},"groups":[["workers",59.93598484924564,0.31365412821717403,12.736396780464698],["displaced_free",34.72354624211196,0.035734994300945726,7.3787535764487915],["displaced_debt",27.370807335195,0.015345416059497912,5.816296558728937],["owners",399.5712647983718,1.2684149374669502,84.90889376965401]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":334.76508285388957,"firm_cash":31.276310535996227,"private_loan":17.07549208147071,"net_investment":7.935242143984965,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":0.24504994280735093,"displaced_debt":0.31763650536729016},"adaptive":false,"tax_paid":1.5727527002558832,"eligible_dividends":31.455054005117663,"allowance":1.5727527002558832,"tax_arrears":3.360192642668208,"supplements":{"displaced_free":0.6914147263396495,"displaced_debt":0.8813379739162336},"supplement_arrears":{"displaced_free":1.477210419731563,"displaced_debt":1.882982222936644},"total_dividend_payout":40.500000000000014,"owner_dividends":31.455054005117663,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.47125369302196,0.33670236663726716,12.850141409767165],["displaced_free",34.8232133447381,0.03765715887671402,7.399932835756847],["displaced_debt",27.44947893539686,0.01610298461046854,5.833014273771835],["owners",395.54333017477074,1.2893777001365279,84.05295766213878]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":344.1104284578907,"firm_cash":31.27838594085022,"private_loan":16.946317765164522,"net_investment":7.943543763400939,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.24508286175350458,"displaced_debt":0.31945142948597993},"adaptive":false,"tax_paid":1.5543084555469893,"eligible_dividends":31.086169110939785,"allowance":1.5543084555469893,"tax_arrears":3.9247269339076922,"supplements":{"displaced_free":0.6820793026939725,"displaced_debt":0.8722291528530167},"supplement_arrears":{"displaced_free":1.7222932814850678,"displaced_debt":2.202433652422624},"total_dividend_payout":40.500000000000014,"owner_dividends":31.086169110939785,"cash_transfer_error":0.0},"groups":[["workers",60.98476258220634,0.3599693429189777,12.959262048718848],["displaced_free",34.91780984110806,0.03958521263917378,7.420034591235463],["displaced_debt",27.525413203607098,0.016862833529916712,5.849150305766508],["owners",391.6805710751237,1.3101617574567619,83.23212135346378]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":353.4650663950327,"firm_cash":31.28036056164266,"private_loan":16.81677020062661,"net_investment":7.951442246570679,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.24506998662082713,"displaced_debt":0.321101939608883},"adaptive":false,"tax_paid":1.536609291360428,"eligible_dividends":30.732185827208557,"allowance":1.536609291360428,"tax_arrears":4.490898860137403,"supplements":{"displaced_free":0.6731544778454978,"displaced_debt":0.86345481351493},"supplement_arrears":{"displaced_free":1.967363268105895,"displaced_debt":2.5235355920315072},"total_dividend_payout":40.500000000000014,"owner_dividends":30.732185827208557,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",61.47790238370189,0.3834459187418865,13.06405425653665],["displaced_free",35.00774669508481,0.041518845348820284,7.439146172705523],["displaced_debt",27.59886224477597,0.017624878027198546,5.864758227014892],["owners",387.9722832381006,1.3307743095290607,82.44411018809637]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":362.8285504634629,"firm_cash":31.28224036454141,"private_loan":16.686862395978473,"net_investment":7.958961458165632,"money_identity_error":0.0,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":0.2450133804073541,"displaced_debt":0.32259590387726345},"adaptive":false,"tax_paid":1.5196079599416725,"eligible_dividends":30.392159198833447,"allowance":1.5196079599416725,"tax_arrears":5.05850814442202,"supplements":{"displaced_free":0.6646119902321409,"displaced_debt":0.8549959697095315},"supplement_arrears":{"displaced_free":2.212376648513249,"displaced_debt":2.8461314959087707},"total_dividend_payout":40.500000000000014,"owner_dividends":30.392159198833447,"cash_transfer_error":0.0},"groups":[["workers",61.951945178560734,0.4071235544213808,13.164788350444155],["displaced_free",35.09340282369076,0.04345777182294958,7.457348100034286],["displaced_debt",27.670041606088436,0.018389041583952305,5.8798838412937915],["owners",384.4086868712884,1.3512220618249444,81.68684596014879]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":372.2004603309684,"firm_cash":31.28403084684493,"private_loan":16.556606190187154,"net_investment":7.966123387379682,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.2449146780764403,"displaced_debt":0.32394106510583676},"adaptive":false,"tax_paid":1.5032612105286054,"eligible_dividends":30.065224210572108,"allowance":1.5032612105286054,"tax_arrears":5.6273638876042975,"supplements":{"displaced_free":0.6564264916948994,"displaced_debt":0.846834718833706},"supplement_arrears":{"displaced_free":2.457291326589689,"displaced_debt":3.1700725610146074},"total_dividend_payout":40.500000000000014,"owner_dividends":30.065224210572108,"cash_transfer_error":0.0},"groups":[["workers",62.40805680983953,0.430994256614505,13.2617120720909],["displaced_free",35.17512293546623,0.045401730305392435,7.474713623786573],["displaced_debt",27.73914120395886,0.01915525455919537,5.894567505841257],["owners",380.98082775193734,1.371511269760506,80.95842589728669]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":381.58039954038327,"firm_cash":31.285737082000676,"private_loan":16.426012405453985,"net_investment":7.97294832800263,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.24477533782635408,"displaced_debt":0.3251448142518313},"adaptive":false,"tax_paid":1.487529370091142,"eligible_dividends":29.750587401822838,"allowance":1.487529370091142,"tax_arrears":6.197284039682483,"supplements":{"displaced_free":0.6485750043932156,"displaced_debt":0.8389543656979265},"supplement_arrears":{"displaced_free":2.7020666644160434,"displaced_debt":3.4952173752664386},"total_dividend_payout":40.500000000000014,"owner_dividends":29.750587401822838,"cash_transfer_error":0.0},"groups":[["workers",62.84730788598531,0.45505053165631615,13.355052925771878],["displaced_free",35.2532194398288,0.047350480433448715,7.49130913096362],["displaced_debt",27.806330635859535,0.019923453292919897,5.908845260120152],["owners",377.6804908635603,1.3916477785813752,80.25710430850656]]}]}},"external__0.90__0.5__0.10":{"mode":"external","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"sum_tax_paid":25.583207461888215,"sum_grants_paid":25.583207461888215,"sum_requests":25.583207461888215,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8993072846112189,"displaced_debt":0.8991286134013281},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-1.4181740365940207,"terminal_capital_change_pct":0.17799133239275733,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":150.8903428399228,"displaced_free":90.21822509367513,"displaced_debt":89.89562774074568,"owners":110.09236602048057},"consumption_index":{"workers":152.3357030145486,"displaced_free":89.0256671054206,"displaced_debt":88.43502610480968,"owners":112.5937452074884},"wealth_change":{"workers":161.15452994875596,"displaced_free":121.34067142089663,"displaced_debt":72.29834310423036,"owners":926.2719722112129},"real_wealth":{"workers":381.15452994875596,"displaced_free":341.3406714208966,"displaced_debt":92.29834310423036,"owners":3946.271972211213},"equity_share":{"workers":0.2416951912105131,"displaced_free":0.02570008132937508,"displaced_debt":0.010953005862807265,"owners":0.7216517215973046},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":3.2458094700265026,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.90204518235583,"firm_cash":31.437334217720597,"private_loan":18.33307604102196,"net_investment":8.167029178574822,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.1868501304860537,"requested":0.1868501304860537,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.1868501304860537,"eligible_dividends":32.826523162373505,"allowance":3.2826523162373507,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":0.0},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.244778927844912,0.008771813242382747,6.775993740565256],["owners",400.33389106448254,1.0976208714125715,89.69018905579271]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.006326453513,"firm_cash":31.332612114047162,"private_loan":18.17980566917608,"net_investment":8.042115122855506,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.5726288595279025,"requested":0.5726288595279025,"grant_plan":{"displaced_free":0.16096587795948114,"displaced_debt":0.4116629815684214},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5726288595279025,"eligible_dividends":33.122157069810065,"allowance":3.3122157069810068,"tax_arrears":0.0,"supplements":{"displaced_free":0.16096587795948114,"displaced_debt":0.4116629815684214},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.122157069810065,"cash_transfer_error":0.0},"groups":[["workers",53.043627636546184,0.16054357962395763,11.713801103070615],["displaced_free",36.85662618164413,0.021619163435153643,8.139171615113078],["displaced_debt",30.244778927844916,0.009639381384906602,6.679055346565752],["owners",406.9088792891536,1.1195583342871231,89.85904417635476]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":270.0228675559231,"firm_cash":31.245032168739286,"private_loan":18.028881821946854,"net_investment":7.857271532100214,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.0761068840352066,"requested":1.0761068840352066,"grant_plan":{"displaced_free":0.41194764453104415,"displaced_debt":0.6641592395041624},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.0761068840352066,"eligible_dividends":33.34700863221671,"allowance":3.3347008632216717,"tax_arrears":0.0,"supplements":{"displaced_free":0.41194764453104415,"displaced_debt":0.6641592395041624},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.34700863221671,"cash_transfer_error":0.0},"groups":[["workers",54.56350136792406,0.18106688928644574,11.887048512297742],["displaced_free",36.856626181644124,0.023729692006347513,8.029479275286755],["displaced_debt",30.244778927844912,0.010505337885402161,6.589041123566215],["owners",411.83785461881047,1.1406387371820819,89.72181832766942]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.9000378316936,"firm_cash":31.180348261900594,"private_loan":17.88013073182451,"net_investment":7.637427530361194,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.6354397947866504,"requested":1.6354397947866504,"grant_plan":{"displaced_free":0.692717865489509,"displaced_debt":0.9427219292971414},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.6354397947866504,"eligible_dividends":33.49826565045727,"allowance":3.3498265650457273,"tax_arrears":0.0,"supplements":{"displaced_free":0.692717865489509,"displaced_debt":0.9427219292971414},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.49826565045727,"cash_transfer_error":0.0},"groups":[["workers",56.06691020880097,0.20217027449466018,12.059219049220552],["displaced_free",36.856626181644124,0.025836634918415688,7.927351924413973],["displaced_debt",30.244778927844916,0.01136982317869833,6.505234778014919],["owners",415.4120276852268,1.160573856650698,89.34939733402075]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":287.5877119554861,"firm_cash":31.138630751305854,"private_loan":17.73339720187285,"net_investment":7.384523005223613,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.2461924869409584,"requested":2.2461924869409584,"grant_plan":{"displaced_free":1.0000745153595587,"displaced_debt":1.2461179715813997},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2461924869409584,"eligible_dividends":33.574928683581064,"allowance":3.3574928683581065,"tax_arrears":0.0,"supplements":{"displaced_free":1.0000745153595587,"displaced_debt":1.2461179715813997},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.574928683581064,"cash_transfer_error":0.0},"groups":[["workers",57.55266097877593,0.22384889436859803,12.229940457989885],["displaced_free",36.85662618164413,0.027940295179966598,7.832033063599377],["displaced_debt",30.244778927844912,0.012232961590178691,6.4270155221670455],["owners",417.6238150364489,1.1791214116015458,88.74506069524539]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":296.3021688300425,"firm_cash":31.144322085843196,"private_loan":17.590574634713583,"net_investment":7.407288343372954,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.1892791415675825,"requested":2.1892791415675825,"grant_plan":{"displaced_free":0.9692703542404746,"displaced_debt":1.220008787327108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1892791415675825,"eligible_dividends":33.09055204402876,"allowance":3.3090552044028763,"tax_arrears":0.0,"supplements":{"displaced_free":0.9692703542404747,"displaced_debt":1.220008787327108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.09055204402876,"cash_transfer_error":0.0},"groups":[["workers",58.2081221079176,0.24591185781145591,12.36922594793249],["displaced_free",36.85662618164413,0.029987885523391274,7.832033063599377],["displaced_debt",30.244778927844912,0.013073094338174383,6.4270155221670455],["owners",412.7677596248178,1.1977764878785047,87.71314892027378]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":305.0407714874053,"firm_cash":31.149453064689567,"private_loan":17.447752067554315,"net_investment":7.427812258758422,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.1379693531039274,"requested":2.1379693531039274,"grant_plan":{"displaced_free":0.9416939444905283,"displaced_debt":1.1962754086133993},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1379693531039274,"eligible_dividends":32.628195570954205,"allowance":3.262819557095421,"tax_arrears":0.0,"supplements":{"displaced_free":0.9416939444905282,"displaced_debt":1.1962754086133993},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.628195570954205,"cash_transfer_error":0.0},"groups":[["workers",58.838514760972295,0.26824190886930005,12.503184386706613],["displaced_free",36.85662618164413,0.032035475866815946,7.832033063599377],["displaced_debt",30.244778927844912,0.013913227086170073,6.4270155221670455],["owners",408.1135532253706,1.2162819092445625,86.72413006039125]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":313.8022532128687,"firm_cash":31.15431486666094,"private_loan":17.304929500395048,"net_investment":7.447259466643899,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.089351333390246,"requested":2.089351333390246,"grant_plan":{"displaced_free":0.9157218165617911,"displaced_debt":1.1736295168284545},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.089351333390246,"eligible_dividends":32.18575743527069,"allowance":3.2185757435270688,"tax_arrears":0.0,"supplements":{"displaced_free":0.9157218165617911,"displaced_debt":1.1736295168284545},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.18575743527069,"cash_transfer_error":0.0},"groups":[["workers",59.44285041944387,0.2908297792201434,12.631605714131823],["displaced_free",36.85662618164413,0.034083066210240626,7.832033063599377],["displaced_debt",30.244778927844912,0.014753359834165763,6.4270155221670455],["owners",403.65441293506404,1.2346423232647414,85.77656274870111]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":322.5854500496876,"firm_cash":31.158929327823998,"private_loan":17.16210693323578,"net_investment":7.465717311296075,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.043206721759776,"requested":2.043206721759776,"grant_plan":{"displaced_free":0.8912178093891243,"displaced_debt":1.1519889123706515},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.043206721759776,"eligible_dividends":31.76188986216986,"allowance":3.176188986216986,"tax_arrears":0.0,"supplements":{"displaced_free":0.8912178093891243,"displaced_debt":1.1519889123706515},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.76188986216986,"cash_transfer_error":0.0},"groups":[["workers",60.022837440857415,0.31366450513674,12.7548529561822],["displaced_free",36.85662618164413,0.036130656553665305,7.832033063599377],["displaced_debt",30.244778927844912,0.015593492582161453,6.4270155221670455],["owners",399.37735267161423,1.2528630023300136,84.86768744271802]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.3892907935877,"firm_cash":31.16331615807876,"private_loan":17.019284366076512,"net_investment":7.48326463231507,"money_identity_error":0.0,"policy":{"assessment":1.9993384192122707,"requested":1.9993384192122707,"grant_plan":{"displaced_free":0.8680595970245357,"displaced_debt":1.131278822187735},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9993384192122707,"eligible_dividends":31.35541458421434,"allowance":3.135541458421434,"tax_arrears":0.0,"supplements":{"displaced_free":0.8680595970245357,"displaced_debt":1.131278822187735},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.35541458421434,"cash_transfer_error":0.0},"groups":[["workers",60.579959945538,0.3367358962572981,12.873241488426824],["displaced_free",36.85662618164413,0.038178246897089985,7.832033063599377],["displaced_debt",30.244778927844912,0.016433625330157145,6.4270155221670455],["owners",395.2710560680384,1.2709488967213871,83.99509941445815]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.2127876950755,"firm_cash":31.167493091566165,"private_loan":16.876461798917244,"net_investment":7.499972366264672,"money_identity_error":0.0,"policy":{"assessment":1.9575690843383,"requested":1.9575690843383,"grant_plan":{"displaced_free":0.8461375595679392,"displaced_debt":1.1114315247703608},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9575690843383,"eligible_dividends":30.965249100610723,"allowance":3.0965249100610723,"tax_arrears":0.0,"supplements":{"displaced_free":0.8461375595679392,"displaced_debt":1.1114315247703608},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.965249100610723,"cash_transfer_error":0.0},"groups":[["workers",61.11558708213365,0.36003439526694,12.9870622549534],["displaced_free",36.85662618164413,0.040225837240514664,7.832033063599377],["displaced_debt",30.244778927844912,0.017273758078152835,6.4270155221670455],["owners",391.3251045359911,1.2889047293247489,83.15658471389811]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":349.0550282693385,"firm_cash":31.17147612203088,"private_loan":16.733639231757977,"net_investment":7.515904488123525,"money_identity_error":0.0,"policy":{"assessment":1.9177387796911785,"requested":1.9177387796911785,"grant_plan":{"displaced_free":0.8253532230515508,"displaced_debt":1.0923855566396277},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9177387796911785,"eligible_dividends":30.590399132759117,"allowance":3.059039913275912,"tax_arrears":0.0,"supplements":{"displaced_free":0.8253532230515508,"displaced_debt":1.0923855566396277},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.590399132759117,"cash_transfer_error":0.0},"groups":[["workers",61.63098087927948,0.38355102936971275,13.096583436846888],["displaced_free",36.85662618164413,0.042273427583939344,7.832033063599377],["displaced_debt",30.244778927844912,0.018113890826148525,6.4270155221670455],["owners",387.52991122821913,1.3067350045928394,82.35010613599657]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":357.91516806241503,"firm_cash":31.175279706028768,"private_loan":16.59081666459871,"net_investment":7.531118824115069,"money_identity_error":0.0,"policy":{"assessment":1.8797029397123117,"requested":1.8797029397123117,"grant_plan":{"displaced_free":0.805617918019927,"displaced_debt":1.0740850216923847},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.8797029397123117,"eligible_dividends":30.22994987287904,"allowance":3.022994987287904,"tax_arrears":0.0,"supplements":{"displaced_free":0.805617918019927,"displaced_debt":1.0740850216923847},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.22994987287904,"cash_transfer_error":0.0},"groups":[["workers",62.12730640924389,0.4072773636901443,13.202052611964326],["displaced_free",36.85662618164413,0.04432101792736402,7.832033063599377],["displaced_debt",30.244778927844912,0.018954023574144215,6.4270155221670455],["owners",383.8766403303326,1.3244440201698873,81.57378607019567]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":366.7924242455833,"firm_cash":31.178916938923262,"private_loan":16.44799409743944,"net_investment":7.545667755692989,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.8433306107674825,"requested":1.8433306107674825,"grant_plan":{"displaced_free":0.7868516224784234,"displaced_debt":1.056478988289059},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.8433306107674825,"eligible_dividends":29.883058294155955,"allowance":2.9883058294155957,"tax_arrears":0.0,"supplements":{"displaced_free":0.7868516224784234,"displaced_debt":1.056478988289059},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.883058294155955,"cash_transfer_error":0.0},"groups":[["workers",62.60564075750971,0.43120545920777653,13.303698660970813],["displaced_free",36.85662618164413,0.0463686082707887,7.832033063599377],["displaced_debt",30.244778927844912,0.019794156322139905,6.4270155221670455],["owners",380.35713599155497,1.3420358779642905,80.82589139820543]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":375.68606992908053,"firm_cash":31.18239970774318,"private_loan":16.305171530280173,"net_investment":7.5595988309726465,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":1.8085029225683662,"requested":1.8085029225683662,"grant_plan":{"displaced_free":0.7689819609844881,"displaced_debt":1.039520961583878},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.8085029225683662,"eligible_dividends":29.54894631658156,"allowance":2.9548946316581564,"tax_arrears":0.0,"supplements":{"displaced_free":0.768981960984488,"displaced_debt":1.039520961583878},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.54894631658156,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",63.06698104802312,0.4553278346389196,13.401733472704914],["displaced_free",36.85662618164413,0.048416198614213375,7.832033063599377],["displaced_debt",30.244778927844912,0.020634289070135595,6.4270155221670455],["owners",376.963858954671,1.3595144947346245,80.10482002786759]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":150.94311947399896,"displaced_free":93.38586308463094,"displaced_debt":93.69041170731681,"owners":109.23255069620697},"consumption_index":{"workers":152.39077428488898,"displaced_free":92.33102848728753,"displaced_debt":92.4295355433056,"owners":112.07922161978885},"wealth_change":{"workers":161.16357633850157,"displaced_free":122.1910911168876,"displaced_debt":73.14623878934732,"owners":917.8351505027881},"real_wealth":{"workers":381.16357633850157,"displaced_free":342.1910911168876,"displaced_debt":93.14623878934732,"owners":3937.835150502788},"equity_share":{"workers":0.24214923401943556,"displaced_free":0.025882859272435468,"displaced_debt":0.011040618904212283,"owners":0.7209272878039167},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":3.2458094700265026,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.90204518235583,"firm_cash":31.437334217720597,"private_loan":18.33307604102196,"net_investment":8.167029178574822,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":32.826523162373505,"allowance":3.2826523162373507,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.24477892784491,0.008771813242382747,6.775993740565253],["owners",400.33389106448254,1.0976208714125715,89.69018905579271]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.00726939409554,"firm_cash":31.33282034675916,"private_loan":18.17969489102276,"net_investment":8.042948053703412,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":33.122157069810065,"allowance":3.3122157069810068,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":38.216249999999995,"owner_dividends":33.122157069810065,"cash_transfer_error":0.0},"groups":[["workers",53.043627636546184,0.16054357962395763,11.713801103070615],["displaced_free",36.85346894768233,0.021619382687512102,8.138474392613182],["displaced_debt",30.226719998699547,0.00964000843105748,6.675067333046152],["owners",406.9206660464353,1.1195633813672548,89.86164708525446]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":270.0262432181164,"firm_cash":31.245562154518787,"private_loan":18.028793234527132,"net_investment":7.859391475218189,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":33.347009099211704,"allowance":3.3347009099211706,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.347009099211704,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",54.56346966085636,0.18106690469960363,11.887041604686566],["displaced_free",36.83143605260986,0.023731260527525583,8.023991425747148],["displaced_debt",30.215495711136562,0.010505837607671738,6.582661565640464],["owners",411.8682226979189,1.1406565566363291,89.72843423061805]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.90556822944603,"firm_cash":31.18081171579886,"private_loan":17.880244046543616,"net_investment":7.6392813459542595,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":33.498297268816316,"allowance":3.349829726881632,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.498297268816316,"cash_transfer_error":0.0},"groups":[["workers",56.06679424214027,0.20217031817939674,12.059194106391375],["displaced_free",36.82825823482793,0.025836984104504676,7.921250370335833],["displaced_debt",30.22518340226701,0.0113691495218044,6.501020050746225],["owners",415.439255568655,1.160604427567187,89.35525367618915]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":287.5918358971571,"firm_cash":31.138331879388552,"private_loan":17.733856618844126,"net_investment":7.383327517554406,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.249181206113944,"eligible_dividends":33.57508663798771,"allowance":3.357508663798771,"tax_arrears":0.0,"supplements":{"displaced_free":1.000872826347174,"displaced_debt":1.2483083797667698},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.57508663798771,"cash_transfer_error":0.0},"groups":[["workers",57.552471480524005,0.22384892746477314,12.229900189611351],["displaced_free",36.864944906608144,0.027936477527364237,7.83380079265423],["displaced_debt",30.267711501936464,0.012230252037683763,6.4318886941615006],["owners",417.60795478597095,1.1791466792909782,88.74169039201882]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":296.2977481451256,"firm_cash":31.14250635269325,"private_loan":17.591397101305137,"net_investment":7.400025410773182,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.2074364730670224,"eligible_dividends":33.0908306774638,"allowance":3.3090830677463803,"tax_arrears":0.0,"supplements":{"displaced_free":0.9776118672173681,"displaced_debt":1.2298246058496543},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.0908306774638,"cash_transfer_error":0.0},"groups":[["workers",58.207999901586234,0.2459117845025161,12.369199979087075],["displaced_free",36.94380740101027,0.029979053460064537,7.850559072714682],["displaced_debt",30.347562438057142,0.013068249199677806,6.448857018087142],["owners",412.6640966054387,1.1977573661237049,87.69112052865573]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":305.01238766754693,"firm_cash":31.144360898514492,"private_loan":17.449079565714573,"net_investment":7.407443594058137,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.188891014854648,"eligible_dividends":32.628396101216445,"allowance":3.262839610121645,"tax_arrears":0.0,"supplements":{"displaced_free":0.9668778693686948,"displaced_debt":1.2220131454859535},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.628396101216445,"cash_transfer_error":0.0},"groups":[["workers",58.838735779338,0.268241621190337,12.503231353109324],["displaced_free",37.1212093812084,0.032019167622606905,7.8882569935067846],["displaced_debt",30.515347535512962,0.013905411173739954,6.484511351296504],["owners",407.8164856389937,1.2161343600044523,86.66100319828615]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":313.735726317626,"firm_cash":31.146209463141766,"private_loan":17.30589642272797,"net_investment":7.414837852567217,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.170405368581938,"eligible_dividends":32.18546922603598,"allowance":3.218546922603598,"tax_arrears":0.0,"supplements":{"displaced_free":0.9562831353781444,"displaced_debt":1.2141222332037935},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.18546922603598,"cash_transfer_error":0.0},"groups":[["workers",59.44404542470499,0.29082910402691503,12.63185965274981],["displaced_free",37.28303202705666,0.034070219348934574,7.92264430574954],["displaced_debt",30.67071663442802,0.014747664956014095,6.517527284815956],["owners",403.1751351000839,1.23428113881924,85.67471620876782]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":322.46743847856123,"firm_cash":31.1479888341987,"private_loan":17.16194552154291,"net_investment":7.421955336794952,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.152611658012627,"eligible_dividends":31.760272441830594,"allowance":3.1760272441830595,"tax_arrears":0.0,"supplements":{"displaced_free":0.9461610118911106,"displaced_debt":1.2064506461215163},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.760272441830594,"cash_transfer_error":0.0},"groups":[["workers",60.02554634640473,0.3136635587440296,12.755428598611005],["displaced_free",37.43725034390788,0.03613078930065639,7.955415698080424],["displaced_debt",30.8203137412078,0.015594434962985019,6.549316670006657],["owners",398.7170781159932,1.2522083718366792,84.72737909964856]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.2072318204763,"firm_cash":31.149706085156915,"private_loan":17.01725481939514,"net_investment":7.428824340627784,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.135439148430524,"eligible_dividends":31.351711337712764,"allowance":3.1351711337712764,"tax_arrears":0.0,"supplements":{"displaced_free":0.9364646691470003,"displaced_debt":1.1989744792835237},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.351711337712764,"cash_transfer_error":0.0},"groups":[["workers",60.58472851733227,0.3367350021012084,12.874254809933108],["displaced_free",37.58411331271613,0.03820043772470626,7.986624078952176],["displaced_debt",30.96425754678694,0.016445556740324847,6.579904728692225],["owners",394.431184335315,1.2699252264639107,83.81662667125443]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":339.9548352337532,"firm_cash":31.151365725321327,"private_loan":16.87185319773127,"net_investment":7.435462901285405,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.118842746786474,"eligible_dividends":30.958754598522315,"allowance":3.095875459852232,"tax_arrears":0.0,"supplements":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389969},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.958754598522315,"cash_transfer_error":0.0},"groups":[["workers",61.122952562579265,0.360034093169287,12.988627419548093],["displaced_free",37.72415685301455,0.040278718774003096,8.016383331265592],["displaced_debt",31.10291826704284,0.01730086039717115,6.609370131746603],["owners",390.30681104441254,1.2874403303452762,82.94019734693767]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":348.7099970137108,"firm_cash":31.15297187824096,"private_loan":16.72576754211632,"net_investment":7.44188751296393,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.102781217590138,"eligible_dividends":30.580458622924915,"allowance":3.0580458622924915,"tax_arrears":0.0,"supplements":{"displaced_free":0.9182244644663251,"displaced_debt":1.184556753123813},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.580458622924915,"cash_transfer_error":0.0},"groups":[["workers",61.641466822760805,0.38355207473381286,13.09881169983667],["displaced_free",37.85785654747586,0.042365220564832974,8.044794516338621],["displaced_debt",31.236624164732586,0.018160187783141445,6.6377826350056734],["owners",386.33422196418445,1.3047617764620887,82.0960221673892]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":357.4724830164278,"firm_cash":31.15452827557736,"private_loan":16.579023026853267,"net_investment":7.4481131023094775,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.0872172442262897,"eligible_dividends":30.215957045987654,"allowance":3.0215957045987656,"tax_arrears":0.0,"supplements":{"displaced_free":0.9096253706394949,"displaced_debt":1.1775918735867947},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.215957045987654,"cash_transfer_error":0.0},"groups":[["workers",62.141418728035134,0.4072807240998226,13.205051479707466],["displaced_free",37.98564619178312,0.04445956053661586,8.071949815753912],["displaced_debt",31.365676204895838,0.01902339081410057,6.665206193540367],["owners",382.5044747151991,1.3218971693853716,81.2822008769798]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":366.24207503821094,"firm_cash":31.156038304628897,"private_loan":16.43164325867111,"net_investment":7.454153218515657,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0721169537108826,"eligible_dividends":29.864452896558916,"allowance":2.986445289655892,"tax_arrears":0.0,"supplements":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.864452896558916,"cash_transfer_error":0.0},"groups":[["workers",62.623864988560435,0.43121230889519196,13.307571310069092],["displaced_free",38.10792184412493,0.04656138284919118,8.097933391876548],["displaced_debt",31.49035055912936,0.01989033062693679,6.691699493814989],["owners",378.8093406942857,1.3388536650973388,80.49698489753571]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":375.0185693807195,"firm_cash":31.15750504778305,"private_loan":16.283650408858406,"net_investment":7.460020191132273,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0574495221693274,"eligible_dividends":29.525211658146688,"allowance":2.952521165814669,"tax_arrears":0.0,"supplements":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.525211658146688,"cash_transfer_error":0.0},"groups":[["workers",63.08978055394403,0.45533954743534844,13.406578367713106],["displaced_free",38.22504579373703,0.04867035601069728,8.122822231169119],["displaced_debt",31.610901155810524,0.02076087680230562,6.7173164956097375],["owners",375.241233983053,1.355638006833757,79.73876222139876]]}]}},"external__0.90__0.5__0.20":{"mode":"external","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"sum_tax_paid":25.583207461888215,"sum_grants_paid":25.583207461888215,"sum_requests":25.583207461888215,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8993072846112189,"displaced_debt":0.8991286134013281},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-1.4181740365940207,"terminal_capital_change_pct":0.17799133239275733,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":150.8903428399228,"displaced_free":90.21822509367513,"displaced_debt":89.89562774074568,"owners":110.09236602048057},"consumption_index":{"workers":152.3357030145486,"displaced_free":89.0256671054206,"displaced_debt":88.43502610480968,"owners":112.5937452074884},"wealth_change":{"workers":161.15452994875596,"displaced_free":121.34067142089663,"displaced_debt":72.29834310423036,"owners":926.2719722112129},"real_wealth":{"workers":381.15452994875596,"displaced_free":341.3406714208966,"displaced_debt":92.29834310423036,"owners":3946.271972211213},"equity_share":{"workers":0.2416951912105131,"displaced_free":0.02570008132937508,"displaced_debt":0.010953005862807265,"owners":0.7216517215973046},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":6.402408837951583,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":6.491618940053005,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.90204518235583,"firm_cash":31.437334217720597,"private_loan":18.33307604102196,"net_investment":8.167029178574822,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.1868501304860537,"requested":0.1868501304860537,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.1868501304860537,"eligible_dividends":32.826523162373505,"allowance":6.565304632474701,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":0.0},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.244778927844912,0.008771813242382747,6.775993740565256],["owners",400.33389106448254,1.0976208714125715,89.69018905579271]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.006326453513,"firm_cash":31.332612114047162,"private_loan":18.17980566917608,"net_investment":8.042115122855506,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.5726288595279025,"requested":0.5726288595279025,"grant_plan":{"displaced_free":0.16096587795948114,"displaced_debt":0.4116629815684214},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5726288595279025,"eligible_dividends":33.122157069810065,"allowance":6.6244314139620135,"tax_arrears":0.0,"supplements":{"displaced_free":0.16096587795948114,"displaced_debt":0.4116629815684214},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.122157069810065,"cash_transfer_error":0.0},"groups":[["workers",53.043627636546184,0.16054357962395763,11.713801103070615],["displaced_free",36.85662618164413,0.021619163435153643,8.139171615113078],["displaced_debt",30.244778927844916,0.009639381384906602,6.679055346565752],["owners",406.9088792891536,1.1195583342871231,89.85904417635476]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":270.0228675559231,"firm_cash":31.245032168739286,"private_loan":18.028881821946854,"net_investment":7.857271532100214,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.0761068840352066,"requested":1.0761068840352066,"grant_plan":{"displaced_free":0.41194764453104415,"displaced_debt":0.6641592395041624},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.0761068840352066,"eligible_dividends":33.34700863221671,"allowance":6.669401726443343,"tax_arrears":0.0,"supplements":{"displaced_free":0.41194764453104415,"displaced_debt":0.6641592395041624},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.34700863221671,"cash_transfer_error":0.0},"groups":[["workers",54.56350136792406,0.18106688928644574,11.887048512297742],["displaced_free",36.856626181644124,0.023729692006347513,8.029479275286755],["displaced_debt",30.244778927844912,0.010505337885402161,6.589041123566215],["owners",411.83785461881047,1.1406387371820819,89.72181832766942]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.9000378316936,"firm_cash":31.180348261900594,"private_loan":17.88013073182451,"net_investment":7.637427530361194,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.6354397947866504,"requested":1.6354397947866504,"grant_plan":{"displaced_free":0.692717865489509,"displaced_debt":0.9427219292971414},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.6354397947866504,"eligible_dividends":33.49826565045727,"allowance":6.699653130091455,"tax_arrears":0.0,"supplements":{"displaced_free":0.692717865489509,"displaced_debt":0.9427219292971414},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.49826565045727,"cash_transfer_error":0.0},"groups":[["workers",56.06691020880097,0.20217027449466018,12.059219049220552],["displaced_free",36.856626181644124,0.025836634918415688,7.927351924413973],["displaced_debt",30.244778927844916,0.01136982317869833,6.505234778014919],["owners",415.4120276852268,1.160573856650698,89.34939733402075]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":287.5877119554861,"firm_cash":31.138630751305854,"private_loan":17.73339720187285,"net_investment":7.384523005223613,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.2461924869409584,"requested":2.2461924869409584,"grant_plan":{"displaced_free":1.0000745153595587,"displaced_debt":1.2461179715813997},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2461924869409584,"eligible_dividends":33.574928683581064,"allowance":6.714985736716213,"tax_arrears":0.0,"supplements":{"displaced_free":1.0000745153595587,"displaced_debt":1.2461179715813997},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.574928683581064,"cash_transfer_error":0.0},"groups":[["workers",57.55266097877593,0.22384889436859803,12.229940457989885],["displaced_free",36.85662618164413,0.027940295179966598,7.832033063599377],["displaced_debt",30.244778927844912,0.012232961590178691,6.4270155221670455],["owners",417.6238150364489,1.1791214116015458,88.74506069524539]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":296.3021688300425,"firm_cash":31.144322085843196,"private_loan":17.590574634713583,"net_investment":7.407288343372954,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.1892791415675825,"requested":2.1892791415675825,"grant_plan":{"displaced_free":0.9692703542404746,"displaced_debt":1.220008787327108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1892791415675825,"eligible_dividends":33.09055204402876,"allowance":6.6181104088057525,"tax_arrears":0.0,"supplements":{"displaced_free":0.9692703542404747,"displaced_debt":1.220008787327108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.09055204402876,"cash_transfer_error":0.0},"groups":[["workers",58.2081221079176,0.24591185781145591,12.36922594793249],["displaced_free",36.85662618164413,0.029987885523391274,7.832033063599377],["displaced_debt",30.244778927844912,0.013073094338174383,6.4270155221670455],["owners",412.7677596248178,1.1977764878785047,87.71314892027378]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":305.0407714874053,"firm_cash":31.149453064689567,"private_loan":17.447752067554315,"net_investment":7.427812258758422,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.1379693531039274,"requested":2.1379693531039274,"grant_plan":{"displaced_free":0.9416939444905283,"displaced_debt":1.1962754086133993},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1379693531039274,"eligible_dividends":32.628195570954205,"allowance":6.525639114190842,"tax_arrears":0.0,"supplements":{"displaced_free":0.9416939444905282,"displaced_debt":1.1962754086133993},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.628195570954205,"cash_transfer_error":0.0},"groups":[["workers",58.838514760972295,0.26824190886930005,12.503184386706613],["displaced_free",36.85662618164413,0.032035475866815946,7.832033063599377],["displaced_debt",30.244778927844912,0.013913227086170073,6.4270155221670455],["owners",408.1135532253706,1.2162819092445625,86.72413006039125]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":313.8022532128687,"firm_cash":31.15431486666094,"private_loan":17.304929500395048,"net_investment":7.447259466643899,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.089351333390246,"requested":2.089351333390246,"grant_plan":{"displaced_free":0.9157218165617911,"displaced_debt":1.1736295168284545},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.089351333390246,"eligible_dividends":32.18575743527069,"allowance":6.4371514870541375,"tax_arrears":0.0,"supplements":{"displaced_free":0.9157218165617911,"displaced_debt":1.1736295168284545},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.18575743527069,"cash_transfer_error":0.0},"groups":[["workers",59.44285041944387,0.2908297792201434,12.631605714131823],["displaced_free",36.85662618164413,0.034083066210240626,7.832033063599377],["displaced_debt",30.244778927844912,0.014753359834165763,6.4270155221670455],["owners",403.65441293506404,1.2346423232647414,85.77656274870111]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":322.5854500496876,"firm_cash":31.158929327823998,"private_loan":17.16210693323578,"net_investment":7.465717311296075,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.043206721759776,"requested":2.043206721759776,"grant_plan":{"displaced_free":0.8912178093891243,"displaced_debt":1.1519889123706515},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.043206721759776,"eligible_dividends":31.76188986216986,"allowance":6.352377972433972,"tax_arrears":0.0,"supplements":{"displaced_free":0.8912178093891243,"displaced_debt":1.1519889123706515},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.76188986216986,"cash_transfer_error":0.0},"groups":[["workers",60.022837440857415,0.31366450513674,12.7548529561822],["displaced_free",36.85662618164413,0.036130656553665305,7.832033063599377],["displaced_debt",30.244778927844912,0.015593492582161453,6.4270155221670455],["owners",399.37735267161423,1.2528630023300136,84.86768744271802]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.3892907935877,"firm_cash":31.16331615807876,"private_loan":17.019284366076512,"net_investment":7.48326463231507,"money_identity_error":0.0,"policy":{"assessment":1.9993384192122707,"requested":1.9993384192122707,"grant_plan":{"displaced_free":0.8680595970245357,"displaced_debt":1.131278822187735},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9993384192122707,"eligible_dividends":31.35541458421434,"allowance":6.271082916842868,"tax_arrears":0.0,"supplements":{"displaced_free":0.8680595970245357,"displaced_debt":1.131278822187735},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.35541458421434,"cash_transfer_error":0.0},"groups":[["workers",60.579959945538,0.3367358962572981,12.873241488426824],["displaced_free",36.85662618164413,0.038178246897089985,7.832033063599377],["displaced_debt",30.244778927844912,0.016433625330157145,6.4270155221670455],["owners",395.2710560680384,1.2709488967213871,83.99509941445815]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.2127876950755,"firm_cash":31.167493091566165,"private_loan":16.876461798917244,"net_investment":7.499972366264672,"money_identity_error":0.0,"policy":{"assessment":1.9575690843383,"requested":1.9575690843383,"grant_plan":{"displaced_free":0.8461375595679392,"displaced_debt":1.1114315247703608},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9575690843383,"eligible_dividends":30.965249100610723,"allowance":6.193049820122145,"tax_arrears":0.0,"supplements":{"displaced_free":0.8461375595679392,"displaced_debt":1.1114315247703608},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.965249100610723,"cash_transfer_error":0.0},"groups":[["workers",61.11558708213365,0.36003439526694,12.9870622549534],["displaced_free",36.85662618164413,0.040225837240514664,7.832033063599377],["displaced_debt",30.244778927844912,0.017273758078152835,6.4270155221670455],["owners",391.3251045359911,1.2889047293247489,83.15658471389811]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":349.0550282693385,"firm_cash":31.17147612203088,"private_loan":16.733639231757977,"net_investment":7.515904488123525,"money_identity_error":0.0,"policy":{"assessment":1.9177387796911785,"requested":1.9177387796911785,"grant_plan":{"displaced_free":0.8253532230515508,"displaced_debt":1.0923855566396277},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9177387796911785,"eligible_dividends":30.590399132759117,"allowance":6.118079826551824,"tax_arrears":0.0,"supplements":{"displaced_free":0.8253532230515508,"displaced_debt":1.0923855566396277},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.590399132759117,"cash_transfer_error":0.0},"groups":[["workers",61.63098087927948,0.38355102936971275,13.096583436846888],["displaced_free",36.85662618164413,0.042273427583939344,7.832033063599377],["displaced_debt",30.244778927844912,0.018113890826148525,6.4270155221670455],["owners",387.52991122821913,1.3067350045928394,82.35010613599657]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":357.91516806241503,"firm_cash":31.175279706028768,"private_loan":16.59081666459871,"net_investment":7.531118824115069,"money_identity_error":0.0,"policy":{"assessment":1.8797029397123117,"requested":1.8797029397123117,"grant_plan":{"displaced_free":0.805617918019927,"displaced_debt":1.0740850216923847},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.8797029397123117,"eligible_dividends":30.22994987287904,"allowance":6.045989974575808,"tax_arrears":0.0,"supplements":{"displaced_free":0.805617918019927,"displaced_debt":1.0740850216923847},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.22994987287904,"cash_transfer_error":0.0},"groups":[["workers",62.12730640924389,0.4072773636901443,13.202052611964326],["displaced_free",36.85662618164413,0.04432101792736402,7.832033063599377],["displaced_debt",30.244778927844912,0.018954023574144215,6.4270155221670455],["owners",383.8766403303326,1.3244440201698873,81.57378607019567]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":366.7924242455833,"firm_cash":31.178916938923262,"private_loan":16.44799409743944,"net_investment":7.545667755692989,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.8433306107674825,"requested":1.8433306107674825,"grant_plan":{"displaced_free":0.7868516224784234,"displaced_debt":1.056478988289059},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.8433306107674825,"eligible_dividends":29.883058294155955,"allowance":5.9766116588311915,"tax_arrears":0.0,"supplements":{"displaced_free":0.7868516224784234,"displaced_debt":1.056478988289059},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.883058294155955,"cash_transfer_error":0.0},"groups":[["workers",62.60564075750971,0.43120545920777653,13.303698660970813],["displaced_free",36.85662618164413,0.0463686082707887,7.832033063599377],["displaced_debt",30.244778927844912,0.019794156322139905,6.4270155221670455],["owners",380.35713599155497,1.3420358779642905,80.82589139820543]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":375.68606992908053,"firm_cash":31.18239970774318,"private_loan":16.305171530280173,"net_investment":7.5595988309726465,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":1.8085029225683662,"requested":1.8085029225683662,"grant_plan":{"displaced_free":0.7689819609844881,"displaced_debt":1.039520961583878},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.8085029225683662,"eligible_dividends":29.54894631658156,"allowance":5.909789263316313,"tax_arrears":0.0,"supplements":{"displaced_free":0.768981960984488,"displaced_debt":1.039520961583878},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.54894631658156,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",63.06698104802312,0.4553278346389196,13.401733472704914],["displaced_free",36.85662618164413,0.048416198614213375,7.832033063599377],["displaced_debt",30.244778927844912,0.020634289070135595,6.4270155221670455],["owners",376.963858954671,1.3595144947346245,80.10482002786759]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":150.94311947399896,"displaced_free":93.38586308463094,"displaced_debt":93.69041170731681,"owners":109.23255069620697},"consumption_index":{"workers":152.39077428488898,"displaced_free":92.33102848728753,"displaced_debt":92.4295355433056,"owners":112.07922161978885},"wealth_change":{"workers":161.16357633850157,"displaced_free":122.1910911168876,"displaced_debt":73.14623878934732,"owners":917.8351505027881},"real_wealth":{"workers":381.16357633850157,"displaced_free":342.1910911168876,"displaced_debt":93.14623878934732,"owners":3937.835150502788},"equity_share":{"workers":0.24214923401943556,"displaced_free":0.025882859272435468,"displaced_debt":0.011040618904212283,"owners":0.7209272878039167},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":6.402408837951583,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":6.491618940053005,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.90204518235583,"firm_cash":31.437334217720597,"private_loan":18.33307604102196,"net_investment":8.167029178574822,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":32.826523162373505,"allowance":6.565304632474701,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.24477892784491,0.008771813242382747,6.775993740565253],["owners",400.33389106448254,1.0976208714125715,89.69018905579271]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.00726939409554,"firm_cash":31.33282034675916,"private_loan":18.17969489102276,"net_investment":8.042948053703412,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":33.122157069810065,"allowance":6.6244314139620135,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":38.216249999999995,"owner_dividends":33.122157069810065,"cash_transfer_error":0.0},"groups":[["workers",53.043627636546184,0.16054357962395763,11.713801103070615],["displaced_free",36.85346894768233,0.021619382687512102,8.138474392613182],["displaced_debt",30.226719998699547,0.00964000843105748,6.675067333046152],["owners",406.9206660464353,1.1195633813672548,89.86164708525446]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":270.0262432181164,"firm_cash":31.245562154518787,"private_loan":18.028793234527132,"net_investment":7.859391475218189,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":33.347009099211704,"allowance":6.669401819842341,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.347009099211704,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",54.56346966085636,0.18106690469960363,11.887041604686566],["displaced_free",36.83143605260986,0.023731260527525583,8.023991425747148],["displaced_debt",30.215495711136562,0.010505837607671738,6.582661565640464],["owners",411.8682226979189,1.1406565566363291,89.72843423061805]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.90556822944603,"firm_cash":31.18081171579886,"private_loan":17.880244046543616,"net_investment":7.6392813459542595,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":33.498297268816316,"allowance":6.699659453763264,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.498297268816316,"cash_transfer_error":0.0},"groups":[["workers",56.06679424214027,0.20217031817939674,12.059194106391375],["displaced_free",36.82825823482793,0.025836984104504676,7.921250370335833],["displaced_debt",30.22518340226701,0.0113691495218044,6.501020050746225],["owners",415.439255568655,1.160604427567187,89.35525367618915]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":287.5918358971571,"firm_cash":31.138331879388552,"private_loan":17.733856618844126,"net_investment":7.383327517554406,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.249181206113944,"eligible_dividends":33.57508663798771,"allowance":6.715017327597542,"tax_arrears":0.0,"supplements":{"displaced_free":1.000872826347174,"displaced_debt":1.2483083797667698},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.57508663798771,"cash_transfer_error":0.0},"groups":[["workers",57.552471480524005,0.22384892746477314,12.229900189611351],["displaced_free",36.864944906608144,0.027936477527364237,7.83380079265423],["displaced_debt",30.267711501936464,0.012230252037683763,6.4318886941615006],["owners",417.60795478597095,1.1791466792909782,88.74169039201882]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":296.2977481451256,"firm_cash":31.14250635269325,"private_loan":17.591397101305137,"net_investment":7.400025410773182,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.2074364730670224,"eligible_dividends":33.0908306774638,"allowance":6.618166135492761,"tax_arrears":0.0,"supplements":{"displaced_free":0.9776118672173681,"displaced_debt":1.2298246058496543},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.0908306774638,"cash_transfer_error":0.0},"groups":[["workers",58.207999901586234,0.2459117845025161,12.369199979087075],["displaced_free",36.94380740101027,0.029979053460064537,7.850559072714682],["displaced_debt",30.347562438057142,0.013068249199677806,6.448857018087142],["owners",412.6640966054387,1.1977573661237049,87.69112052865573]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":305.01238766754693,"firm_cash":31.144360898514492,"private_loan":17.449079565714573,"net_investment":7.407443594058137,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.188891014854648,"eligible_dividends":32.628396101216445,"allowance":6.52567922024329,"tax_arrears":0.0,"supplements":{"displaced_free":0.9668778693686948,"displaced_debt":1.2220131454859535},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.628396101216445,"cash_transfer_error":0.0},"groups":[["workers",58.838735779338,0.268241621190337,12.503231353109324],["displaced_free",37.1212093812084,0.032019167622606905,7.8882569935067846],["displaced_debt",30.515347535512962,0.013905411173739954,6.484511351296504],["owners",407.8164856389937,1.2161343600044523,86.66100319828615]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":313.735726317626,"firm_cash":31.146209463141766,"private_loan":17.30589642272797,"net_investment":7.414837852567217,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.170405368581938,"eligible_dividends":32.18546922603598,"allowance":6.437093845207196,"tax_arrears":0.0,"supplements":{"displaced_free":0.9562831353781444,"displaced_debt":1.2141222332037935},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.18546922603598,"cash_transfer_error":0.0},"groups":[["workers",59.44404542470499,0.29082910402691503,12.63185965274981],["displaced_free",37.28303202705666,0.034070219348934574,7.92264430574954],["displaced_debt",30.67071663442802,0.014747664956014095,6.517527284815956],["owners",403.1751351000839,1.23428113881924,85.67471620876782]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":322.46743847856123,"firm_cash":31.1479888341987,"private_loan":17.16194552154291,"net_investment":7.421955336794952,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.152611658012627,"eligible_dividends":31.760272441830594,"allowance":6.352054488366119,"tax_arrears":0.0,"supplements":{"displaced_free":0.9461610118911106,"displaced_debt":1.2064506461215163},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.760272441830594,"cash_transfer_error":0.0},"groups":[["workers",60.02554634640473,0.3136635587440296,12.755428598611005],["displaced_free",37.43725034390788,0.03613078930065639,7.955415698080424],["displaced_debt",30.8203137412078,0.015594434962985019,6.549316670006657],["owners",398.7170781159932,1.2522083718366792,84.72737909964856]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.2072318204763,"firm_cash":31.149706085156915,"private_loan":17.01725481939514,"net_investment":7.428824340627784,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.135439148430524,"eligible_dividends":31.351711337712764,"allowance":6.270342267542553,"tax_arrears":0.0,"supplements":{"displaced_free":0.9364646691470003,"displaced_debt":1.1989744792835237},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.351711337712764,"cash_transfer_error":0.0},"groups":[["workers",60.58472851733227,0.3367350021012084,12.874254809933108],["displaced_free",37.58411331271613,0.03820043772470626,7.986624078952176],["displaced_debt",30.96425754678694,0.016445556740324847,6.579904728692225],["owners",394.431184335315,1.2699252264639107,83.81662667125443]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":339.9548352337532,"firm_cash":31.151365725321327,"private_loan":16.87185319773127,"net_investment":7.435462901285405,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.118842746786474,"eligible_dividends":30.958754598522315,"allowance":6.191750919704464,"tax_arrears":0.0,"supplements":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389969},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.958754598522315,"cash_transfer_error":0.0},"groups":[["workers",61.122952562579265,0.360034093169287,12.988627419548093],["displaced_free",37.72415685301455,0.040278718774003096,8.016383331265592],["displaced_debt",31.10291826704284,0.01730086039717115,6.609370131746603],["owners",390.30681104441254,1.2874403303452762,82.94019734693767]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":348.7099970137108,"firm_cash":31.15297187824096,"private_loan":16.72576754211632,"net_investment":7.44188751296393,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.102781217590138,"eligible_dividends":30.580458622924915,"allowance":6.116091724584983,"tax_arrears":0.0,"supplements":{"displaced_free":0.9182244644663251,"displaced_debt":1.184556753123813},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.580458622924915,"cash_transfer_error":0.0},"groups":[["workers",61.641466822760805,0.38355207473381286,13.09881169983667],["displaced_free",37.85785654747586,0.042365220564832974,8.044794516338621],["displaced_debt",31.236624164732586,0.018160187783141445,6.6377826350056734],["owners",386.33422196418445,1.3047617764620887,82.0960221673892]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":357.4724830164278,"firm_cash":31.15452827557736,"private_loan":16.579023026853267,"net_investment":7.4481131023094775,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.0872172442262897,"eligible_dividends":30.215957045987654,"allowance":6.043191409197531,"tax_arrears":0.0,"supplements":{"displaced_free":0.9096253706394949,"displaced_debt":1.1775918735867947},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.215957045987654,"cash_transfer_error":0.0},"groups":[["workers",62.141418728035134,0.4072807240998226,13.205051479707466],["displaced_free",37.98564619178312,0.04445956053661586,8.071949815753912],["displaced_debt",31.365676204895838,0.01902339081410057,6.665206193540367],["owners",382.5044747151991,1.3218971693853716,81.2822008769798]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":366.24207503821094,"firm_cash":31.156038304628897,"private_loan":16.43164325867111,"net_investment":7.454153218515657,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0721169537108826,"eligible_dividends":29.864452896558916,"allowance":5.972890579311784,"tax_arrears":0.0,"supplements":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.864452896558916,"cash_transfer_error":0.0},"groups":[["workers",62.623864988560435,0.43121230889519196,13.307571310069092],["displaced_free",38.10792184412493,0.04656138284919118,8.097933391876548],["displaced_debt",31.49035055912936,0.01989033062693679,6.691699493814989],["owners",378.8093406942857,1.3388536650973388,80.49698489753571]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":375.0185693807195,"firm_cash":31.15750504778305,"private_loan":16.283650408858406,"net_investment":7.460020191132273,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0574495221693274,"eligible_dividends":29.525211658146688,"allowance":5.905042331629338,"tax_arrears":0.0,"supplements":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.525211658146688,"cash_transfer_error":0.0},"groups":[["workers",63.08978055394403,0.45533954743534844,13.406578367713106],["displaced_free",38.22504579373703,0.04867035601069728,8.122822231169119],["displaced_debt",31.610901155810524,0.02076087680230562,6.7173164956097375],["owners",375.241233983053,1.355638006833757,79.73876222139876]]}]}},"external__0.90__1.0__0.05":{"mode":"external","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8339456195230779,"displaced_debt":0.7998824608201396},"sum_tax_paid":20.90350011782892,"sum_grants_paid":20.90350011782892,"sum_requests":26.117892254172926,"years_with_unfunded_current_request":11},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8336563553054666,"displaced_debt":0.8002461620884004},"sum_tax_paid":20.93555144833478,"sum_grants_paid":20.93555144833478,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":11},"adaptive_vs_fixed":{"tax_paid_change":-0.03205133050586184,"terminal_capital_change_pct":-1.797247127861945,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.64841418775714,"displaced_free":85.99691405585389,"displaced_debt":83.18276689227642,"owners":112.46783498005775},"consumption_index":{"workers":151.03977746446267,"displaced_free":84.62082080508539,"displaced_debt":81.36885679063151,"owners":111.91305888936034},"wealth_change":{"workers":160.7801097363897,"displaced_free":118.65609802341766,"displaced_debt":68.84833751777514,"owners":1079.4925473456242},"real_wealth":{"workers":380.7801097363897,"displaced_free":338.65609802341766,"displaced_debt":88.84833751777514,"owners":4099.492547345624},"equity_share":{"workers":0.23218788340863783,"displaced_free":0.024165540279509498,"displaced_debt":0.010178158993783883,"owners":0.7334684173180689},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.815970093361102e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":1.6006022094878958,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":1.6229047350132513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.00629632812058,"firm_cash":31.460690484031353,"private_loan":18.33307604102196,"net_investment":8.260454243817847,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.1868501304860537,"requested":0.1868501304860537,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.1868501304860537,"eligible_dividends":32.826523162373505,"allowance":1.6413261581186753,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":0.0},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.244778927844912,0.008771813242382747,6.775993740565256],["owners",399.29137960683505,1.0982724410736011,89.45662639268515]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.434756692022,"firm_cash":31.40420166369485,"private_loan":18.17980566917608,"net_investment":8.328473321446282,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5730665477960373,"requested":0.5730665477960373,"grant_plan":{"displaced_free":0.16122610050983344,"displaced_debt":0.41184044728620384},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5730665477960373,"eligible_dividends":33.1247765946444,"allowance":1.6562388297322201,"tax_arrears":0.0,"supplements":{"displaced_free":0.16122610050983344,"displaced_debt":0.41184044728620384},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.1247765946444,"cash_transfer_error":0.0},"groups":[["workers",53.040451917554954,0.16054512337624502,11.713099798460052],["displaced_free",36.85662618164413,0.021619163435153643,8.139171615113078],["displaced_debt",30.244778927844916,0.0096393813849066,6.679055346565752],["owners",403.6893183946495,1.1221022742445128,89.14805781215176]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.06894316232746,"firm_cash":31.37959062388791,"private_loan":18.028881821946854,"net_investment":8.395505352694727,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.0779106698043681,"requested":1.0779106698043681,"grant_plan":{"displaced_free":0.41300088805991564,"displaced_debt":0.6649097817444525},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.0779106698043681,"eligible_dividends":33.35803075109759,"allowance":1.6679015375548794,"tax_arrears":0.0,"supplements":{"displaced_free":0.41300088805991564,"displaced_debt":0.6649097817444525},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.35803075109759,"cash_transfer_error":0.0},"groups":[["workers",54.54990054857891,0.18107222783289786,11.884085476654692],["displaced_free",36.856626181644124,0.023729692006347513,8.029479275286755],["displaced_debt",30.244778927844912,0.01050533788540216,6.589041123566215],["owners",405.756606675273,1.1466284061835594,88.39697502568448]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":280.89708383644574,"firm_cash":31.384888877752097,"private_loan":17.88013073182451,"net_investment":8.45558999376729,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.6398654549142118,"requested":1.6398654549142118,"grant_plan":{"displaced_free":0.695255144808252,"displaced_debt":0.9446103101059597},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.6398654549142118,"eligible_dividends":33.525942252448786,"allowance":1.6762971126224393,"tax_arrears":0.0,"supplements":{"displaced_free":0.6952551448082521,"displaced_debt":0.9446103101059597},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.525942252448786,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",56.03216359656796,0.20218044972261592,12.051745532192848],["displaced_free",36.856626181644124,0.025836634918415688,7.927351924413973],["displaced_debt",30.244778927844916,0.011369823178698328,6.505234778014919],["owners",406.14554998738015,1.1717202509143914,87.35630579469942]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":290.8396096482579,"firm_cash":31.40528673501001,"private_loan":17.713537418590438,"net_investment":8.451146940040331,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.681469400403425,"requested":2.2547025215100707,"grant_plan":{"displaced_free":1.0048681544504343,"displaced_debt":1.2498343670596364},"unfunded_request":{"displaced_free":0.25547658858806344,"displaced_debt":0.3177565325185824},"adaptive":true,"tax_paid":1.681469400403425,"eligible_dividends":33.629388008068496,"allowance":1.681469400403425,"tax_arrears":0.0,"supplements":{"displaced_free":0.7493915658623709,"displaced_debt":0.932077834541054},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.629388008068496,"cash_transfer_error":0.0},"groups":[["workers",57.48315785116839,0.22386208253373255,12.215171043373283],["displaced_free",34.151579949535225,0.028128145612751936,7.257210739276235],["displaced_debt",26.880297995295216,0.01234978384478111,5.712063324000233],["owners",411.6313472141636,1.1965997631975513,87.47166128300977]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":300.7794449270226,"firm_cash":31.404714996737415,"private_loan":17.58783879341664,"net_investment":8.44885998694997,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.6585998694996655,"requested":2.1937720413011172,"grant_plan":{"displaced_free":0.9723009963282929,"displaced_debt":1.2214710449728245},"unfunded_request":{"displaced_free":0.23719348503553328,"displaced_debt":0.29797868676591854},"adaptive":true,"tax_paid":1.6585998694996655,"eligible_dividends":33.17199738999331,"allowance":1.6585998694996655,"tax_arrears":0.0,"supplements":{"displaced_free":0.7351075112927596,"displaced_debt":0.923492358206906},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.17199738999331,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",58.092925050086095,0.24592022930971305,12.344746573143295],["displaced_free",34.34516575185613,0.030012012151453833,7.298347722269427],["displaced_debt",27.089710479735192,0.013089187522274032,5.756563476943728],["owners",406.9868838654537,1.22161415943289,86.4847128214089]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":310.71680588171887,"firm_cash":31.404189202872892,"private_loan":17.46046458384246,"net_investment":8.446756811491838,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.637568114918416,"requested":2.1553293135267717,"grant_plan":{"displaced_free":0.9515017737290488,"displaced_debt":1.2038275397977227},"unfunded_request":{"displaced_free":0.22857328379105235,"displaced_debt":0.2891879148173033},"adaptive":true,"tax_paid":1.637568114918416,"eligible_dividends":32.75136229836832,"allowance":1.637568114918416,"tax_arrears":0.0,"supplements":{"displaced_free":0.7229284899379964,"displaced_debt":0.9146396249804194},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.75136229836832,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",58.6786364416354,0.2682272015694101,12.469210243847522],["displaced_free",34.43643847091534,0.03191373853217784,7.317743175069509],["displaced_debt",27.182789241544057,0.013838447578592756,5.776342713828111],["owners",402.7272958844242,1.2463399126045462,85.57955037544015]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":320.6518075295576,"firm_cash":31.403687850165667,"private_loan":17.33264435336971,"net_investment":8.444751400662895,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.6175140066290645,"requested":2.118219439121801,"grant_plan":{"displaced_free":0.9315688954656625,"displaced_debt":1.1866505436561383},"unfunded_request":{"displaced_free":0.22020457280587458,"displaced_debt":0.2805008596868619},"adaptive":true,"tax_paid":1.6175140066290645,"eligible_dividends":32.35028013258129,"allowance":1.6175140066290645,"tax_arrears":0.0,"supplements":{"displaced_free":0.7113643226597879,"displaced_debt":0.9061496839692764},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.35028013258129,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",59.23688943959932,0.2907752983115914,12.587839005914855],["displaced_free",34.52504835193487,0.03382072053882456,7.336572774786159],["displaced_debt",27.27476982527814,0.01459033128725599,5.795888587871604],["owners",398.662527502499,1.2708050092526766,84.71578709428104]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":330.5845582752445,"firm_cash":31.403209533458433,"private_loan":17.20436669106294,"net_investment":8.442838133833902,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.5983813383390622,"requested":2.082860625681616,"grant_plan":{"displaced_free":0.9126983218074964,"displaced_debt":1.1701623038741193},"unfunded_request":{"displaced_free":0.21229621754616257,"displaced_debt":0.2721830697963912},"adaptive":true,"tax_paid":1.5983813383390622,"eligible_dividends":31.96762676678124,"allowance":1.5983813383390622,"tax_arrears":0.0,"supplements":{"displaced_free":0.7004021042613339,"displaced_debt":0.8979792340777282},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.96762676678124,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",59.7699425915672,0.3135527433670067,12.70111280070803],["displaced_free",34.60878387821417,0.03573296381349599,7.354366574120511],["displaced_debt",27.36284054176548,0.01534490577141346,5.814603615125164],["owners",394.78185821747485,1.2950216865391775,83.8911448712134]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.5151584394756,"firm_cash":31.40275253489908,"private_loan":17.075652650215382,"net_investment":8.441010139596457,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.5801013959646604,"requested":2.04909157939616,"grant_plan":{"displaced_free":0.8947905189689487,"displaced_debt":1.1543010604272113},"unfunded_request":{"displaced_free":0.20479707878536046,"displaced_debt":0.2641931046461392},"adaptive":true,"tax_paid":1.5801013959646604,"eligible_dividends":31.602027919293207,"allowance":1.5801013959646604,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899934401835882,"displaced_debt":0.890107955781072},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.602027919293207,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.279631359509004,0.3365488445570889,12.809421663895662],["displaced_free",34.688186523916784,0.0376501599563341,7.371239636332316],["displaced_debt",27.447440172768143,0.0161020471881638,5.832581036713229],["owners",391.0715403797351,1.3190015603838428,83.1027023306937]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":350.44370112314033,"firm_cash":31.402315320278717,"private_loan":16.94652044981731,"net_investment":8.439261281115023,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.5626128111502524,"requested":2.0167830323107143,"grant_plan":{"displaced_free":0.8777644597065786,"displaced_debt":1.139018572604136},"unfunded_request":{"displaced_free":0.19766850097651545,"displaced_debt":0.25650172018394657},"adaptive":true,"tax_paid":1.5626128111502524,"eligible_dividends":31.25225622300505,"allowance":1.5626128111502524,"tax_arrears":0.0,"supplements":{"displaced_free":0.6800959587300631,"displaced_debt":0.8825168524201894},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.25225622300505,"cash_transfer_error":0.0},"groups":[["workers",60.76761545993412,0.35975370892585795,12.913118285236001],["displaced_free",34.76366558306926,0.039572039828555,7.387278936402217],["displaced_debt",27.52887836119136,0.016861648366975995,5.849886651753164],["owners",387.5193092348475,1.3427553565316563,82.3478532124051]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":360.37027291137736,"firm_cash":31.401896505000337,"private_loan":16.816986658801824,"net_investment":8.437586020001461,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.5458602000147577,"requested":1.9858190664143671,"grant_plan":{"displaced_free":0.8615477562473015,"displaced_debt":1.1242713101670656},"unfunded_request":{"displaced_free":0.19087618836901477,"displaced_debt":0.2490826780305947},"adaptive":true,"tax_paid":1.5458602000147577,"eligible_dividends":30.91720400029515,"allowance":1.5458602000147577,"tax_arrears":0.0,"supplements":{"displaced_free":0.6706715678782867,"displaced_debt":0.8751886321364709},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.91720400029515,"cash_transfer_error":0.0},"groups":[["workers",61.23539393110476,0.38315816707012434,13.012521210359761],["displaced_free",34.835584187148676,0.041498360235664444,7.402561639769094],["displaced_debt",27.607432925168023,0.017623611843537678,5.866579496598205],["owners",384.11409572287414,1.3662930098256192,81.62424534111075]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":370.29495449293336,"firm_cash":31.401494836080627,"private_loan":16.687066358439388,"net_investment":8.435979344322618,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.5297934432262257,"requested":1.9560957566695538,"grant_plan":{"displaced_free":0.8460757052778689,"displaced_debt":1.110020051391685},"unfunded_request":{"displaced_free":0.18438976173755994,"displaced_debt":0.2419125517057683},"adaptive":true,"tax_paid":1.5297934432262257,"eligible_dividends":30.595868864524512,"allowance":1.5297934432262257,"tax_arrears":0.0,"supplements":{"displaced_free":0.661685943540309,"displaced_debt":0.8681074996859166},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.595868864524512,"cash_transfer_error":0.0},"groups":[["workers",61.6843247880792,0.40675370109896913,13.10791901746683],["displaced_free",34.90426399854055,0.04342890103693716,7.417156099689867],["displaced_debt",27.683351909783838,0.018387848904493187,5.8827122808290655],["owners",380.84588299485534,1.389623743083975,80.92975013640675]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":380.21782120594287,"firm_cash":31.401109176514503,"private_loan":16.55677330575405,"net_investment":8.434436706058108,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.5143670605811301,"requested":1.9275196419474323,"grant_plan":{"displaced_free":0.8312902887508087,"displaced_debt":1.0962293531966236},"unfunded_request":{"displaced_free":0.17818221987877514,"displaced_debt":0.23497036148752704},"adaptive":true,"tax_paid":1.5143670605811301,"eligible_dividends":30.2873412116226,"allowance":1.5143670605811301,"tax_arrears":0.0,"supplements":{"displaced_free":0.6531080688720335,"displaced_debt":0.8612589917090966},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.2873412116226,"cash_transfer_error":0.0},"groups":[["workers",62.11564162030587,0.4305323817231119,13.199573844314997],["displaced_free",34.96999091233945,0.04536346244562005,7.431123068872132],["displaced_debt",27.756857453271095,0.019154278626171653,5.89833220882011],["owners",377.7055813974473,1.4127561363088355,80.26243604695755]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":390.138943520543,"firm_cash":31.400738491852536,"private_loan":16.42612007495913,"net_investment":8.432953967410143,"money_identity_error":0.0,"policy":{"assessment":1.4995396741015892,"requested":1.9000064332926498,"grant_plan":{"displaced_free":0.8171393309038515,"displaced_debt":1.0828671023887984},"unfunded_request":{"displaced_free":0.17222949034310675,"displaced_debt":0.22823726884795403},"adaptive":true,"tax_paid":1.4995396741015892,"eligible_dividends":29.990793482031783,"allowance":1.4995396741015892,"tax_arrears":0.0,"supplements":{"displaced_free":0.6449098405607447,"displaced_debt":0.8546298335408443},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.990793482031783,"cash_transfer_error":0.0},"groups":[["workers",62.53046787028755,0.45448681292615645,13.287724422436105],["displaced_free",35.03301981330535,0.04730186271151627,7.444516710327387],["displaced_debt",27.828149022395984,0.01992282704261235,5.913481667259148],["owners",374.6849211615783,1.4356981874984434,79.62054574683539]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.08309500995514,"displaced_free":85.98771609395281,"displaced_debt":82.75908233554755,"owners":113.02220965434078},"consumption_index":{"workers":150.44987919197368,"displaced_free":84.61122293179733,"displaced_debt":80.92287304670637,"owners":110.53926571637334},"wealth_change":{"workers":160.63296357532096,"displaced_free":118.63584035718247,"displaced_debt":68.7421952632028,"owners":1152.0498978999503},"real_wealth":{"workers":380.63296357532096,"displaced_free":338.6358403571825,"displaced_debt":88.7421952632028,"owners":4172.04989789995},"equity_share":{"workers":0.22778540274684708,"displaced_free":0.023718238420813866,"displaced_debt":0.009983265670698203,"owners":0.7385130931616408},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":6.394884621840902e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":1.6006022094878958,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":1.6229047350132513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.00629632812058,"firm_cash":31.460690484031353,"private_loan":18.33307604102196,"net_investment":8.260454243817847,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":32.826523162373505,"allowance":1.6413261581186753,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.24477892784491,0.008771813242382747,6.775993740565253],["owners",399.29137960683505,1.0982724410736011,89.45662639268515]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.4344714072611,"firm_cash":31.404138663310157,"private_loan":18.179683799415397,"net_investment":8.328221319907485,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":33.1247765946444,"allowance":1.6562388297322201,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":38.216249999999995,"owner_dividends":33.1247765946444,"cash_transfer_error":0.0},"groups":[["workers",53.040451917554954,0.16054512337624502,11.713099798460052],["displaced_free",36.850817623584405,0.021619566807241128,8.137888891874889],["displaced_debt",30.224911857424033,0.009640071213740659,6.674668035181139],["owners",403.7178468707391,1.1220993980138356,89.15435785062155]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.0678427053543,"firm_cash":31.379413032798805,"private_loan":18.02875553817562,"net_investment":8.394794988338319,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":33.35799051436612,"allowance":1.6678995257183062,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.35799051436612,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",54.54991010450228,0.18107222318765734,11.884087558480854],["displaced_free",36.82063835538713,0.023731858544292956,8.021639070280768],["displaced_debt",30.207800269415365,0.010506053040526266,6.580985058694062],["owners",405.8376579906187,1.1466190127572653,88.41463263367051]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":280.89493029019724,"firm_cash":31.384662372774354,"private_loan":17.880173341555437,"net_investment":8.454683973856262,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":33.52582800990616,"allowance":1.676291400495308,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.52582800990616,"cash_transfer_error":0.0},"groups":[["workers",56.032201249517264,0.2021804352430109,12.051753630822892],["displaced_free",36.80198308469528,0.02583803968410446,7.915598947958165],["displaced_debt",30.205628343464532,0.011369556788419105,6.496814027322759],["owners",406.24961099081776,1.1717070609246527,87.37868788121467]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.50535716202813,"firm_cash":31.547215710264005,"private_loan":17.714073211340434,"net_investment":9.018862841056247,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.25263054497279014,"displaced_debt":0.31508581107705125},"adaptive":false,"tax_paid":1.681464850064102,"eligible_dividends":33.62929700128204,"allowance":1.681464850064102,"tax_arrears":0.5677163560498417,"supplements":{"displaced_free":0.7482422813743836,"displaced_debt":0.9332225686897185},"supplement_arrears":{"displaced_free":0.2526305449727899,"displaced_debt":0.3150858110770508},"total_dividend_payout":40.500000000000014,"owner_dividends":33.62929700128204,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",57.48323227592069,0.2238620652227287,12.215186858633146],["displaced_free",34.13973405716164,0.0281234594942933,7.254693487146848],["displaced_debt",26.89252028913335,0.012346616377919128,5.714660561440836],["owners",404.95143923924564,1.2007712820072807,86.0521808383397]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":302.0897685278653,"firm_cash":31.541687415240354,"private_loan":17.588176513487632,"net_investment":8.996749660961598,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":0.24187786547113477,"displaced_debt":0.3059065941454405},"adaptive":false,"tax_paid":1.659652013450447,"eligible_dividends":33.19304026900894,"allowance":1.659652013450447,"tax_arrears":1.1155008156664172,"supplements":{"displaced_free":0.7357340017462335,"displaced_debt":0.9239180117042137},"supplement_arrears":{"displaced_free":0.4945084104439246,"displaced_debt":0.6209924052224912},"total_dividend_payout":40.500000000000014,"owner_dividends":33.19304026900894,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",58.06624747865768,0.24593324538425623,12.339077589214757],["displaced_free",34.33157093447982,0.03000678938098852,7.295458823576961],["displaced_debt",27.078154766553265,0.013087185188817971,5.754107887892568],["owners",400.75301652528566,1.2289657405948529,85.1600160116232]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":312.673764584321,"firm_cash":31.5415991619968,"private_loan":17.46074991063017,"net_investment":8.996396647987353,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.2418269088176601,"displaced_debt":0.30762592062889194},"adaptive":false,"tax_paid":1.6394381854080962,"eligible_dividends":32.78876370816192,"allowance":1.6394381854080962,"tax_arrears":1.664953645112969,"supplements":{"displaced_free":0.7250509605510346,"displaced_debt":0.9143872248570616},"supplement_arrears":{"displaced_free":0.7363353192615848,"displaced_debt":0.9286183258513833},"total_dividend_payout":40.500000000000014,"owner_dividends":32.78876370816192,"cash_transfer_error":0.0},"groups":[["workers",58.63082601456874,0.26824011594877745,12.459050528095856],["displaced_free",34.424430567440574,0.031907650291726236,7.315191495581122],["displaced_debt",27.1531129192374,0.013836753440920694,5.770036495337947],["owners",396.63730208207807,1.256927902013043,84.28542669244159]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":323.2563242303613,"firm_cash":31.541293924783538,"private_loan":17.332960337362486,"net_investment":8.99517569913425,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":0.2412330388662346,"displaced_debt":0.3089171414405074},"adaptive":false,"tax_paid":1.6202551882751959,"eligible_dividends":32.40510376550392,"allowance":1.6202551882751959,"tax_arrears":2.2151038254197113,"supplements":{"displaced_free":0.7150500965119099,"displaced_debt":0.9052050917632861},"supplement_arrears":{"displaced_free":0.9775683581278195,"displaced_debt":1.2375354672918906},"total_dividend_payout":40.500000000000014,"owner_dividends":32.40510376550392,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",59.166379401156284,0.2907806542804075,12.57285562274571],["displaced_free",34.51526021688036,0.033813811042039614,7.334492796087075],["displaced_debt",27.22654613633736,0.014588456813083538,5.7856410539716885],["owners",392.7385296135797,1.2846405022761191,83.45693754288568]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":333.8372583272969,"firm_cash":31.540948495598805,"private_loan":17.204806098748044,"net_investment":8.993793982395246,"money_identity_error":0.0,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.24056280072388025,"displaced_debt":0.3100292177139009},"adaptive":false,"tax_paid":1.6020196395748454,"eligible_dividends":32.040392791496906,"allowance":1.6020196395748454,"tax_arrears":2.765695843857493,"supplements":{"displaced_free":0.7055982111672302,"displaced_debt":0.8964214284076154},"supplement_arrears":{"displaced_free":1.2181311588516999,"displaced_debt":1.5475646850057916},"total_dividend_payout":40.500000000000014,"owner_dividends":32.040392791496906,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",59.675898689395126,0.3135421188379633,12.681128471496464],["displaced_free",34.60090997792224,0.03572537759846061,7.352693370308477],["displaced_debt",27.29694732719572,0.015342305275521436,5.80060130702909],["owners",389.0320991350545,1.3121162612480015,82.66932106619909]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":344.4163736096351,"firm_cash":31.54056199749687,"private_loan":17.07630472636228,"net_investment":8.992247989987476,"money_identity_error":0.0,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":0.23983112865185874,"displaced_debt":0.31095117706417696},"adaptive":false,"tax_paid":1.5846568427144887,"eligible_dividends":31.693136854289772,"allowance":1.5846568427144887,"tax_arrears":3.3164781495735283,"supplements":{"displaced_free":0.6966335404951417,"displaced_debt":0.8880233022193468},"supplement_arrears":{"displaced_free":1.4579622875035585,"displaced_debt":1.8585158620699684},"total_dividend_payout":40.500000000000014,"owner_dividends":31.693136854289772,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.1613900311419,0.33651341003715673,12.784295381617653],["displaced_free",34.68182026814085,0.037642031604857774,7.369886806979929],["displaced_debt",27.364860925952264,0.016098195701320046,5.815032946764855],["owners",385.50302399982587,1.3393657285100566,81.91939259996299]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":354.99349481104326,"firm_cash":31.540138255299233,"private_loan":16.947469702981582,"net_investment":8.99055302119693,"money_identity_error":0.0,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.239049540152659,"displaced_debt":0.31169351153433045},"adaptive":false,"tax_paid":1.568099695099484,"eligible_dividends":31.36199390198968,"allowance":1.568099695099484,"tax_arrears":3.8672212012605183,"supplements":{"displaced_free":0.6881126242948181,"displaced_debt":0.8799870708046662},"supplement_arrears":{"displaced_free":1.6970118276562174,"displaced_debt":2.1702093736042993},"total_dividend_payout":40.500000000000014,"owner_dividends":31.36199390198968,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",60.62467880983201,0.3596842963374042,12.882744247089303],["displaced_free",34.758411374248446,0.039563480570719234,7.386162417027795],["displaced_debt",27.430580999866436,0.016856048780030032,5.82899846247162],["owners",382.1376321782738,1.366398653571116,81.20424683788318]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":365.56846185197594,"firm_cash":31.53968049619821,"private_loan":16.818312741186173,"net_investment":8.988721984792761,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.23822473851796344,"displaced_debt":0.31226844263065545},"adaptive":false,"tax_paid":1.552288036441519,"eligible_dividends":31.045760728830377,"allowance":1.552288036441519,"tax_arrears":4.417714382409137,"supplements":{"displaced_free":0.6799997259483614,"displaced_debt":0.8722883104931576},"supplement_arrears":{"displaced_free":1.935236566174181,"displaced_debt":2.4824778162349546},"total_dividend_payout":40.500000000000014,"owner_dividends":31.045760728830377,"cash_transfer_error":0.0},"groups":[["workers",61.06740308205269,0.3830453471311205,12.976823154936197],["displaced_free",34.83108459524348,0.04148945667338616,7.401605476489239],["displaced_debt",27.49433697794899,0.017615795614120675,5.84254660781416],["owners",378.9236746784063,1.393224022344711,80.52128086916134]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":376.141128069812,"firm_cash":31.539191571290175,"private_loan":16.688844251986612,"net_investment":8.986766285160641,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":0.23736158323876833,"displaced_debt":0.31268792869235973},"adaptive":false,"tax_paid":1.5371677322951618,"eligible_dividends":30.743354645903235,"allowance":1.5371677322951618,"tax_arrears":4.9677638943402656,"supplements":{"displaced_free":0.6722637874007267,"displaced_debt":0.8649039448944352},"supplement_arrears":{"displaced_free":2.1725981494129494,"displaced_debt":2.7951657449273144},"total_dividend_payout":40.500000000000014,"owner_dividends":30.743354645903235,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",61.49103848352759,0.4065878477873129,13.066845677749612],["displaced_free",34.90020362610112,0.04341971699597902,7.416293270546488],["displaced_debt",27.556321331206455,0.018377374962353372,5.85571828288137],["owners",375.8501317149332,1.4198501370780026,79.8681529894233]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":386.7113586829609,"firm_cash":31.538674005294165,"private_loan":16.559073586298656,"net_investment":8.984696021176575,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.23646394634557444,"displaced_debt":0.31296308232718384},"adaptive":false,"tax_paid":1.522689925038124,"eligible_dividends":30.453798500762478,"allowance":1.522689925038124,"tax_arrears":5.517190923013024,"supplements":{"displaced_free":0.6648772234257653,"displaced_debt":0.8578127016123589},"supplement_arrears":{"displaced_free":2.409062095758524,"displaced_debt":3.108128827254498},"total_dividend_payout":40.500000000000014,"owner_dividends":30.453798500762478,"cash_transfer_error":0.0},"groups":[["workers",61.89691818499784,0.4303037267871367,13.15309511431204],["displaced_free",34.96609401099857,0.04535404147625565,7.430294977337196],["displaced_debt",27.6167009149176,0.019140731819341356,5.868548944419989],["owners",372.90705988290426,1.4462846853007998,79.24275022511715]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":397.27902946724083,"firm_cash":31.538130041659496,"private_loan":16.429009189040695,"net_investment":8.982520166637926,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.23553506357053489,"displaced_debt":0.31310406356389797},"adaptive":false,"tax_paid":1.5088103950348946,"eligible_dividends":30.17620790069789,"allowance":1.5088103950348946,"tax_arrears":6.065830050147456,"supplements":{"displaced_free":0.6578152786490348,"displaced_debt":0.8509951163858598},"supplement_arrears":{"displaced_free":2.6445971593290585,"displaced_debt":3.421232890818396},"total_dividend_payout":40.500000000000014,"owner_dividends":30.17620790069789,"cash_transfer_error":0.0},"groups":[["workers",62.2862499854771,0.45418549201162506,13.235828121913883],["displaced_free",35.02904629376409,0.047292230568341295,7.443672337424869],["displaced_debt",27.675622581973585,0.019905816509094065,5.881069798669387],["owners",370.08546161841787,1.4725348004297862,78.64316059391379]]}]}},"external__0.90__1.0__0.10":{"mode":"external","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"sum_tax_paid":25.94955638225565,"sum_grants_paid":25.94955638225565,"sum_requests":25.94955638225565,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8986656731136597,"displaced_debt":0.8988349881469987},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-1.0518251162265848,"terminal_capital_change_pct":-0.03167114328722631,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.59970598344952,"displaced_free":90.21822509367513,"displaced_debt":89.89562774074568,"owners":111.25186865089506},"consumption_index":{"workers":150.9889515121417,"displaced_free":89.0256671054206,"displaced_debt":88.43502610480968,"owners":110.56290731853416},"wealth_change":{"workers":160.7666729015803,"displaced_free":121.34067142089663,"displaced_debt":72.29834310423036,"owners":1079.3885629870338},"real_wealth":{"workers":380.7666729015803,"displaced_free":341.3406714208966,"displaced_debt":92.29834310423036,"owners":4099.388562987034},"equity_share":{"workers":0.23181540580022691,"displaced_free":0.02469670661705959,"displaced_debt":0.01052538195898628,"owners":0.7329625056237272},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.815970093361102e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":3.2458094700265026,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.00629632812058,"firm_cash":31.460690484031353,"private_loan":18.33307604102196,"net_investment":8.260454243817847,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.1868501304860537,"requested":0.1868501304860537,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.1868501304860537,"eligible_dividends":32.826523162373505,"allowance":3.2826523162373507,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":0.0},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.244778927844912,0.008771813242382747,6.775993740565256],["owners",399.29137960683505,1.0982724410736011,89.45662639268515]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.434756692022,"firm_cash":31.40420166369485,"private_loan":18.17980566917608,"net_investment":8.328473321446282,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5730665477960373,"requested":0.5730665477960373,"grant_plan":{"displaced_free":0.16122610050983344,"displaced_debt":0.41184044728620384},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5730665477960373,"eligible_dividends":33.1247765946444,"allowance":3.3124776594644403,"tax_arrears":0.0,"supplements":{"displaced_free":0.16122610050983344,"displaced_debt":0.41184044728620384},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.1247765946444,"cash_transfer_error":0.0},"groups":[["workers",53.040451917554954,0.16054512337624502,11.713099798460052],["displaced_free",36.85662618164413,0.021619163435153643,8.139171615113078],["displaced_debt",30.244778927844916,0.0096393813849066,6.679055346565752],["owners",403.6893183946495,1.1221022742445128,89.14805781215176]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.06894316232746,"firm_cash":31.37959062388791,"private_loan":18.028881821946854,"net_investment":8.395505352694727,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.0779106698043681,"requested":1.0779106698043681,"grant_plan":{"displaced_free":0.41300088805991564,"displaced_debt":0.6649097817444525},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.0779106698043681,"eligible_dividends":33.35803075109759,"allowance":3.3358030751097587,"tax_arrears":0.0,"supplements":{"displaced_free":0.41300088805991564,"displaced_debt":0.6649097817444525},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.35803075109759,"cash_transfer_error":0.0},"groups":[["workers",54.54990054857891,0.18107222783289786,11.884085476654692],["displaced_free",36.856626181644124,0.023729692006347513,8.029479275286755],["displaced_debt",30.244778927844912,0.01050533788540216,6.589041123566215],["owners",405.756606675273,1.1466284061835594,88.39697502568448]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":280.89708383644574,"firm_cash":31.384888877752097,"private_loan":17.88013073182451,"net_investment":8.45558999376729,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.6398654549142118,"requested":1.6398654549142118,"grant_plan":{"displaced_free":0.695255144808252,"displaced_debt":0.9446103101059597},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.6398654549142118,"eligible_dividends":33.525942252448786,"allowance":3.3525942252448786,"tax_arrears":0.0,"supplements":{"displaced_free":0.6952551448082521,"displaced_debt":0.9446103101059597},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.525942252448786,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",56.03216359656796,0.20218044972261592,12.051745532192848],["displaced_free",36.856626181644124,0.025836634918415688,7.927351924413973],["displaced_debt",30.244778927844916,0.011369823178698328,6.505234778014919],["owners",406.14554998738015,1.1717202509143914,87.35630579469942]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":290.9070488389763,"firm_cash":31.419617563037686,"private_loan":17.73339720187285,"net_investment":8.508470252150985,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2547025215100707,"requested":2.2547025215100707,"grant_plan":{"displaced_free":1.0048681544504343,"displaced_debt":1.2498343670596364},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2547025215100707,"eligible_dividends":33.629388008068496,"allowance":3.36293880080685,"tax_arrears":0.0,"supplements":{"displaced_free":1.0048681544504343,"displaced_debt":1.2498343670596364},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.629388008068496,"cash_transfer_error":0.0},"groups":[["workers",57.48315785116839,0.22386208253373255,12.215171043373283],["displaced_free",36.85662618164413,0.027940295179966598,7.832033063599377],["displaced_debt",30.244778927844912,0.012232961590178688,6.4270155221670455],["owners",404.8874281423207,1.1973259308269293,86.03857848024315]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":300.91097045626486,"firm_cash":31.418333343673755,"private_loan":17.590574634713583,"net_investment":8.50333337469526,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2033337469526737,"requested":2.2033337469526737,"grant_plan":{"displaced_free":0.9771685206960821,"displaced_debt":1.2261652262565916},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2033337469526737,"eligible_dividends":33.182554642460275,"allowance":3.3182554642460276,"tax_arrears":0.0,"supplements":{"displaced_free":0.977168520696082,"displaced_debt":1.2261652262565916},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.182554642460275,"cash_transfer_error":0.0},"groups":[["workers",58.09021758062049,0.24592154544070327,12.344171235881854],["displaced_free",36.85662618164413,0.02998788552339127,7.832033063599377],["displaced_debt",30.244778927844912,0.01307309433817438,6.4270155221670455],["owners",400.6984438885763,1.2223907986834284,85.14841932632247]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":310.90945052157394,"firm_cash":31.417177013878124,"private_loan":17.447752067554315,"net_investment":8.498708055512708,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.1570805551272,"requested":2.1570805551272,"grant_plan":{"displaced_free":0.9524099680094729,"displaced_debt":1.2046705871177268},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1570805551272,"eligible_dividends":32.75618707899556,"allowance":3.275618707899556,"tax_arrears":0.0,"supplements":{"displaced_free":0.9524099680094729,"displaced_debt":1.2046705871177268},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.75618707899556,"cash_transfer_error":0.0},"groups":[["workers",58.67382186111302,0.2682284890857052,12.468187145486516],["displaced_free",36.85662618164413,0.032035475866815946,7.832033063599377],["displaced_debt",30.244778927844912,0.01391322708617007,6.4270155221670455],["owners",396.6676294449234,1.247181730333577,84.29187125704622]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":320.90279219516634,"firm_cash":31.41608510563833,"private_loan":17.304929500395048,"net_investment":8.49434042255352,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.1134042255353025,"requested":2.1134042255353025,"grant_plan":{"displaced_free":0.9291793793302685,"displaced_debt":1.1842248462050342},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1134042255353025,"eligible_dividends":32.35057574190926,"allowance":3.235057574190926,"tax_arrears":0.0,"supplements":{"displaced_free":0.9291793793302685,"displaced_debt":1.1842248462050342},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.35057574190926,"cash_transfer_error":0.0},"groups":[["workers",59.2299279437394,0.2907757571304168,12.586359688044622],["displaced_free",36.85662618164413,0.034083066210240626,7.832033063599377],["displaced_debt",30.244778927844912,0.01475335983416576,6.4270155221670455],["owners",392.8262707837057,1.2717070245757611,83.47558254153746]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":330.8912703061935,"firm_cash":31.415051598593244,"private_loan":17.16210693323578,"net_investment":8.490206394373118,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.072063943731359,"requested":2.072063943731359,"grant_plan":{"displaced_free":0.9073289654557732,"displaced_debt":1.1647349782755854},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.072063943731359,"eligible_dividends":31.96395490575612,"allowance":3.196395490575612,"tax_arrears":0.0,"supplements":{"displaced_free":0.9073289654557732,"displaced_debt":1.1647349782755854},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.96395490575612,"cash_transfer_error":0.0},"groups":[["workers",59.76084241656631,0.3135515345731357,12.699179013520341],["displaced_free",36.85662618164413,0.036130656553665305,7.832033063599377],["displaced_debt",30.244778927844912,0.01559349258216145,6.4270155221670455],["owners",389.1585050995691,1.2959798351435514,82.69618233365843]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.87513481625774,"firm_cash":31.414071208388624,"private_loan":17.019284366076512,"net_investment":8.486284833554606,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.032848335546139,"requested":2.032848335546139,"grant_plan":{"displaced_free":0.886729452818368,"displaced_debt":1.1461188827277706},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.032848335546139,"eligible_dividends":31.59488876194587,"allowance":3.159488876194587,"tax_arrears":0.0,"supplements":{"displaced_free":0.886729452818368,"displaced_debt":1.1461188827277706},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.59488876194587,"cash_transfer_error":0.0},"groups":[["workers",60.268417365272605,0.3365451243572904,12.807038690120429],["displaced_free",36.85662618164413,0.038178246897089985,7.832033063599377],["displaced_debt",30.244778927844912,0.01643362533015714,6.4270155221670455],["owners",385.6516164682545,1.3200120778170938,81.95096849950407]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":350.8546137460168,"firm_cash":31.413139272573765,"private_loan":16.876461798917244,"net_investment":8.482557090295202,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.9955709029519897,"requested":1.9955709029519897,"grant_plan":{"displaced_free":0.8672671718616534,"displaced_debt":1.1283037310903363},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9955709029519897,"eligible_dividends":31.24208469597699,"allowance":3.124208469597699,"tax_arrears":0.0,"supplements":{"displaced_free":0.8672671718616534,"displaced_debt":1.1283037310903363},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.24208469597699,"cash_transfer_error":0.0},"groups":[["workers",60.754325907213776,0.3597466366803417,12.910294255282928],["displaced_free",36.85662618164413,0.040225837240514664,7.832033063599377],["displaced_debt",30.244778927844912,0.01727375807815283,6.4270155221670455],["owners",382.29411247771816,1.343814755076036,81.23749890151511]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":360.8299156821655,"firm_cash":31.412251661431565,"private_loan":16.733639231757977,"net_investment":8.479006645726372,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.9600664572638873,"requested":1.9600664572638873,"grant_plan":{"displaced_free":0.8488417736636729,"displaced_debt":1.1112246836002144},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9600664572638873,"eligible_dividends":30.904379791510454,"allowance":3.0904379791510457,"tax_arrears":0.0,"supplements":{"displaced_free":0.8488417736636729,"displaced_debt":1.1112246836002144},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.904379791510454,"cash_transfer_error":0.0},"groups":[["workers",61.22007721026979,0.38314691209416146,13.00926640718233],["displaced_free",36.85662618164413,0.042273427583939344,7.832033063599377],["displaced_debt",30.244778927844912,0.01811389082614852,6.4270155221670455],["owners",379.07562329242995,1.3673980450095262,80.55356994964136]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":370.8012319351551,"firm_cash":31.411404703760255,"private_loan":16.59081666459871,"net_investment":8.475618815041159,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.9261881504116125,"requested":1.9261881504116125,"grant_plan":{"displaced_free":0.8313643358089249,"displaced_debt":1.0948238146026876},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9261881504116125,"eligible_dividends":30.58072439908014,"allowance":3.058072439908014,"tax_arrears":0.0,"supplements":{"displaced_free":0.8313643358089249,"displaced_debt":1.0948238146026876},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.58072439908014,"cash_transfer_error":0.0},"groups":[["workers",61.667036856384016,0.40673744784796084,13.104245331981604],["displaced_free",36.85662618164413,0.04432101792736402,7.832033063599377],["displaced_debt",30.244778927844912,0.018954023574144212,6.4270155221670455],["owners",375.98676260122113,1.3907713853253056,79.89718705275949]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":380.7687384045943,"firm_cash":31.410595124755808,"private_loan":16.44799409743944,"net_investment":8.472380499023316,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.893804990233298,"requested":1.893804990233298,"grant_plan":{"displaced_free":0.8147557822705349,"displaced_debt":1.0790492079627632},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.893804990233298,"eligible_dividends":30.270168326517513,"allowance":3.0270168326517517,"tax_arrears":0.0,"supplements":{"displaced_free":0.8147557822705349,"displaced_debt":1.0790492079627632},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.270168326517513,"cash_transfer_error":0.0},"groups":[["workers",62.096443971617,0.43051033372220526,13.195494343968612],["displaced_free",36.85662618164413,0.0463686082707887,7.832033063599377],["displaced_debt",30.244778927844912,0.019794156322139902,6.4270155221670455],["owners",373.0190106300943,1.4139435464773988,79.26653975889504]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":390.7325971987109,"firm_cash":31.409819993749764,"private_loan":16.305171530280173,"net_investment":8.46927997499914,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.862799749991446,"requested":1.862799749991446,"grant_plan":{"displaced_free":0.798945558240209,"displaced_debt":1.063854191751237},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.862799749991446,"eligible_dividends":29.971849030213413,"allowance":2.9971849030213416,"tax_arrears":0.0,"supplements":{"displaced_free":0.798945558240209,"displaced_debt":1.063854191751237},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.971849030213413,"cash_transfer_error":0.0},"groups":[["workers",62.509425926026665,0.4544581957055516,13.283253009280665],["displaced_free",36.85662618164413,0.04841619861421338,7.832033063599377],["displaced_debt",30.244778927844912,0.020634289070135592,6.4270155221670455],["owners",370.16461370245224,1.4369226957790622,78.6599804117711]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.5907711955892,"displaced_free":92.58418751934352,"displaced_debt":92.90632704993803,"owners":110.6342427683317},"consumption_index":{"workers":150.97962825524397,"displaced_free":91.49449746263979,"displaced_debt":91.60418327238057,"owners":109.87356190255976},"wealth_change":{"workers":160.76524179511523,"displaced_free":121.93993175860811,"displaced_debt":72.9453693925884,"owners":1079.3902490054888},"real_wealth":{"workers":380.76524179511523,"displaced_free":341.9399317586081,"displaced_debt":92.9453693925884,"owners":4099.390249005489},"equity_share":{"workers":0.23173802200225957,"displaced_free":0.02477619069315119,"displaced_debt":0.01056984304559344,"owners":0.7329159442589958},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":6.394884621840902e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":3.2458094700265026,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.00629632812058,"firm_cash":31.460690484031353,"private_loan":18.33307604102196,"net_investment":8.260454243817847,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":32.826523162373505,"allowance":3.2826523162373507,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.24477892784491,0.008771813242382747,6.775993740565253],["owners",399.29137960683505,1.0982724410736011,89.45662639268515]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.4344714072611,"firm_cash":31.404138663310157,"private_loan":18.179683799415397,"net_investment":8.328221319907485,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":33.1247765946444,"allowance":3.3124776594644403,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":38.216249999999995,"owner_dividends":33.1247765946444,"cash_transfer_error":0.0},"groups":[["workers",53.040451917554954,0.16054512337624502,11.713099798460052],["displaced_free",36.850817623584405,0.021619566807241128,8.137888891874889],["displaced_debt",30.224911857424033,0.009640071213740659,6.674668035181139],["owners",403.7178468707391,1.1220993980138356,89.15435785062155]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.0678427053543,"firm_cash":31.379413032798805,"private_loan":18.02875553817562,"net_investment":8.394794988338319,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":33.35799051436612,"allowance":3.3357990514366125,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.35799051436612,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",54.54991010450228,0.18107222318765734,11.884087558480854],["displaced_free",36.82063835538713,0.023731858544292956,8.021639070280768],["displaced_debt",30.207800269415365,0.010506053040526266,6.580985058694062],["owners",405.8376579906187,1.1466190127572653,88.41463263367051]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":280.89493029019724,"firm_cash":31.384662372774354,"private_loan":17.880173341555437,"net_investment":8.454683973856262,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":33.52582800990616,"allowance":3.352582800990616,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.52582800990616,"cash_transfer_error":0.0},"groups":[["workers",56.032201249517264,0.2021804352430109,12.051753630822892],["displaced_free",36.80198308469528,0.02583803968410446,7.915598947958165],["displaced_debt",30.205628343464532,0.011369556788419105,6.496814027322759],["owners",406.24961099081776,1.1717070609246527,87.37868788121467]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":290.90424572621066,"firm_cash":31.419479530152785,"private_loan":17.73376607453275,"net_investment":8.507918120611393,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.249181206113944,"eligible_dividends":33.62929700128204,"allowance":3.362929700128204,"tax_arrears":0.0,"supplements":{"displaced_free":1.000872826347174,"displaced_debt":1.2483083797667698},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.62929700128204,"cash_transfer_error":0.0},"groups":[["workers",57.48323227592069,0.2238620652227287,12.215186858633146],["displaced_free",36.81464570981471,0.027937701740636835,7.823112213335627],["displaced_debt",30.228722994655072,0.012230776006199621,6.423603636364203],["owners",404.95143923924564,1.1973159336587975,86.0521808383397]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":300.9086500171597,"firm_cash":31.418435911826613,"private_loan":17.59133830000535,"net_investment":8.503743647306692,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.2074364730670224,"eligible_dividends":33.18261349290762,"allowance":3.318261349290762,"tax_arrears":0.0,"supplements":{"displaced_free":0.9776118672173681,"displaced_debt":1.2298246058496543},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.18261349290762,"cash_transfer_error":0.0},"groups":[["workers",58.09031185443407,0.24592154742380937,12.34419126906724],["displaced_free",36.86064570687449,0.02997976539138628,7.832887212710829],["displaced_debt",30.28276076456122,0.013068586444596075,6.435086662469258],["owners",400.65095587332956,1.2223924598919857,85.13832812308253]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":310.91087248949555,"firm_cash":31.41797227537131,"private_loan":17.449185180574272,"net_investment":8.50188910148546,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.188891014854648,"eligible_dividends":32.75646923839642,"allowance":3.275646923839642,"tax_arrears":0.0,"supplements":{"displaced_free":0.9668778693686948,"displaced_debt":1.2220131454859535},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.75646923839642,"cash_transfer_error":0.0},"groups":[["workers",58.673894258236466,0.268228538365352,12.46820252987525],["displaced_free",37.00784540224944,0.03201735684070049,7.864167147978005],["displaced_debt",30.426558554945107,0.013904781264778888,6.465643692925835],["owners",396.2966997470861,1.2472200677693588,84.2130486962558]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":320.91092017991696,"firm_cash":31.4175101342145,"private_loan":17.306277729431905,"net_investment":8.50004053685818,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.170405368581938,"eligible_dividends":32.35132522560483,"allowance":3.2351325225604834,"tax_arrears":0.0,"supplements":{"displaced_free":0.9562831353781444,"displaced_debt":1.2141222332037935},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.35132522560483,"cash_transfer_error":0.0},"groups":[["workers",59.22985019476056,0.29077590755218913,12.586343166386618],["displaced_free",37.13934628046691,0.034064216246504804,7.892111084599218],["displaced_debt",30.557601911253407,0.014745413330322215,6.4934904061413485],["owners",392.1642117760362,1.271782727085888,83.33489500240769]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":330.9088744926243,"firm_cash":31.41706529145029,"private_loan":17.162716703910842,"net_investment":8.498261165801239,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.152611658012627,"eligible_dividends":31.964884496514507,"allowance":3.1964884496514507,"tax_arrears":0.0,"supplements":{"displaced_free":0.9461610118911106,"displaced_debt":1.2064506461215163},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.964884496514507,"cash_transfer_error":0.0},"groups":[["workers",59.7605115782644,0.31355177778872606,12.699108710381184],["displaced_free",37.26340862474113,0.036118897821511696,7.91847433275749],["displaced_debt",30.68275676374678,0.015589889951034342,6.52008581229619],["owners",388.22129867188215,1.2960948534950263,82.49702596777496]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.9048085100867,"firm_cash":31.416635978710744,"private_loan":17.0185311807563,"net_investment":8.496543914843045,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.135439148430524,"eligible_dividends":31.595792787292666,"allowance":3.1595792787292667,"tax_arrears":0.0,"supplements":{"displaced_free":0.9364646691470003,"displaced_debt":1.1989744792835237},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.595792787292666,"cash_transfer_error":0.0},"groups":[["workers",60.26773105812772,0.3365454117108953,12.80689284985214],["displaced_free",37.380396384347065,0.038180963039580226,7.943334231673751],["displaced_debt",30.802238252091836,0.016438040087237548,6.545475628569517],["owners",384.4544960173372,1.320168148936841,81.69658040368415]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":350.89879000970865,"firm_cash":31.41622106866965,"private_loan":16.873750612877167,"net_investment":8.49488427467864,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.118842746786474,"eligible_dividends":31.242793577196043,"allowance":3.1242793577196046,"tax_arrears":0.0,"supplements":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389969},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.242793577196043,"cash_transfer_error":0.0},"groups":[["workers",60.7531851651418,0.35974687804259087,12.910051847592632],["displaced_free",37.49093743240294,0.04024997526592897,7.966824204385624],["displaced_debt",30.91649735424197,0.01728969048652655,6.56975568777642],["owners",380.8510422964374,1.3440134868303169,80.93084648799295]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":360.8908819176604,"firm_cash":31.415819530439755,"private_loan":16.728401989104807,"net_investment":8.493278121759005,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.102781217590138,"eligible_dividends":30.904755163889455,"allowance":3.0904755163889455,"tax_arrears":0.0,"supplements":{"displaced_free":0.9182244644663251,"displaced_debt":1.184556753123813},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.904755163889455,"cash_transfer_error":0.0},"groups":[["workers",61.2183871793022,0.38314697684992916,13.008907275601716],["displaced_free",37.59557813770859,0.04232553840763846,7.989060354263076],["displaced_debt",31.025928386788515,0.018144682391069852,6.593009782192558],["owners",377.39945237616405,1.367640930526897,80.19738362993486]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":370.8811427699223,"firm_cash":31.415430431105676,"private_loan":16.582510202978437,"net_investment":8.491721724422618,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.0872172442262897,"eligible_dividends":30.58065375923679,"allowance":3.058065375923679,"tax_arrears":0.0,"supplements":{"displaced_free":0.9096253706394949,"displaced_debt":1.1775918735867947},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.58065375923679,"cash_transfer_error":0.0},"groups":[["workers",61.66470728244987,0.40673716625840545,13.103750297520596],["displaced_free",37.69480598666117,0.04440729081466723,8.0101462721655],["displaced_debt",31.13088615245804,0.019002869368283784,6.615313307397335],["owners",374.08933659640695,1.3910598171758752,79.49398402673647]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":380.8696271174177,"firm_cash":31.41505292384279,"private_loan":16.436098266377748,"net_investment":8.490211695371087,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0721169537108826,"eligible_dividends":30.269560692815176,"allowance":3.0269560692815176,"tax_arrears":0.0,"supplements":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.269560692815176,"cash_transfer_error":0.0},"groups":[["workers",62.09338947056757,0.43050949858235654,13.194845262495608],["displaced_free",37.78905692041262,0.046494901499082336,8.030174595587681],["displaced_debt",31.231690520896056,0.019864116054170187,6.6367342356904135],["owners",370.9112710250587,1.4142788285881416,78.81864509282497]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":390.8563858847317,"firm_cash":31.414686238054266,"private_loan":16.289187499574346,"net_investment":8.48874495221692,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0574495221693274,"eligible_dividends":29.97063136756686,"allowance":2.9970631367566862,"tax_arrears":0.0,"supplements":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.97063136756686,"cash_transfer_error":0.0},"groups":[["workers",62.505566097671,0.45445656418273533,13.282432795755087],["displaced_free",37.87872194953286,0.048588066812083025,8.049228414275733],["displaced_debt",31.32863067915416,0.02072829703536667,6.657334019320258],["owners",367.85668524976995,1.4373060535549091,78.16954561557611]]}]}},"external__0.90__1.0__0.20":{"mode":"external","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9,"displaced_debt":0.8999999999999999},"sum_tax_paid":25.94955638225565,"sum_grants_paid":25.94955638225565,"sum_requests":25.94955638225565,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8986656731136597,"displaced_debt":0.8988349881469987},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-1.0518251162265848,"terminal_capital_change_pct":-0.03167114328722631,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.59970598344952,"displaced_free":90.21822509367513,"displaced_debt":89.89562774074568,"owners":111.25186865089506},"consumption_index":{"workers":150.9889515121417,"displaced_free":89.0256671054206,"displaced_debt":88.43502610480968,"owners":110.56290731853416},"wealth_change":{"workers":160.7666729015803,"displaced_free":121.34067142089663,"displaced_debt":72.29834310423036,"owners":1079.3885629870338},"real_wealth":{"workers":380.7666729015803,"displaced_free":341.3406714208966,"displaced_debt":92.29834310423036,"owners":4099.388562987034},"equity_share":{"workers":0.23181540580022691,"displaced_free":0.02469670661705959,"displaced_debt":0.01052538195898628,"owners":0.7329625056237272},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.815970093361102e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":6.402408837951583,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":6.491618940053005,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.00629632812058,"firm_cash":31.460690484031353,"private_loan":18.33307604102196,"net_investment":8.260454243817847,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.1868501304860537,"requested":0.1868501304860537,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.1868501304860537,"eligible_dividends":32.826523162373505,"allowance":6.565304632474701,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860537},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":0.0},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.244778927844912,0.008771813242382747,6.775993740565256],["owners",399.29137960683505,1.0982724410736011,89.45662639268515]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.434756692022,"firm_cash":31.40420166369485,"private_loan":18.17980566917608,"net_investment":8.328473321446282,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5730665477960373,"requested":0.5730665477960373,"grant_plan":{"displaced_free":0.16122610050983344,"displaced_debt":0.41184044728620384},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5730665477960373,"eligible_dividends":33.1247765946444,"allowance":6.624955318928881,"tax_arrears":0.0,"supplements":{"displaced_free":0.16122610050983344,"displaced_debt":0.41184044728620384},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.1247765946444,"cash_transfer_error":0.0},"groups":[["workers",53.040451917554954,0.16054512337624502,11.713099798460052],["displaced_free",36.85662618164413,0.021619163435153643,8.139171615113078],["displaced_debt",30.244778927844916,0.0096393813849066,6.679055346565752],["owners",403.6893183946495,1.1221022742445128,89.14805781215176]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.06894316232746,"firm_cash":31.37959062388791,"private_loan":18.028881821946854,"net_investment":8.395505352694727,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.0779106698043681,"requested":1.0779106698043681,"grant_plan":{"displaced_free":0.41300088805991564,"displaced_debt":0.6649097817444525},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.0779106698043681,"eligible_dividends":33.35803075109759,"allowance":6.671606150219517,"tax_arrears":0.0,"supplements":{"displaced_free":0.41300088805991564,"displaced_debt":0.6649097817444525},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.35803075109759,"cash_transfer_error":0.0},"groups":[["workers",54.54990054857891,0.18107222783289786,11.884085476654692],["displaced_free",36.856626181644124,0.023729692006347513,8.029479275286755],["displaced_debt",30.244778927844912,0.01050533788540216,6.589041123566215],["owners",405.756606675273,1.1466284061835594,88.39697502568448]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":280.89708383644574,"firm_cash":31.384888877752097,"private_loan":17.88013073182451,"net_investment":8.45558999376729,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.6398654549142118,"requested":1.6398654549142118,"grant_plan":{"displaced_free":0.695255144808252,"displaced_debt":0.9446103101059597},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.6398654549142118,"eligible_dividends":33.525942252448786,"allowance":6.705188450489757,"tax_arrears":0.0,"supplements":{"displaced_free":0.6952551448082521,"displaced_debt":0.9446103101059597},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.525942252448786,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",56.03216359656796,0.20218044972261592,12.051745532192848],["displaced_free",36.856626181644124,0.025836634918415688,7.927351924413973],["displaced_debt",30.244778927844916,0.011369823178698328,6.505234778014919],["owners",406.14554998738015,1.1717202509143914,87.35630579469942]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":290.9070488389763,"firm_cash":31.419617563037686,"private_loan":17.73339720187285,"net_investment":8.508470252150985,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2547025215100707,"requested":2.2547025215100707,"grant_plan":{"displaced_free":1.0048681544504343,"displaced_debt":1.2498343670596364},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2547025215100707,"eligible_dividends":33.629388008068496,"allowance":6.7258776016137,"tax_arrears":0.0,"supplements":{"displaced_free":1.0048681544504343,"displaced_debt":1.2498343670596364},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.629388008068496,"cash_transfer_error":0.0},"groups":[["workers",57.48315785116839,0.22386208253373255,12.215171043373283],["displaced_free",36.85662618164413,0.027940295179966598,7.832033063599377],["displaced_debt",30.244778927844912,0.012232961590178688,6.4270155221670455],["owners",404.8874281423207,1.1973259308269293,86.03857848024315]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":300.91097045626486,"firm_cash":31.418333343673755,"private_loan":17.590574634713583,"net_investment":8.50333337469526,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2033337469526737,"requested":2.2033337469526737,"grant_plan":{"displaced_free":0.9771685206960821,"displaced_debt":1.2261652262565916},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2033337469526737,"eligible_dividends":33.182554642460275,"allowance":6.636510928492055,"tax_arrears":0.0,"supplements":{"displaced_free":0.977168520696082,"displaced_debt":1.2261652262565916},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.182554642460275,"cash_transfer_error":0.0},"groups":[["workers",58.09021758062049,0.24592154544070327,12.344171235881854],["displaced_free",36.85662618164413,0.02998788552339127,7.832033063599377],["displaced_debt",30.244778927844912,0.01307309433817438,6.4270155221670455],["owners",400.6984438885763,1.2223907986834284,85.14841932632247]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":310.90945052157394,"firm_cash":31.417177013878124,"private_loan":17.447752067554315,"net_investment":8.498708055512708,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.1570805551272,"requested":2.1570805551272,"grant_plan":{"displaced_free":0.9524099680094729,"displaced_debt":1.2046705871177268},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1570805551272,"eligible_dividends":32.75618707899556,"allowance":6.551237415799112,"tax_arrears":0.0,"supplements":{"displaced_free":0.9524099680094729,"displaced_debt":1.2046705871177268},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.75618707899556,"cash_transfer_error":0.0},"groups":[["workers",58.67382186111302,0.2682284890857052,12.468187145486516],["displaced_free",36.85662618164413,0.032035475866815946,7.832033063599377],["displaced_debt",30.244778927844912,0.01391322708617007,6.4270155221670455],["owners",396.6676294449234,1.247181730333577,84.29187125704622]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":320.90279219516634,"firm_cash":31.41608510563833,"private_loan":17.304929500395048,"net_investment":8.49434042255352,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.1134042255353025,"requested":2.1134042255353025,"grant_plan":{"displaced_free":0.9291793793302685,"displaced_debt":1.1842248462050342},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1134042255353025,"eligible_dividends":32.35057574190926,"allowance":6.470115148381852,"tax_arrears":0.0,"supplements":{"displaced_free":0.9291793793302685,"displaced_debt":1.1842248462050342},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.35057574190926,"cash_transfer_error":0.0},"groups":[["workers",59.2299279437394,0.2907757571304168,12.586359688044622],["displaced_free",36.85662618164413,0.034083066210240626,7.832033063599377],["displaced_debt",30.244778927844912,0.01475335983416576,6.4270155221670455],["owners",392.8262707837057,1.2717070245757611,83.47558254153746]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":330.8912703061935,"firm_cash":31.415051598593244,"private_loan":17.16210693323578,"net_investment":8.490206394373118,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.072063943731359,"requested":2.072063943731359,"grant_plan":{"displaced_free":0.9073289654557732,"displaced_debt":1.1647349782755854},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.072063943731359,"eligible_dividends":31.96395490575612,"allowance":6.392790981151224,"tax_arrears":0.0,"supplements":{"displaced_free":0.9073289654557732,"displaced_debt":1.1647349782755854},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.96395490575612,"cash_transfer_error":0.0},"groups":[["workers",59.76084241656631,0.3135515345731357,12.699179013520341],["displaced_free",36.85662618164413,0.036130656553665305,7.832033063599377],["displaced_debt",30.244778927844912,0.01559349258216145,6.4270155221670455],["owners",389.1585050995691,1.2959798351435514,82.69618233365843]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.87513481625774,"firm_cash":31.414071208388624,"private_loan":17.019284366076512,"net_investment":8.486284833554606,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.032848335546139,"requested":2.032848335546139,"grant_plan":{"displaced_free":0.886729452818368,"displaced_debt":1.1461188827277706},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.032848335546139,"eligible_dividends":31.59488876194587,"allowance":6.318977752389174,"tax_arrears":0.0,"supplements":{"displaced_free":0.886729452818368,"displaced_debt":1.1461188827277706},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.59488876194587,"cash_transfer_error":0.0},"groups":[["workers",60.268417365272605,0.3365451243572904,12.807038690120429],["displaced_free",36.85662618164413,0.038178246897089985,7.832033063599377],["displaced_debt",30.244778927844912,0.01643362533015714,6.4270155221670455],["owners",385.6516164682545,1.3200120778170938,81.95096849950407]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":350.8546137460168,"firm_cash":31.413139272573765,"private_loan":16.876461798917244,"net_investment":8.482557090295202,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.9955709029519897,"requested":1.9955709029519897,"grant_plan":{"displaced_free":0.8672671718616534,"displaced_debt":1.1283037310903363},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9955709029519897,"eligible_dividends":31.24208469597699,"allowance":6.248416939195398,"tax_arrears":0.0,"supplements":{"displaced_free":0.8672671718616534,"displaced_debt":1.1283037310903363},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.24208469597699,"cash_transfer_error":0.0},"groups":[["workers",60.754325907213776,0.3597466366803417,12.910294255282928],["displaced_free",36.85662618164413,0.040225837240514664,7.832033063599377],["displaced_debt",30.244778927844912,0.01727375807815283,6.4270155221670455],["owners",382.29411247771816,1.343814755076036,81.23749890151511]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":360.8299156821655,"firm_cash":31.412251661431565,"private_loan":16.733639231757977,"net_investment":8.479006645726372,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.9600664572638873,"requested":1.9600664572638873,"grant_plan":{"displaced_free":0.8488417736636729,"displaced_debt":1.1112246836002144},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9600664572638873,"eligible_dividends":30.904379791510454,"allowance":6.180875958302091,"tax_arrears":0.0,"supplements":{"displaced_free":0.8488417736636729,"displaced_debt":1.1112246836002144},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.904379791510454,"cash_transfer_error":0.0},"groups":[["workers",61.22007721026979,0.38314691209416146,13.00926640718233],["displaced_free",36.85662618164413,0.042273427583939344,7.832033063599377],["displaced_debt",30.244778927844912,0.01811389082614852,6.4270155221670455],["owners",379.07562329242995,1.3673980450095262,80.55356994964136]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":370.8012319351551,"firm_cash":31.411404703760255,"private_loan":16.59081666459871,"net_investment":8.475618815041159,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.9261881504116125,"requested":1.9261881504116125,"grant_plan":{"displaced_free":0.8313643358089249,"displaced_debt":1.0948238146026876},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9261881504116125,"eligible_dividends":30.58072439908014,"allowance":6.116144879816028,"tax_arrears":0.0,"supplements":{"displaced_free":0.8313643358089249,"displaced_debt":1.0948238146026876},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.58072439908014,"cash_transfer_error":0.0},"groups":[["workers",61.667036856384016,0.40673744784796084,13.104245331981604],["displaced_free",36.85662618164413,0.04432101792736402,7.832033063599377],["displaced_debt",30.244778927844912,0.018954023574144212,6.4270155221670455],["owners",375.98676260122113,1.3907713853253056,79.89718705275949]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":380.7687384045943,"firm_cash":31.410595124755808,"private_loan":16.44799409743944,"net_investment":8.472380499023316,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.893804990233298,"requested":1.893804990233298,"grant_plan":{"displaced_free":0.8147557822705349,"displaced_debt":1.0790492079627632},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.893804990233298,"eligible_dividends":30.270168326517513,"allowance":6.054033665303503,"tax_arrears":0.0,"supplements":{"displaced_free":0.8147557822705349,"displaced_debt":1.0790492079627632},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.270168326517513,"cash_transfer_error":0.0},"groups":[["workers",62.096443971617,0.43051033372220526,13.195494343968612],["displaced_free",36.85662618164413,0.0463686082707887,7.832033063599377],["displaced_debt",30.244778927844912,0.019794156322139902,6.4270155221670455],["owners",373.0190106300943,1.4139435464773988,79.26653975889504]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":390.7325971987109,"firm_cash":31.409819993749764,"private_loan":16.305171530280173,"net_investment":8.46927997499914,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.862799749991446,"requested":1.862799749991446,"grant_plan":{"displaced_free":0.798945558240209,"displaced_debt":1.063854191751237},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.862799749991446,"eligible_dividends":29.971849030213413,"allowance":5.994369806042683,"tax_arrears":0.0,"supplements":{"displaced_free":0.798945558240209,"displaced_debt":1.063854191751237},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.971849030213413,"cash_transfer_error":0.0},"groups":[["workers",62.509425926026665,0.4544581957055516,13.283253009280665],["displaced_free",36.85662618164413,0.04841619861421338,7.832033063599377],["displaced_debt",30.244778927844912,0.020634289070135592,6.4270155221670455],["owners",370.16461370245224,1.4369226957790622,78.6599804117711]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.5907711955892,"displaced_free":92.58418751934352,"displaced_debt":92.90632704993803,"owners":110.6342427683317},"consumption_index":{"workers":150.97962825524397,"displaced_free":91.49449746263979,"displaced_debt":91.60418327238057,"owners":109.87356190255976},"wealth_change":{"workers":160.76524179511523,"displaced_free":121.93993175860811,"displaced_debt":72.9453693925884,"owners":1079.3902490054888},"real_wealth":{"workers":380.76524179511523,"displaced_free":341.9399317586081,"displaced_debt":92.9453693925884,"owners":4099.390249005489},"equity_share":{"workers":0.23173802200225957,"displaced_free":0.02477619069315119,"displaced_debt":0.01056984304559344,"owners":0.7329159442589958},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":6.394884621840902e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77840228441306,"firm_cash":31.67712499999999,"private_loan":18.66719416345338,"net_investment":8.143500000000003,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.012044189757916,"allowance":6.402408837951583,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.919339227734582,0.006922701491186247,7.381347196413621],["owners",381.07599331717796,1.0530990162940619,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.78862206463285,"firm_cash":31.551574999999982,"private_loan":18.48971781733242,"net_investment":8.199300000000008,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":32.45809470026502,"allowance":6.491618940053005,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809470026502,"cash_transfer_error":0.0},"groups":[["workers",49.95793009641192,0.12125498368037066,11.365429096933713],["displaced_free",39.20091990315179,0.017056510992720278,8.918209277967033],["displaced_debt",30.317698871164282,0.007897846250092632,6.8972764931898745],["owners",391.6956507705805,1.075292757410712,89.11076055030708]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.00629632812058,"firm_cash":31.460690484031353,"private_loan":18.33307604102196,"net_investment":8.260454243817847,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":32.826523162373505,"allowance":6.565304632474701,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":37.290000000000006,"owner_dividends":32.826523162373505,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",51.508221386744474,0.1406048506940924,11.539822676068713],["displaced_free",37.41195255670805,0.019434283650875177,8.381716293954783],["displaced_debt",30.24477892784491,0.008771813242382747,6.775993740565253],["owners",399.29137960683505,1.0982724410736011,89.45662639268515]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.4344714072611,"firm_cash":31.404138663310157,"private_loan":18.179683799415397,"net_investment":8.328221319907485,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":33.1247765946444,"allowance":6.624955318928881,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":38.216249999999995,"owner_dividends":33.1247765946444,"cash_transfer_error":0.0},"groups":[["workers",53.040451917554954,0.16054512337624502,11.713099798460052],["displaced_free",36.850817623584405,0.021619566807241128,8.137888891874889],["displaced_debt",30.224911857424033,0.009640071213740659,6.674668035181139],["owners",403.7178468707391,1.1220993980138356,89.15435785062155]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.0678427053543,"firm_cash":31.379413032798805,"private_loan":18.02875553817562,"net_investment":8.394794988338319,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":33.35799051436612,"allowance":6.671598102873225,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.35799051436612,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",54.54991010450228,0.18107222318765734,11.884087558480854],["displaced_free",36.82063835538713,0.023731858544292956,8.021639070280768],["displaced_debt",30.207800269415365,0.010506053040526266,6.580985058694062],["owners",405.8376579906187,1.1466190127572653,88.41463263367051]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":280.89493029019724,"firm_cash":31.384662372774354,"private_loan":17.880173341555437,"net_investment":8.454683973856262,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":33.52582800990616,"allowance":6.705165601981232,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.52582800990616,"cash_transfer_error":0.0},"groups":[["workers",56.032201249517264,0.2021804352430109,12.051753630822892],["displaced_free",36.80198308469528,0.02583803968410446,7.915598947958165],["displaced_debt",30.205628343464532,0.011369556788419105,6.496814027322759],["owners",406.24961099081776,1.1717070609246527,87.37868788121467]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":290.90424572621066,"firm_cash":31.419479530152785,"private_loan":17.73376607453275,"net_investment":8.507918120611393,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.249181206113944,"eligible_dividends":33.62929700128204,"allowance":6.725859400256408,"tax_arrears":0.0,"supplements":{"displaced_free":1.000872826347174,"displaced_debt":1.2483083797667698},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.62929700128204,"cash_transfer_error":0.0},"groups":[["workers",57.48323227592069,0.2238620652227287,12.215186858633146],["displaced_free",36.81464570981471,0.027937701740636835,7.823112213335627],["displaced_debt",30.228722994655072,0.012230776006199621,6.423603636364203],["owners",404.95143923924564,1.1973159336587975,86.0521808383397]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":300.9086500171597,"firm_cash":31.418435911826613,"private_loan":17.59133830000535,"net_investment":8.503743647306692,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.2074364730670224,"eligible_dividends":33.18261349290762,"allowance":6.636522698581524,"tax_arrears":0.0,"supplements":{"displaced_free":0.9776118672173681,"displaced_debt":1.2298246058496543},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.18261349290762,"cash_transfer_error":0.0},"groups":[["workers",58.09031185443407,0.24592154742380937,12.34419126906724],["displaced_free",36.86064570687449,0.02997976539138628,7.832887212710829],["displaced_debt",30.28276076456122,0.013068586444596075,6.435086662469258],["owners",400.65095587332956,1.2223924598919857,85.13832812308253]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":310.91087248949555,"firm_cash":31.41797227537131,"private_loan":17.449185180574272,"net_investment":8.50188910148546,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.188891014854648,"eligible_dividends":32.75646923839642,"allowance":6.551293847679284,"tax_arrears":0.0,"supplements":{"displaced_free":0.9668778693686948,"displaced_debt":1.2220131454859535},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.75646923839642,"cash_transfer_error":0.0},"groups":[["workers",58.673894258236466,0.268228538365352,12.46820252987525],["displaced_free",37.00784540224944,0.03201735684070049,7.864167147978005],["displaced_debt",30.426558554945107,0.013904781264778888,6.465643692925835],["owners",396.2966997470861,1.2472200677693588,84.2130486962558]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":320.91092017991696,"firm_cash":31.4175101342145,"private_loan":17.306277729431905,"net_investment":8.50004053685818,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.170405368581938,"eligible_dividends":32.35132522560483,"allowance":6.470265045120967,"tax_arrears":0.0,"supplements":{"displaced_free":0.9562831353781444,"displaced_debt":1.2141222332037935},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.35132522560483,"cash_transfer_error":0.0},"groups":[["workers",59.22985019476056,0.29077590755218913,12.586343166386618],["displaced_free",37.13934628046691,0.034064216246504804,7.892111084599218],["displaced_debt",30.557601911253407,0.014745413330322215,6.4934904061413485],["owners",392.1642117760362,1.271782727085888,83.33489500240769]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":330.9088744926243,"firm_cash":31.41706529145029,"private_loan":17.162716703910842,"net_investment":8.498261165801239,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.152611658012627,"eligible_dividends":31.964884496514507,"allowance":6.3929768993029015,"tax_arrears":0.0,"supplements":{"displaced_free":0.9461610118911106,"displaced_debt":1.2064506461215163},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.964884496514507,"cash_transfer_error":0.0},"groups":[["workers",59.7605115782644,0.31355177778872606,12.699108710381184],["displaced_free",37.26340862474113,0.036118897821511696,7.91847433275749],["displaced_debt",30.68275676374678,0.015589889951034342,6.52008581229619],["owners",388.22129867188215,1.2960948534950263,82.49702596777496]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.9048085100867,"firm_cash":31.416635978710744,"private_loan":17.0185311807563,"net_investment":8.496543914843045,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.135439148430524,"eligible_dividends":31.595792787292666,"allowance":6.319158557458533,"tax_arrears":0.0,"supplements":{"displaced_free":0.9364646691470003,"displaced_debt":1.1989744792835237},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.595792787292666,"cash_transfer_error":0.0},"groups":[["workers",60.26773105812772,0.3365454117108953,12.80689284985214],["displaced_free",37.380396384347065,0.038180963039580226,7.943334231673751],["displaced_debt",30.802238252091836,0.016438040087237548,6.545475628569517],["owners",384.4544960173372,1.320168148936841,81.69658040368415]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":350.89879000970865,"firm_cash":31.41622106866965,"private_loan":16.873750612877167,"net_investment":8.49488427467864,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.118842746786474,"eligible_dividends":31.242793577196043,"allowance":6.248558715439209,"tax_arrears":0.0,"supplements":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389969},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.242793577196043,"cash_transfer_error":0.0},"groups":[["workers",60.7531851651418,0.35974687804259087,12.910051847592632],["displaced_free",37.49093743240294,0.04024997526592897,7.966824204385624],["displaced_debt",30.91649735424197,0.01728969048652655,6.56975568777642],["owners",380.8510422964374,1.3440134868303169,80.93084648799295]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":360.8908819176604,"firm_cash":31.415819530439755,"private_loan":16.728401989104807,"net_investment":8.493278121759005,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.102781217590138,"eligible_dividends":30.904755163889455,"allowance":6.180951032777891,"tax_arrears":0.0,"supplements":{"displaced_free":0.9182244644663251,"displaced_debt":1.184556753123813},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.904755163889455,"cash_transfer_error":0.0},"groups":[["workers",61.2183871793022,0.38314697684992916,13.008907275601716],["displaced_free",37.59557813770859,0.04232553840763846,7.989060354263076],["displaced_debt",31.025928386788515,0.018144682391069852,6.593009782192558],["owners",377.39945237616405,1.367640930526897,80.19738362993486]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":370.8811427699223,"firm_cash":31.415430431105676,"private_loan":16.582510202978437,"net_investment":8.491721724422618,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.0872172442262897,"eligible_dividends":30.58065375923679,"allowance":6.116130751847358,"tax_arrears":0.0,"supplements":{"displaced_free":0.9096253706394949,"displaced_debt":1.1775918735867947},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.58065375923679,"cash_transfer_error":0.0},"groups":[["workers",61.66470728244987,0.40673716625840545,13.103750297520596],["displaced_free",37.69480598666117,0.04440729081466723,8.0101462721655],["displaced_debt",31.13088615245804,0.019002869368283784,6.615313307397335],["owners",374.08933659640695,1.3910598171758752,79.49398402673647]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":380.8696271174177,"firm_cash":31.41505292384279,"private_loan":16.436098266377748,"net_investment":8.490211695371087,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0721169537108826,"eligible_dividends":30.269560692815176,"allowance":6.053912138563035,"tax_arrears":0.0,"supplements":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.269560692815176,"cash_transfer_error":0.0},"groups":[["workers",62.09338947056757,0.43050949858235654,13.194845262495608],["displaced_free",37.78905692041262,0.046494901499082336,8.030174595587681],["displaced_debt",31.231690520896056,0.019864116054170187,6.6367342356904135],["owners",370.9112710250587,1.4142788285881416,78.81864509282497]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":390.8563858847317,"firm_cash":31.414686238054266,"private_loan":16.289187499574346,"net_investment":8.48874495221692,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0574495221693274,"eligible_dividends":29.97063136756686,"allowance":5.9941262735133725,"tax_arrears":0.0,"supplements":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.97063136756686,"cash_transfer_error":0.0},"groups":[["workers",62.505566097671,0.45445656418273533,13.282432795755087],["displaced_free",37.87872194953286,0.048588066812083025,8.049228414275733],["displaced_debt",31.32863067915416,0.02072829703536667,6.657334019320258],["owners",367.85668524976995,1.4373060535549091,78.16954561557611]]}]}},"external__0.95__0.0__0.05":{"mode":"external","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8437866876873826,"displaced_debt":0.7971755344235593},"sum_tax_paid":21.887174728354974,"sum_grants_paid":21.88717472835497,"sum_requests":30.69542767303932,"years_with_unfunded_current_request":12},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8433848611974536,"displaced_debt":0.7976398851016593},"sum_tax_paid":21.881967165759516,"sum_grants_paid":21.881967165759516,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":12},"adaptive_vs_fixed":{"tax_paid_change":0.005207562595458626,"terminal_capital_change_pct":-0.0014498924870376406,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":151.92199872882372,"displaced_free":87.57626352490712,"displaced_debt":83.43920930620878,"owners":110.19513210072553},"consumption_index":{"workers":153.41221350731485,"displaced_free":86.26883764235832,"displaced_debt":81.63879617371819,"owners":114.77739631238629},"wealth_change":{"workers":161.50285715712317,"displaced_free":120.04625759702878,"displaced_debt":69.61489499828672,"owners":817.549910458446},"real_wealth":{"workers":381.5028571571232,"displaced_free":340.0462575970288,"displaced_debt":89.61489499828672,"owners":3837.549910458446},"equity_share":{"workers":0.2495536762261478,"displaced_free":0.026211435820253898,"displaced_debt":0.011000247797931528,"owners":0.7132346401556667},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.263256414560601e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.7778317648029,"firm_cash":31.676993067340135,"private_loan":18.667230811414452,"net_investment":8.142972269360598,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771209221,"requested":0.0005863673771209221,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0005863673771209221,"eligible_dividends":32.012044189757916,"allowance":1.6006022094878958,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.07599331717796,1.0530956486435852,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.62731148552677,"firm_cash":31.515006636464655,"private_loan":18.4998460298867,"net_investment":8.053026545858728,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252606015697202,"requested":0.16252606015697202,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252606015697202},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.16252606015697202,"eligible_dividends":32.45808922495051,"allowance":1.6229044612475256,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252606015697202},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45808922495051,"cash_transfer_error":0.0},"groups":[["workers",49.95794361687876,0.1212549771079215,11.365432172839919],["displaced_free",39.20091995553868,0.017056510989082296,8.91820928988505],["displaced_debt",31.925044423836297,0.00784219999590022,7.262947606422758],["owners",391.6956111172128,1.074340944026303,89.11075152916592]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.31774771388945,"firm_cash":31.342568885777375,"private_loan":18.335377478378433,"net_investment":7.787967850801934,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5042237555192193,"requested":0.5042237555192193,"grant_plan":{"displaced_free":0.1486062570362492,"displaced_debt":0.3556174984829701},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5042237555192193,"eligible_dividends":32.82453912409172,"allowance":1.6412269562045863,"tax_arrears":0.0,"supplements":{"displaced_free":0.1486062570362492,"displaced_debt":0.3556174984829701},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82453912409172,"cash_transfer_error":0.0},"groups":[["workers",51.51260493442557,0.1406027252436053,11.540804759347266],["displaced_free",38.9042165250688,0.019330654211639455,8.716040817635605],["displaced_debt",31.925044423836297,0.008759835691010725,7.1524378372633235],["owners",401.3605456599658,1.0942914990765955,89.92019917189617]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":259.7238228662011,"firm_cash":31.178424929468786,"private_loan":18.173592085874446,"net_investment":7.425366384541931,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9397780912497056,"requested":0.9397780912497056,"grant_plan":{"displaced_free":0.3630531407745039,"displaced_debt":0.5767249504752017},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.9397780912497056,"eligible_dividends":33.11181602646612,"allowance":1.6555908013233063,"tax_arrears":0.0,"supplements":{"displaced_free":0.3630531407745039,"displaced_debt":0.5767249504752017},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11181602646612,"cash_transfer_error":0.0},"groups":[["workers",53.060389571854955,0.16053719728384105,11.717502697117968],["displaced_free",38.9042165250688,0.021562580518492098,8.591347815952693],["displaced_debt",31.925044423836294,0.009675602063674791,7.050113976930517],["owners",410.0457510910317,1.112310593384579,90.55177003260283]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":267.7551307763555,"firm_cash":31.03039208042645,"private_loan":18.01428358046582,"net_investment":6.998711178848822,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4322256742949713,"requested":1.4322256742949713,"grant_plan":{"displaced_free":0.6081140016096063,"displaced_debt":0.824111672685365},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":true,"tax_paid":1.4322256742949713,"eligible_dividends":33.31594133269088,"allowance":1.6657970666345443,"tax_arrears":0.0,"supplements":{"displaced_free":0.6081140016096063,"displaced_debt":0.8241116726853649},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.31594133269088,"cash_transfer_error":0.0},"groups":[["workers",54.602575402256015,0.18105637968214353,11.895561069777203],["displaced_free",38.9042165250688,0.023790360676974518,8.475561457247132],["displaced_debt",31.925044423836297,0.010589667258642327,6.955098963764336],["owners",417.6888124616276,1.1279567363776177,90.99649128628316]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":275.6438496573581,"firm_cash":30.96774600069837,"private_loan":17.846671986668234,"net_investment":6.787018485552224,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.6717610696929286,"requested":1.9775272249935683,"grant_plan":{"displaced_free":0.8810043244268613,"displaced_debt":1.096522900566707},"unfunded_request":{"displaced_free":0.13622128771659003,"displaced_debt":0.16954486758404963},"adaptive":true,"tax_paid":1.6717610696929286,"eligible_dividends":33.43522139385857,"allowance":1.6717610696929286,"tax_arrears":0.0,"supplements":{"displaced_free":0.7447830367102712,"displaced_debt":0.9269780329826574},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.43522139385857,"cash_transfer_error":0.0},"groups":[["workers",56.14066785382757,0.2021585407234355,12.075083301318946],["displaced_free",37.479216280819095,0.0261133143233416,8.061262467296865],["displaced_debt",30.15144881504123,0.01156376269353811,6.485160758062746],["owners",424.2509781313486,1.1426370452468264,91.25053365842366]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":283.61640602928003,"firm_cash":30.98666822903338,"private_loan":17.680545415852507,"net_investment":6.776672916133663,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.673696759851479,"requested":2.569534481458143,"grant_plan":{"displaced_free":1.1782936624237101,"displaced_debt":1.391240819034433},"unfunded_request":{"displaced_free":0.41079811053176674,"displaced_debt":0.48503961107489735},"adaptive":true,"tax_paid":1.673696759851479,"eligible_dividends":33.473935197029576,"allowance":1.673696759851479,"tax_arrears":0.0,"supplements":{"displaced_free":0.7674955518919434,"displaced_debt":0.9062012079595356},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.473935197029576,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",57.66398652740965,0.22384836740222536,12.25359713707455],["displaced_free",34.55458947237951,0.02845560915283627,7.342850262880646],["displaced_debt",26.78933089480797,0.012540977815983576,5.692732815146693],["owners",429.7531984570196,1.1576017977012063,91.32255467211667]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.6162069166992,"firm_cash":30.992457688576543,"private_loan":17.55542094896165,"net_investment":6.799830754306299,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.6479658285485514,"requested":2.4993944241934116,"grant_plan":{"displaced_free":1.1403956635794663,"displaced_debt":1.3589987606139455},"unfunded_request":{"displaced_free":0.3884802930351008,"displaced_debt":0.4629483026097596},"adaptive":true,"tax_paid":1.6479658285485514,"eligible_dividends":32.959316570971026,"allowance":1.6479658285485514,"tax_arrears":0.0,"supplements":{"displaced_free":0.7519153705443655,"displaced_debt":0.8960504580041859},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.959316570971026,"cash_transfer_error":0.0},"groups":[["workers",58.34635840718076,0.24594154249910705,12.39860116152591],["displaced_free",34.79089577528538,0.03035889840804445,7.393065352248143],["displaced_debt",27.02323886679178,0.013277004091812136,5.742438259193254],["owners",424.23393586876006,1.1729023671547554,90.14971137211151]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":299.6413398909037,"firm_cash":30.99784075701843,"private_loan":17.428479127575333,"net_investment":6.8213630280738045,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.624041079917987,"requested":2.453251519955277,"grant_plan":{"displaced_free":1.1152178298402737,"displaced_debt":1.338033690115003},"unfunded_request":{"displaced_free":0.376948820737363,"displaced_debt":0.4522616192999269},"adaptive":true,"tax_paid":1.624041079917987,"eligible_dividends":32.48082159835974,"allowance":1.624041079917987,"tax_arrears":0.0,"supplements":{"displaced_free":0.7382690091029107,"displaced_debt":0.885772070815076},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.48082159835974,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",59.00790688170833,0.268310206926782,12.53918021236302],["displaced_free",34.91299371726143,0.032283246927367525,7.419011164918053],["displaced_debt",27.13639198419001,0.014023720688202247,5.766483296640379],["owners",419.11452461983976,1.1880199675908714,89.06183648171594]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":307.6908563584964,"firm_cash":31.003022249363415,"private_loan":17.30099428898881,"net_investment":6.842088997453786,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.6010122250513512,"requested":2.4084755074792685,"grant_plan":{"displaced_free":1.0909455996512252,"displaced_debt":1.3175299078280436},"unfunded_request":{"displaced_free":0.36574941788244586,"displaced_debt":0.44171386454547157},"adaptive":true,"tax_paid":1.6010122250513512,"eligible_dividends":32.02024450102702,"allowance":1.6010122250513512,"tax_arrears":0.0,"supplements":{"displaced_free":0.7251961817687793,"displaced_debt":0.875816043282572},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.02024450102702,"cash_transfer_error":0.0},"groups":[["workers",59.64453021270151,0.29094825659488016,12.674462670199071],["displaced_free",35.031575629842905,0.03421462283439722,7.444209821341617],["displaced_debt",27.24807409335483,0.01477363150341708,5.790215744837903],["owners",414.1840623472591,1.2029786929052273,88.01411324879255]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":315.7638385854741,"firm_cash":31.00800872323275,"private_loan":17.172955175968568,"net_investment":6.862034892931092,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.5788501189654385,"requested":2.3655766868086356,"grant_plan":{"displaced_free":1.0678270240224856,"displaced_debt":1.2977496627861498},"unfunded_request":{"displaced_free":0.35513027091621174,"displaced_debt":0.4315962969269854},"adaptive":true,"tax_paid":1.5788501189654385,"eligible_dividends":31.577002379308766,"allowance":1.5788501189654385,"tax_arrears":0.0,"supplements":{"displaced_free":0.7126967531062739,"displaced_debt":0.8661533658591644},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.577002379308766,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.257804876788875,0.3138452320492216,12.804783536317636],["displaced_free",35.1440136565442,0.0361530132842009,7.4681029020156435],["displaced_debt",27.355201279903508,0.01552680275647733,5.812980271979495],["owners",409.43691689154684,1.217784399082142,87.0053448394537]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":323.8594208394368,"firm_cash":31.012811228967035,"private_loan":17.044385756954707,"net_investment":6.881244915868265,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.557505649035253,"requested":2.3244131705439703,"grant_plan":{"displaced_free":1.045772448107955,"displaced_debt":1.2786407224360152},"unfunded_request":{"displaced_free":0.3450379503971255,"displaced_debt":0.42186957111159185},"adaptive":true,"tax_paid":1.557505649035253,"eligible_dividends":31.150112980705057,"allowance":1.557505649035253,"tax_arrears":0.0,"supplements":{"displaced_free":0.7007344977108296,"displaced_debt":0.8567711513244234},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.150112980705057,"cash_transfer_error":0.0},"groups":[["workers",60.84900269556849,0.33699143500606604,12.930413072808303],["displaced_free",35.25087352086395,0.03809803766343115,7.490810623183588],["displaced_debt",27.458190141478266,0.01628309345655886,5.834865405064131],["owners",404.8626831643461,1.23244304234953,86.03332017242354]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.9767850074326,"firm_cash":31.017439885699083,"private_loan":16.915307286785026,"net_investment":6.8997595427964455,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.5369338413372702,"requested":2.2848719445575814,"grant_plan":{"displaced_free":1.0247087983889887,"displaced_debt":1.2601631461685925},"unfunded_request":{"displaced_free":0.33543182008330263,"displaced_debt":0.41250628313700843},"adaptive":true,"tax_paid":1.5369338413372702,"eligible_dividends":30.7386768267454,"allowance":1.5369338413372702,"tax_arrears":0.0,"supplements":{"displaced_free":0.689276978305686,"displaced_debt":0.847656863031584},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.7386768267454,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",61.4193118287793,0.3603777024479207,13.051603763615601],["displaced_free",35.35258548889266,0.04004935619458826,7.512424416389689],["displaced_debt",27.557330837679732,0.017042378575204038,5.855932803006945],["owners",400.45184742730856,1.2469602194903937,85.09601757830306]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.11515721205143,"firm_cash":31.02190409348147,"private_loan":16.78573952326129,"net_investment":6.917616373925981,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.5170929178600172,"requested":2.2468487531582024,"grant_plan":{"displaced_free":1.004568980601647,"displaced_debt":1.2422797725565553},"unfunded_request":{"displaced_free":0.32627477685053763,"displaced_debt":0.4034810584476475},"adaptive":true,"tax_paid":1.5170929178600172,"eligible_dividends":30.34185835720034,"allowance":1.5170929178600172,"tax_arrears":0.0,"supplements":{"displaced_free":0.6782942037511093,"displaced_debt":0.8387987141089078},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.34185835720034,"cash_transfer_error":0.0},"groups":[["workers",61.96983716534606,0.38399537389828164,13.168590397636036],["displaced_free",35.44954241723958,0.042006655601724875,7.5330277636634095],["displaced_debt",27.65289204027297,0.01780454189004954,5.876239558558005],["owners",396.1955715741713,1.2613412063869234,84.1915589595114]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":348.2738047041442,"firm_cash":31.026212592069694,"private_loan":16.65570082571076,"net_investment":6.934850368278845,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.49794403524572,"requested":2.2102477209421405,"grant_plan":{"displaced_free":0.985291521769819,"displaced_debt":1.2249561991723217},"unfunded_request":{"displaced_free":0.3175330872608778,"displaced_debt":0.39477059843554274},"adaptive":true,"tax_paid":1.49794403524572,"eligible_dividends":29.9588807049144,"allowance":1.49794403524572,"tax_arrears":0.0,"supplements":{"displaced_free":0.6677584345089412,"displaced_debt":0.8301856007367789},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.9588807049144,"cash_transfer_error":0.0},"groups":[["workers",62.50160758139605,0.40783625551033637,13.281591611046661],["displaced_free",35.54210148348304,0.04396964691197128,7.552696565240145],["displaced_debt",27.745120440401134,0.018569475405052674,5.895838093585241],["owners",392.0856383207102,1.2755909815194253,83.31819814315091]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":356.4520330199258,"firm_cash":31.030373517103584,"private_loan":16.525208271473087,"net_investment":6.951494068414391,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.4794510350951071,"requested":2.174980538692635,"grant_plan":{"displaced_free":0.9668200076551736,"displaced_debt":1.2081605310374617},"unfunded_request":{"displaced_free":0.3091760261895341,"displaced_debt":0.386353477407994},"adaptive":true,"tax_paid":1.4794510350951071,"eligible_dividends":29.58902070190214,"allowance":1.4794510350951071,"tax_arrears":0.0,"supplements":{"displaced_free":0.6576439814656395,"displaced_debt":0.8218070536294677},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.58902070190214,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",63.01558225668732,0.431892587435946,13.390811229546054],["displaced_free",35.63058801247374,0.045938063207651536,7.571499952650669],["displaced_debt",27.834242898339884,0.019337078665274277,5.9147766158972255],["owners",388.11439836985306,1.2897142476464332,82.47430965359378]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":364.6491833761137,"firm_cash":31.03439445068991,"private_loan":16.39427776045392,"net_investment":6.967577802759706,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.4615802191558807,"requested":2.1409657516584977,"grant_plan":{"displaced_free":0.9491025902889523,"displaced_debt":1.1918631613695452},"unfunded_request":{"displaced_free":0.3011755644402878,"displaced_debt":0.3782099680623292},"adaptive":true,"tax_paid":1.4615802191558807,"eligible_dividends":29.231604383117613,"allowance":1.4615802191558807,"tax_arrears":0.0,"supplements":{"displaced_free":0.6479270258486645,"displaced_debt":0.813653193307216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.231604383117613,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",63.51265639202833,0.45615701394220026,13.49643948330602],["displaced_free",35.71529878393634,0.047911657626992954,7.589500991586473],["displaced_debt",27.92046829141163,0.020107258141857615,5.933099511924973],["owners",384.27472285386915,1.3037154515757015,81.65837860644719]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":151.9214339810005,"displaced_free":87.9230957533603,"displaced_debt":83.02633372278231,"owners":110.19528405698199},"consumption_index":{"workers":153.4116242052384,"displaced_free":86.63074953291817,"displaced_debt":81.20419029642717,"owners":114.777541743163},"wealth_change":{"workers":161.50255524449472,"displaced_free":120.1450960174434,"displaced_debt":69.50944659280906,"owners":817.6113189696471},"real_wealth":{"workers":381.5025552444947,"displaced_free":340.1450960174434,"displaced_debt":89.50944659280906,"owners":3837.611318969647},"equity_share":{"workers":0.24954961812706156,"displaced_free":0.026227847780339826,"displaced_debt":0.010990752623333135,"owners":0.7132317814692656},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.973799150320701e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.7778317648029,"firm_cash":31.676993067340135,"private_loan":18.667230811414452,"net_investment":8.142972269360598,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":32.012044189757916,"allowance":1.6006022094878958,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.07599331717796,1.0530956486435852,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.62731698975549,"firm_cash":31.515007888676685,"private_loan":18.499845682050026,"net_investment":8.053031554706848,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":32.45808922495051,"allowance":1.6229044612475256,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45808922495051,"cash_transfer_error":0.0},"groups":[["workers",49.95794361687876,0.1212549771079215,11.365432172839919],["displaced_free",39.20091995553868,0.017056510989082296,8.91820928988505],["displaced_debt",31.924989381549256,0.007842201907090743,7.262935084302455],["owners",391.6956111172128,1.0743409765165417,89.11075152916592]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.31923601527848,"firm_cash":31.342901089371956,"private_loan":18.33528657974864,"net_investment":7.789296665180217,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":32.82453919156432,"allowance":1.641226959578216,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82453919156432,"cash_transfer_error":0.0},"groups":[["workers",51.51260478460944,0.14060272531643256,11.54080472578269],["displaced_free",38.904039978896265,0.019330666471790325,8.71600126450272],["displaced_debt",31.910393509228523,0.008760342821218656,7.149155468894466],["owners",401.3605461978558,1.0943002745105,89.92019929240422]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":259.72872377567575,"firm_cash":31.1791785470877,"private_loan":18.17354611905547,"net_investment":7.428380855017608,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":33.11183787395971,"allowance":1.6555918936979854,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11183787395971,"cash_transfer_error":0.0},"groups":[["workers",53.0603440021421,0.16053721937562038,11.71749263380638],["displaced_free",38.88965354642415,0.021563581708038616,8.588131824835333],["displaced_debt",31.905614757989145,0.009675854862878107,7.045823259055936],["owners",410.04593664265684,1.1123380606039706,90.55181100858671]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":267.76051454168277,"firm_cash":31.030497274022913,"private_loan":18.014445484354344,"net_investment":6.9991319532346665,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":33.31602971409944,"allowance":1.6658014857049723,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.31602971409944,"cash_transfer_error":0.0},"groups":[["workers",54.60242001507019,0.1810564368911417,11.895527217568862],["displaced_free",38.900683269525544,0.023789761990684284,8.474791712289493],["displaced_debt",31.92394302912874,0.010588727357064887,6.954859017060189],["owners",417.6897062636531,1.1279856548699685,90.99668600743871]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":275.64922430418767,"firm_cash":30.967744039435292,"private_loan":17.846821851535484,"net_investment":6.787010640499901,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":0.140577300225323,"displaced_debt":0.17481833465301377},"adaptive":false,"tax_paid":1.6717697864177266,"eligible_dividends":33.43539572835453,"allowance":1.6717697864177266,"tax_arrears":0.31539563487833644,"supplements":{"displaced_free":0.7451367653313415,"displaced_debt":0.9266330210863848},"supplement_arrears":{"displaced_free":0.140577300225323,"displaced_debt":0.174818334653014},"total_dividend_payout":39.821249999999985,"owner_dividends":33.43539572835453,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",56.14050658423247,0.2021585386119791,12.075048614453447],["displaced_free",37.48256798601294,0.026112035532977272,8.061983372853645],["displaced_debt",30.147425735896093,0.01156289275821658,6.484295449229376],["owners",424.25286957744254,1.142665964861289,91.25094048238957]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":283.62177013810884,"firm_cash":30.986665989708225,"private_loan":17.68083065693352,"net_investment":6.776663958832984,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.42826851821737266,"displaced_debt":0.49928124921142514},"adaptive":false,"tax_paid":1.6737067124077722,"eligible_dividends":33.474134248155444,"allowance":1.6737067124077722,"tax_arrears":1.2429454023071347,"supplements":{"displaced_free":0.7659878405643528,"displaced_debt":0.9077188718434197},"supplement_arrears":{"displaced_free":0.5688458184426957,"displaced_debt":0.674099583864439},"total_dividend_payout":40.500000000000014,"owner_dividends":33.474134248155444,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",57.66381298170018,0.22384830682499687,12.253560258611289],["displaced_free",34.53813395156929,0.028455897169064884,7.339353464708474],["displaced_debt",26.804935543257002,0.012539311549992847,5.696048802942113],["owners",429.75536952935505,1.1576299509798538,91.32301602498795]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.62156135943457,"firm_cash":30.99245563453171,"private_loan":17.555404895712893,"net_investment":6.799822538126875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":0.41695277793157015,"displaced_debt":0.4945840112212828},"adaptive":false,"tax_paid":1.6479749576367966,"eligible_dividends":32.95949915273593,"allowance":1.6479749576367966,"tax_arrears":2.1544821914599877,"supplements":{"displaced_free":0.7540426217203499,"displaced_debt":0.8939323359164467},"supplement_arrears":{"displaced_free":0.9857985963742658,"displaced_debt":1.1686835950857222},"total_dividend_payout":40.500000000000014,"owner_dividends":32.95949915273593,"cash_transfer_error":0.0},"groups":[["workers",58.34617474749978,0.24594141934839436,12.398562133843702],["displaced_free",34.8131784642064,0.030355582075218934,7.39780042364386],["displaced_debt",27.000284429897516,0.0132771101454083,5.737560441353222],["owners",424.23598989543456,1.1729323677957713,90.15014785277984]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":299.6466817055308,"firm_cash":30.99783807354544,"private_loan":17.428455054900468,"net_investment":6.821352294181807,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.4179861522905369,"displaced_debt":0.4989271298220779},"adaptive":false,"tax_paid":1.6240530064646608,"eligible_dividends":32.48106012929321,"allowance":1.6240530064646608,"tax_arrears":3.0713954735726023,"supplements":{"displaced_free":0.7422752495127097,"displaced_debt":0.8817777569519509},"supplement_arrears":{"displaced_free":1.4037847486648025,"displaced_debt":1.6676107249077998},"total_dividend_payout":40.500000000000014,"owner_dividends":32.48106012929321,"cash_transfer_error":0.0},"groups":[["workers",59.00771387706778,0.26831001689554873,12.539139198876903],["displaced_free",34.954628779740645,0.032279824606873855,7.427858615694888],["displaced_debt",27.09371541265156,0.014023873914893159,5.757414525188458],["owners",419.1170434424652,1.1880500270839214,89.06237173152385]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":307.69618529038286,"firm_cash":31.003019511781048,"private_loan":17.301070462318624,"net_investment":6.842078047124261,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.41884283169324865,"displaced_debt":0.5026134185271629},"adaptive":false,"tax_paid":1.6010243920841534,"eligible_dividends":32.020487841683064,"allowance":1.6010243920841534,"tax_arrears":3.992851723793014,"supplements":{"displaced_free":0.7308238361194479,"displaced_debt":0.8702005559647057},"supplement_arrears":{"displaced_free":1.8226275803580512,"displaced_debt":2.1702241434349627},"total_dividend_payout":40.500000000000014,"owner_dividends":32.020487841683064,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",59.64432882801427,0.2909479955799205,12.674419875953031],["displaced_free",35.090382773635,0.03421232106728345,7.456706339397437],["displaced_debt",27.188239117142643,0.01477319504772754,5.777500812392811],["owners",414.1866286998961,1.2030082277790106,88.01465859872792]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":315.76915522526093,"firm_cash":31.008006111161578,"private_loan":17.17322203759072,"net_investment":6.86202444464638,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.41975502896234207,"displaced_debt":0.5060701746022359},"adaptive":false,"tax_paid":1.5788617281706763,"eligible_dividends":31.577234563413523,"allowance":1.5788617281706763,"tax_arrears":4.918676927357591,"supplements":{"displaced_free":0.7197895153633201,"displaced_debt":0.8590722128073559},"supplement_arrears":{"displaced_free":2.2423826093203933,"displaced_debt":2.6762943180371987},"total_dividend_payout":40.500000000000014,"owner_dividends":31.577234563413523,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.257595842636,0.3138448964364849,12.80473911656015],["displaced_free",35.2185072521009,0.03615288924370304,7.4839327910714415],["displaced_debt",27.27980316283535,0.015525244604950505,5.796958172102511],["owners",409.4394075731251,1.2178128918007267,87.00587410928908]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":323.86472646997754,"firm_cash":31.012808889502274,"private_loan":17.04492373314736,"net_investment":6.881235558009095,"money_identity_error":0.0,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.4206707913386526,"displaced_debt":0.5093275841579531},"adaptive":false,"tax_paid":1.5575160466565454,"eligible_dividends":31.150320933130907,"allowance":1.5575160466565454,"tax_arrears":5.848675302854197,"supplements":{"displaced_free":0.7091774102428997,"displaced_debt":0.8483386364136457},"supplement_arrears":{"displaced_free":2.663053400659046,"displaced_debt":3.1856219021951513},"total_dividend_payout":40.500000000000014,"owner_dividends":31.150320933130907,"cash_transfer_error":0.0},"groups":[["workers",60.84878666568796,0.33699102150297083,12.93036716645869],["displaced_free",35.33996756242435,0.03810103823615841,7.509743107015174],["displaced_debt",27.36840352858159,0.016279940513440852,5.81578574982359],["owners",404.8649980373068,1.2324700296941762,86.0338120829277]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.98208148235386,"firm_cash":31.017437940129984,"private_loan":16.916190167390575,"net_investment":6.899751760519877,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.4215723233378471,"displaced_debt":0.5124032088600255},"adaptive":false,"tax_paid":1.5369424883112281,"eligible_dividends":30.73884976622456,"allowance":1.5369424883112281,"tax_arrears":6.7826508350520704,"supplements":{"displaced_free":0.698973373544182,"displaced_debt":0.8379691147670462},"supplement_arrears":{"displaced_free":3.0846257239968935,"displaced_debt":3.6980251110551765},"total_dividend_payout":40.500000000000014,"owner_dividends":30.73884976622456,"cash_transfer_error":0.0},"groups":[["workers",61.41908936938259,0.3603772080586646,13.0515564909938],["displaced_free",35.45536032619761,0.04005635638103106,7.5342640693169916],["displaced_debt",27.454145799709302,0.017037196782598407,5.834005982438226],["owners",400.45390639994594,1.2469852734959086,85.09645510998851]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.1204468698209,"firm_cash":31.02190264483677,"private_loan":16.787035789051522,"net_investment":6.917610579346984,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.4224498450464681,"displaced_debt":0.5153072899851738},"adaptive":false,"tax_paid":1.517099356281123,"eligible_dividends":30.34198712562246,"allowance":1.517099356281123,"tax_arrears":7.720407970083712,"supplements":{"displaced_free":0.6891581518544087,"displaced_debt":0.8279412044267145},"supplement_arrears":{"displaced_free":3.5070755690433617,"displaced_debt":4.213332401040351},"total_dividend_payout":40.500000000000014,"owner_dividends":30.34198712562246,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",61.96960876443842,0.38399479588527236,13.168541862443163],["displaced_free",35.56517279356175,0.0420184727555862,7.5575992186318715],["displaced_debt",27.5371912855665,0.017796928419886955,5.851653148182883],["owners",396.1973089304267,1.261363927563656,84.19192814771567]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":348.2790902982597,"firm_cash":31.02621172854327,"private_loan":16.657474343632483,"net_investment":6.934846914172979,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.42329730742774185,"displaced_debt":0.5180473373800489},"adaptive":false,"tax_paid":1.4979478731411264,"eligible_dividends":29.958957462822525,"allowance":1.4979478731411264,"tax_arrears":8.661752614891501,"supplements":{"displaced_free":0.6797115956463052,"displaced_debt":0.8182362774948211},"supplement_arrears":{"displaced_free":3.9303728764711034,"displaced_debt":4.731379738420399},"total_dividend_payout":40.500000000000014,"owner_dividends":29.958957462822525,"cash_transfer_error":0.0},"groups":[["workers",62.50137365617382,0.40783559136018255,13.281541901936937],["displaced_free",35.66982709176425,0.04398704802896445,7.579838256999903],["displaced_debt",27.617711207735596,0.018559054569410708,5.868763631643814],["owners",392.0870000581897,1.2756109953592523,83.31848751236531]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":356.457317659445,"firm_cash":31.030373314251914,"private_loan":16.52751874292504,"net_investment":6.951493257007513,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.42411065438139584,"displaced_debt":0.5206296363938033},"adaptive":false,"tax_paid":1.479451936658311,"eligible_dividends":29.58903873316622,"allowance":1.479451936658311,"tax_arrears":9.6064929056667,"supplements":{"displaced_free":0.6706140478244959,"displaced_debt":0.8088378888338149},"supplement_arrears":{"displaced_free":4.354483530852499,"displaced_debt":5.252009374814202},"total_dividend_payout":40.500000000000014,"owner_dividends":29.58903873316622,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",63.01534316052175,0.43189183482852544,13.390760421610873],["displaced_free",35.769699549004216,0.045961769502309686,7.6010611541633955],["displaced_debt",27.695872524662768,0.019323499279454502,5.885372911490838],["owners",388.11534042612186,1.28973120242938,82.4745098405509]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":364.6544704738847,"firm_cash":31.034394973068494,"private_loan":16.39718105651141,"net_investment":6.96757989227379,"money_identity_error":4.973799150320701e-14,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":0.4248870554533395,"displaced_debt":0.5230598429650583},"adaptive":false,"tax_paid":1.461577897473557,"eligible_dividends":29.23155794947114,"allowance":1.461577897473557,"tax_arrears":10.554439804085098,"supplements":{"displaced_free":0.661846819200782,"displaced_debt":0.7997310782727748},"supplement_arrears":{"displaced_free":4.779370586305838,"displaced_debt":5.775069217779261},"total_dividend_payout":40.500000000000014,"owner_dividends":29.23155794947114,"cash_transfer_error":0.0},"groups":[["workers",63.512412420968694,0.4561561707226777,13.496387639455847],["displaced_free",35.86513030662812,0.047942347896863816,7.621340190158475],["displaced_debt",27.7718330813781,0.020090191552475854,5.901514529792848],["owners",384.27520975610963,1.3037290167564193,81.65848207317329]]}]}},"external__0.95__0.0__0.10":{"mode":"external","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"sum_tax_paid":30.133958917966776,"sum_grants_paid":30.133958917966776,"sum_requests":30.133958917966776,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9496443873968391,"displaced_debt":0.9494218275060249},"sum_tax_paid":32.43640696984461,"sum_grants_paid":32.43640696984462,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-2.3024480518778354,"terminal_capital_change_pct":0.6897047416347224,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":152.7659585995697,"displaced_free":94.95801755530631,"displaced_debt":94.5630318962773,"owners":107.29981762577223},"consumption_index":{"workers":154.29286728548453,"displaced_free":93.97153750016619,"displaced_debt":93.34808311063242,"owners":113.67548302146861},"wealth_change":{"workers":161.73531649715932,"displaced_free":124.7168515266585,"displaced_debt":75.31085929642762,"owners":718.2859056113243},"real_wealth":{"workers":381.7353164971593,"displaced_free":344.7168515266585,"displaced_debt":95.31085929642762,"owners":3738.2859056113243},"equity_share":{"workers":0.25604250426365566,"displaced_free":0.027949740328459385,"displaced_debt":0.011932350628885174,"owners":0.7040754047789998},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.7778317648029,"firm_cash":31.676993067340135,"private_loan":18.667230811414452,"net_investment":8.142972269360598,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771209221,"requested":0.0005863673771209221,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0005863673771209221,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.07599331717796,1.0530956486435852,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.62731148552677,"firm_cash":31.515006636464655,"private_loan":18.4998460298867,"net_investment":8.053026545858728,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252606015697202,"requested":0.16252606015697202,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252606015697202},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.16252606015697202,"eligible_dividends":32.45808922495051,"allowance":3.2458089224950513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252606015697202},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45808922495051,"cash_transfer_error":0.0},"groups":[["workers",49.95794361687876,0.1212549771079215,11.365432172839919],["displaced_free",39.20091995553868,0.017056510989082296,8.91820928988505],["displaced_debt",31.925044423836297,0.00784219999590022,7.262947606422758],["owners",391.6956111172128,1.074340944026303,89.11075152916592]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.31774771388945,"firm_cash":31.342568885777375,"private_loan":18.335377478378433,"net_investment":7.787967850801934,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5042237555192193,"requested":0.5042237555192193,"grant_plan":{"displaced_free":0.1486062570362492,"displaced_debt":0.3556174984829701},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5042237555192193,"eligible_dividends":32.82453912409172,"allowance":3.2824539124091725,"tax_arrears":0.0,"supplements":{"displaced_free":0.1486062570362492,"displaced_debt":0.3556174984829701},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82453912409172,"cash_transfer_error":0.0},"groups":[["workers",51.51260493442557,0.1406027252436053,11.540804759347266],["displaced_free",38.9042165250688,0.019330654211639455,8.716040817635605],["displaced_debt",31.925044423836297,0.008759835691010725,7.1524378372633235],["owners",401.3605456599658,1.0942914990765955,89.92019917189617]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":259.7238228662011,"firm_cash":31.178424929468786,"private_loan":18.173592085874446,"net_investment":7.425366384541931,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9397780912497056,"requested":0.9397780912497056,"grant_plan":{"displaced_free":0.3630531407745039,"displaced_debt":0.5767249504752017},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.9397780912497056,"eligible_dividends":33.11181602646612,"allowance":3.3111816026466125,"tax_arrears":0.0,"supplements":{"displaced_free":0.3630531407745039,"displaced_debt":0.5767249504752017},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11181602646612,"cash_transfer_error":0.0},"groups":[["workers",53.060389571854955,0.16053719728384105,11.717502697117968],["displaced_free",38.9042165250688,0.021562580518492098,8.591347815952693],["displaced_debt",31.925044423836294,0.009675602063674791,7.050113976930517],["owners",410.0457510910317,1.112310593384579,90.55177003260283]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":267.7551307763555,"firm_cash":31.03039208042645,"private_loan":18.01428358046582,"net_investment":6.998711178848822,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4322256742949713,"requested":1.4322256742949713,"grant_plan":{"displaced_free":0.6081140016096063,"displaced_debt":0.824111672685365},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":true,"tax_paid":1.4322256742949713,"eligible_dividends":33.31594133269088,"allowance":3.3315941332690886,"tax_arrears":0.0,"supplements":{"displaced_free":0.6081140016096063,"displaced_debt":0.8241116726853649},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.31594133269088,"cash_transfer_error":0.0},"groups":[["workers",54.602575402256015,0.18105637968214353,11.895561069777203],["displaced_free",38.9042165250688,0.023790360676974518,8.475561457247132],["displaced_debt",31.925044423836297,0.010589667258642327,6.955098963764336],["owners",417.6888124616276,1.1279567363776177,90.99649128628316]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":275.3239900720536,"firm_cash":30.89894861575571,"private_loan":17.857268540892235,"net_investment":6.511828945781659,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.9775272249935683,"requested":1.9775272249935683,"grant_plan":{"displaced_free":0.8810043244268613,"displaced_debt":1.096522900566707},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9775272249935683,"eligible_dividends":33.43522139385857,"allowance":3.343522139385857,"tax_arrears":0.0,"supplements":{"displaced_free":0.8810043244268613,"displaced_debt":1.096522900566707},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.43522139385857,"cash_transfer_error":0.0},"groups":[["workers",56.14066785382757,0.2021585407234355,12.075083301318946],["displaced_free",38.9042165250688,0.02601435597304648,8.367760364659192],["displaced_debt",31.925044423836294,0.011502179512677171,6.866636710126857],["owners",424.2509781313486,1.1407984643698295,91.25053365842366]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":282.3442690365751,"firm_cash":30.784309279960766,"private_loan":17.70238314816548,"net_investment":5.967237119843276,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.5730698668407967,"requested":2.5730698668407967,"grant_plan":{"displaced_free":1.1800061401801996,"displaced_debt":1.393063726660597},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5730698668407967,"eligible_dividends":33.468470382706684,"allowance":3.3468470382706688,"tax_arrears":0.0,"supplements":{"displaced_free":1.1800061401801996,"displaced_debt":1.393063726660597},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.468470382706684,"cash_transfer_error":0.0},"groups":[["workers",57.67695913880954,0.22384206127168368,12.256353816997027],["displaced_free",38.904216525068804,0.02823488624912799,8.26714601157712],["displaced_debt",31.925044423836294,0.012413270058128662,6.784071940065212],["owners",429.6998236695074,1.1504103687885678,91.31121252977032]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":289.4376638742731,"firm_cash":30.799846403010765,"private_loan":17.55162599394181,"net_investment":6.029385612043271,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.5040159866185814,"requested":2.5040159866185814,"grant_plan":{"displaced_free":1.142484153275054,"displaced_debt":1.3615318333435271},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5040159866185814,"eligible_dividends":32.92925339408633,"allowance":3.292925339408633,"tax_arrears":0.0,"supplements":{"displaced_free":1.142484153275054,"displaced_debt":1.3615318333435271},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.92925339408633,"cash_transfer_error":0.0},"groups":[["workers",58.397501444181785,0.24592172620499808,12.409469056888629],["displaced_free",38.904216525068804,0.030396231611631814,8.26714601157712],["displaced_debt",31.925044423836294,0.013300076847679669,6.784071940065212],["owners",423.924868800137,1.160840920733159,90.08403462002912]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":296.59735976185823,"firm_cash":30.81393537611178,"private_loan":17.400868839718136,"net_investment":6.08574150444737,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.4413983283918164,"requested":2.4413983283918164,"grant_plan":{"displaced_free":1.1086934380190692,"displaced_debt":1.332704890372747},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.4413983283918164,"eligible_dividends":32.41322831972843,"allowance":3.2413228319728433,"tax_arrears":0.0,"supplements":{"displaced_free":1.1086934380190692,"displaced_debt":1.332704890372747},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.41322831972843,"cash_transfer_error":0.0},"groups":[["workers",59.09244922917348,0.26829404381558675,12.557145461199365],["displaced_free",38.904216525068804,0.03255757697413564,8.26714601157712],["displaced_debt",31.925044423836294,0.014186883637230677,6.784071940065212],["owners",418.3972238063234,1.1713018067208,88.90941005884372]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":303.82019615700233,"firm_cash":30.82735273396806,"private_loan":17.250111685494463,"net_investment":6.139410935872476,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.3817656268083494,"requested":2.3817656268083494,"grant_plan":{"displaced_free":1.0767077950959973,"displaced_debt":1.305057831712352},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3817656268083494,"eligible_dividends":31.915788609380428,"allowance":3.191578860938043,"tax_arrears":0.0,"supplements":{"displaced_free":1.0767077950959973,"displaced_debt":1.305057831712352},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.915788609380428,"cash_transfer_error":0.0},"groups":[["workers",59.763799759324996,0.2909480897858861,12.69980744885656],["displaced_free",38.904216525068804,0.034718922336639466,8.26714601157712],["displaced_debt",31.925044423836294,0.015073690426781684,6.784071940065212],["owners",413.06636501967336,1.181792716208615,87.77660256668058]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":311.1032101968048,"firm_cash":30.84014048345797,"private_loan":17.09935453127079,"net_investment":6.190561933832129,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.3249311846309624,"requested":2.3249311846309624,"grant_plan":{"displaced_free":1.0464055037079496,"displaced_debt":1.2785256809230126},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3249311846309624,"eligible_dividends":31.43616055764154,"allowance":3.143616055764154,"tax_arrears":0.0,"supplements":{"displaced_free":1.0464055037079496,"displaced_debt":1.2785256809230126},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.43616055764154,"cash_transfer_error":0.0},"groups":[["workers",60.41244094614416,0.31387425578203093,12.837643701055633],["displaced_free",38.904216525068804,0.03688026769914329,8.26714601157712],["displaced_debt",31.925044423836294,0.01596049721633269,6.784071940065212],["owners",407.92410026535504,1.1923086903152509,86.68387130638794]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":318.44362667780774,"firm_cash":30.85233850221307,"private_loan":16.94859737704712,"net_investment":6.2393540088525015,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2707177679416484,"requested":2.2707177679416484,"grant_plan":{"displaced_free":1.0176720108101631,"displaced_debt":1.2530457571314855},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2707177679416484,"eligible_dividends":30.973551984272884,"allowance":3.0973551984272887,"tax_arrears":0.0,"supplements":{"displaced_free":1.0176720108101631,"displaced_debt":1.2530457571314855},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.973551984272884,"cash_transfer_error":0.0},"groups":[["workers",61.039302960536524,0.3370632582263129,12.970851879114011],["displaced_free",38.904216525068804,0.03904161306164712,8.26714601157712],["displaced_debt",31.925044423836294,0.016847304005883693,6.784071940065212],["owners",402.962041752604,1.2028453711754294,85.62943387242835]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":325.83884510805046,"firm_cash":30.863983916426527,"private_loan":16.797840222823446,"net_investment":6.285935665706333,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.218960371437411,"requested":2.218960371437411,"grant_plan":{"displaced_free":0.9904012919721432,"displaced_debt":1.2285590794652679},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.218960371437411,"eligible_dividends":30.527204180999107,"allowance":3.052720418099911,"tax_arrears":0.0,"supplements":{"displaced_free":0.9904012919721432,"displaced_debt":1.2285590794652679},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.527204180999107,"cash_transfer_error":0.0},"groups":[["workers",61.64528384061155,0.3605061908942629,13.099622816129953],["displaced_free",38.904216525068804,0.04120295842415095,8.26714601157712],["displaced_debt",31.925044423836294,0.017734110795434698,6.784071940065212],["owners",398.172156099681,1.2133988809431882,84.6115831711822]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":333.28642758984614,"firm_cash":30.875111277381528,"private_loan":16.647083068599773,"net_investment":6.330445109526323,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.1695054338596327,"requested":2.1695054338596327,"grant_plan":{"displaced_free":0.9644952397724729,"displaced_debt":1.20501019408716},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1695054338596327,"eligible_dividends":30.096390485357116,"allowance":3.009639048535712,"tax_arrears":0.0,"supplements":{"displaced_free":0.9644952397724728,"displaced_debt":1.20501019408716},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.096390485357116,"cash_transfer_error":0.0},"groups":[["workers",62.2312504621407,0.3841945119468129,13.224140723204899],["displaced_free",38.904216525068804,0.04336430378665477,8.26714601157712],["displaced_debt",31.925044423836294,0.018620917584985706,6.784071940065212],["owners",393.54674923344754,1.2239657752120028,83.6286842121076]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.78408750550597,"firm_cash":30.88575273207767,"private_loan":16.4963259143761,"net_investment":6.373010928310833,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.122210079654625,"requested":2.122210079654625,"grant_plan":{"displaced_free":0.9398630820884999,"displaced_debt":1.182346997566125},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.122210079654625,"eligible_dividends":29.680416252894517,"allowance":2.9680416252894517,"tax_arrears":0.0,"supplements":{"displaced_free":0.9398630820884999,"displaced_debt":1.182346997566125},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.680416252894517,"cash_transfer_error":0.0},"groups":[["workers",62.79803743354218,0.4081200323487697,13.344582954627713],["displaced_free",38.904216525068804,0.0455256491491586,8.26714601157712],["displaced_debt",31.925044423836294,0.019507724374536715,6.784071940065212],["owners",389.0784660949959,1.2345429990286205,82.67917404518663]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":348.3296789748796,"firm_cash":30.89593818724185,"private_loan":16.345568760152428,"net_investment":6.413752748967582,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0769413900360263,"requested":2.0769413900360263,"grant_plan":{"displaced_free":0.9164208313656279,"displaced_debt":1.1605205586703986},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.0769413900360263,"eligible_dividends":29.278618445973265,"allowance":2.927861844597327,"tax_arrears":0.0,"supplements":{"displaced_free":0.9164208313656279,"displaced_debt":1.1605205586703986},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.278618445973265,"cash_transfer_error":0.0},"groups":[["workers",63.34644661526392,0.4322749035540325,13.461119905743583],["displaced_free",38.904216525068804,0.047686994511662424,8.26714601157712],["displaced_debt",31.925044423836294,0.02039453116408772,6.784071940065212],["owners",384.76028628580553,1.2451278474603134,81.76156083573368]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":355.9211870485974,"firm_cash":30.905695465664998,"private_loan":16.194811605928756,"net_investment":6.45278186266016,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.033575708155368,"requested":2.033575708155368,"grant_plan":{"displaced_free":0.8940907666443834,"displaced_debt":1.1394849415109845},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.033575708155368,"eligible_dividends":28.890364980982262,"allowance":2.8890364980982266,"tax_arrears":0.0,"supplements":{"displaced_free":0.8940907666443834,"displaced_debt":1.1394849415109845},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":28.890364980982262,"cash_transfer_error":0.0},"groups":[["workers",63.87724705619059,0.4566516048011846,13.5739149994405],["displaced_free",38.904216525068804,0.04984833987416625,8.26714601157712],["displaced_debt",31.925044423836294,0.021281337953638724,6.784071940065212],["owners",380.58551715587674,1.2557179301851258,80.87442239562381]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":152.98476958439002,"displaced_free":99.97624265182797,"displaced_debt":100.2720086822103,"owners":105.84860274082577},"consumption_index":{"workers":154.52119179138396,"displaced_free":99.20794629653659,"displaced_debt":99.35753235898294,"owners":113.40542570272129},"wealth_change":{"workers":161.77553020727174,"displaced_free":126.16148229346578,"displaced_debt":76.66548880535622,"owners":690.8253663315427},"real_wealth":{"workers":381.77553020727174,"displaced_free":346.1614822934658,"displaced_debt":96.66548880535622,"owners":3710.8253663315427},"equity_share":{"workers":0.25790976618206013,"displaced_free":0.028404866491493694,"displaced_debt":0.012136558796936715,"owners":0.7015488085295095},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.105427357601002e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.7778317648029,"firm_cash":31.676993067340135,"private_loan":18.667230811414452,"net_investment":8.142972269360598,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.07599331717796,1.0530956486435852,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.62731698975549,"firm_cash":31.515007888676685,"private_loan":18.499845682050026,"net_investment":8.053031554706848,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":32.45808922495051,"allowance":3.2458089224950513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45808922495051,"cash_transfer_error":0.0},"groups":[["workers",49.95794361687876,0.1212549771079215,11.365432172839919],["displaced_free",39.20091995553868,0.017056510989082296,8.91820928988505],["displaced_debt",31.924989381549256,0.007842201907090743,7.262935084302455],["owners",391.6956111172128,1.0743409765165417,89.11075152916592]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.31923601527848,"firm_cash":31.342901089371956,"private_loan":18.33528657974864,"net_investment":7.789296665180217,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":32.82453919156432,"allowance":3.282453919156432,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82453919156432,"cash_transfer_error":0.0},"groups":[["workers",51.51260478460944,0.14060272531643256,11.54080472578269],["displaced_free",38.904039978896265,0.019330666471790325,8.71600126450272],["displaced_debt",31.910393509228523,0.008760342821218656,7.149155468894466],["owners",401.3605461978558,1.0943002745105,89.92019929240422]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":259.72872377567575,"firm_cash":31.1791785470877,"private_loan":18.17354611905547,"net_investment":7.428380855017608,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":33.11183787395971,"allowance":3.311183787395971,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11183787395971,"cash_transfer_error":0.0},"groups":[["workers",53.0603440021421,0.16053721937562038,11.71749263380638],["displaced_free",38.88965354642415,0.021563581708038616,8.588131824835333],["displaced_debt",31.905614757989145,0.009675854862878107,7.045823259055936],["owners",410.04593664265684,1.1123380606039706,90.55181100858671]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":267.76051454168277,"firm_cash":31.030497274022913,"private_loan":18.014445484354344,"net_investment":6.9991319532346665,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":33.31602971409944,"allowance":3.3316029714099447,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.31602971409944,"cash_transfer_error":0.0},"groups":[["workers",54.60242001507019,0.1810564368911417,11.895527217568862],["displaced_free",38.900683269525544,0.023789761990684284,8.474791712289493],["displaced_debt",31.92394302912874,0.010588727357064887,6.954859017060189],["owners",417.6897062636531,1.1279856548699685,90.99668600743871]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":275.3192913955574,"firm_cash":30.896780021587666,"private_loan":17.8577479974513,"net_investment":6.503154569109398,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":33.43539572835453,"allowance":3.343539572835453,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.43539572835453,"cash_transfer_error":0.0},"groups":[["workers",56.14050658423247,0.2021585386119791,12.075048614453447],["displaced_free",38.95313613666662,0.026009912744737428,8.378282298360622],["displaced_debt",31.976186671544855,0.011499394114617662,6.877636702198657],["owners",424.25286957744254,1.1407695056141887,91.25094048238957]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":282.30972571102456,"firm_cash":30.777967292036735,"private_loan":17.703177304839294,"net_investment":5.941869168147079,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.6012564798365703,"eligible_dividends":33.46849818359656,"allowance":3.3468498183596562,"tax_arrears":0.0,"supplements":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.46849818359656,"cash_transfer_error":0.0},"groups":[["workers",57.677194230518396,0.22384180205126583,12.25640377398516],["displaced_free",39.05402964210829,0.02822622870490119,8.29898129894801],["displaced_debt",32.071534729060524,0.012408633482923578,6.815201129925361],["owners",429.70032109582525,1.1502139600146448,91.31131823286286]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":289.3443603320708,"firm_cash":30.7873598569723,"private_loan":17.552542639818952,"net_investment":5.979439427889304,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.5595117467896493,"eligible_dividends":32.928517784704,"allowance":3.2928517784704,"tax_arrears":0.0,"supplements":{"displaced_free":1.1709953996519198,"displaced_debt":1.3885163471377293},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.928517784704,"cash_transfer_error":0.0},"groups":[["workers",58.39892860629212,0.2459209789304663,12.409772328837075],["displaced_free",39.20484735183214,0.03038542356628749,8.33103006226433],["displaced_debt",32.20947808533361,0.01329471974774911,6.844514093133394],["owners",423.91741634362126,1.1603179254964375,90.08245097301952]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":296.398631320636,"firm_cash":30.7915325850701,"private_loan":17.401761483979342,"net_investment":5.996130340280445,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.5409662885772755,"eligible_dividends":32.41068944905815,"allowance":3.2410689449058148,"tax_arrears":0.0,"supplements":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.41068944905815,"cash_transfer_error":0.0},"groups":[["workers",59.09628531131586,0.26829268054574895,12.55796062865462],["displaced_free",39.45019243923724,0.032546432788097254,8.383165893337914],["displaced_debt",32.432958858419454,0.014181667723276229,6.892003757414133],["owners",418.37072987277423,1.170194167086043,88.90378009796453]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":303.47247534643117,"firm_cash":30.79569185548146,"private_loan":17.24985509693775,"net_investment":6.012767421925886,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.522480642304565,"eligible_dividends":31.909767556700068,"allowance":3.190976755670007,"tax_arrears":0.0,"supplements":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.909767556700068,"cash_transfer_error":0.0},"groups":[["workers",59.77212222912962,0.290946037442879,12.701575973690044],["displaced_free",39.67970476881725,0.03472217178961182,8.431937263373666],["displaced_debt",32.64459684634382,0.015075234705873838,6.936976829848063],["owners",413.00299075827434,1.179865190630314,87.76313553613329]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":310.56515977165265,"firm_cash":30.799695440359564,"private_loan":17.096916975441918,"net_investment":6.0287817614382675,"money_identity_error":0.0,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.504686931735254,"eligible_dividends":31.42461454855663,"allowance":3.1424614548556633,"tax_arrears":0.0,"supplements":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.42461454855663,"cash_transfer_error":0.0},"groups":[["workers",60.42717640852011,0.3138723225281146,12.840774986810523],["displaced_free",39.90101212177604,0.0369112312661462,8.478965075877408],["displaced_debt",32.85075727000702,0.01597487071467286,6.980785919876493],["owners",407.8017397316556,1.1893371826851353,86.6578696929768]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":317.6760268540787,"firm_cash":30.803559255015546,"private_loan":16.942972855935732,"net_investment":6.044237020062155,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.487514422153151,"eligible_dividends":30.954496417867393,"allowance":3.0954496417867396,"tax_arrears":0.0,"supplements":{"displaced_free":1.1298482015815525,"displaced_debt":1.3576662205715988},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.954496417867393,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",61.06243463940157,0.3370629739358606,12.975767360872833],["displaced_free",40.114212245592576,0.039113148597646495,8.524270102188423],["displaced_debt",33.05141813437635,0.0168804243588269,7.0234263535549735],["owners",402.7592445552537,1.198616124035371,85.58633946799141]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":324.80446659706905,"firm_cash":30.80729344538546,"private_loan":16.788050178694473,"net_investment":6.059173781541801,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.470918020509101,"eligible_dividends":30.498703602882586,"allowance":3.0498703602882586,"tax_arrears":0.0,"supplements":{"displaced_free":1.120545696882029,"displaced_debt":1.350372323627072},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.498703602882586,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",61.678805811502386,0.36050985142030106,13.106746234944257],["displaced_free",40.31971850495112,0.04132744467661285,8.567940182302113],["displaced_debt",33.246828497475775,0.017791734224951956,7.0649510557136015],["owners",397.8680031224472,1.2077078051464962,84.54695066352002]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.94991266509084,"firm_cash":30.810907289454647,"private_loan":16.63217506331819,"net_investment":6.073629157818502,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.454856491312765,"eligible_dividends":30.056571597456497,"allowance":3.00565715974565,"tax_arrears":0.0,"supplements":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.056571597456497,"cash_transfer_error":0.0},"groups":[["workers",62.2771447900287,0.3842051944546573,13.233893267881099],["displaced_free",40.51790999147386,0.04355366574032383,8.610055873188195],["displaced_debt",33.43721292582719,0.01870864666834186,7.105407746738277],["owners",393.1209911075746,1.2166178168514372,83.5382106103596]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":339.1118382343214,"firm_cash":30.814409183461528,"private_loan":16.475372497015627,"net_investment":6.087636733845969,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.439292517948917,"eligible_dividends":29.627476642283302,"allowance":2.9627476642283304,"tax_arrears":0.0,"supplements":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.627476642283302,"cash_transfer_error":0.0},"groups":[["workers",62.85825541136275,0.40814159976540887,13.357379274914583],["displaced_free",40.70914580193114,0.045791380475235066,8.650693482910368],["displaced_debt",33.622783798760445,0.019631014705415766,7.144841557236594],["owners",388.5116150627579,1.2253515559913644,82.55871820083605]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":346.2897523464506,"firm_cash":30.817806748827504,"private_loan":16.317666394345704,"net_investment":6.10122699530983,"money_identity_error":4.973799150320701e-14,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.42419222743351,"eligible_dividends":29.210832751673465,"allowance":2.9210832751673466,"tax_arrears":0.0,"supplements":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.210832751673465,"cash_transfer_error":0.0},"groups":[["workers",63.422894139379565,0.4323119997103751,13.477365004618157],["displaced_free",40.89376544232007,0.04804017887809312,8.689925156493015],["displaced_debt",33.80374167957013,0.020558697662297665,7.183295106908654],["owners",384.033681016455,1.2339142309259277,81.60715721599668]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":353.483196680212,"firm_cash":30.82110692092437,"private_loan":16.15907965744997,"net_investment":6.1144276836972296,"money_identity_error":7.105427357601002e-14,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.4095247958919543,"eligible_dividends":28.806088951426638,"allowance":2.880608895142664,"tax_arrears":0.0,"supplements":{"displaced_free":1.0867338746541213,"displaced_debt":1.3227909212378328},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":28.806088951426638,"cash_transfer_error":0.0},"groups":[["workers",63.97177340163295,0.4567096422343162,13.594001847847002],["displaced_free",41.07208976676615,0.0502996711023577,8.727819075437806],["displaced_debt",33.98027606677218,0.021491560820507877,7.220808664189087],["owners",379.6813652527108,1.2423108674653593,80.68229011620105]]}]}},"external__0.95__0.0__0.20":{"mode":"external","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"sum_tax_paid":30.133958917966776,"sum_grants_paid":30.133958917966776,"sum_requests":30.133958917966776,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9496443873968391,"displaced_debt":0.9494218275060249},"sum_tax_paid":32.43640696984461,"sum_grants_paid":32.43640696984462,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-2.3024480518778354,"terminal_capital_change_pct":0.6897047416347224,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":152.7659585995697,"displaced_free":94.95801755530631,"displaced_debt":94.5630318962773,"owners":107.29981762577223},"consumption_index":{"workers":154.29286728548453,"displaced_free":93.97153750016619,"displaced_debt":93.34808311063242,"owners":113.67548302146861},"wealth_change":{"workers":161.73531649715932,"displaced_free":124.7168515266585,"displaced_debt":75.31085929642762,"owners":718.2859056113243},"real_wealth":{"workers":381.7353164971593,"displaced_free":344.7168515266585,"displaced_debt":95.31085929642762,"owners":3738.2859056113243},"equity_share":{"workers":0.25604250426365566,"displaced_free":0.027949740328459385,"displaced_debt":0.011932350628885174,"owners":0.7040754047789998},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.7778317648029,"firm_cash":31.676993067340135,"private_loan":18.667230811414452,"net_investment":8.142972269360598,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771209221,"requested":0.0005863673771209221,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0005863673771209221,"eligible_dividends":32.012044189757916,"allowance":6.402408837951583,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.07599331717796,1.0530956486435852,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.62731148552677,"firm_cash":31.515006636464655,"private_loan":18.4998460298867,"net_investment":8.053026545858728,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252606015697202,"requested":0.16252606015697202,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252606015697202},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.16252606015697202,"eligible_dividends":32.45808922495051,"allowance":6.4916178449901025,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252606015697202},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45808922495051,"cash_transfer_error":0.0},"groups":[["workers",49.95794361687876,0.1212549771079215,11.365432172839919],["displaced_free",39.20091995553868,0.017056510989082296,8.91820928988505],["displaced_debt",31.925044423836297,0.00784219999590022,7.262947606422758],["owners",391.6956111172128,1.074340944026303,89.11075152916592]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.31774771388945,"firm_cash":31.342568885777375,"private_loan":18.335377478378433,"net_investment":7.787967850801934,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5042237555192193,"requested":0.5042237555192193,"grant_plan":{"displaced_free":0.1486062570362492,"displaced_debt":0.3556174984829701},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5042237555192193,"eligible_dividends":32.82453912409172,"allowance":6.564907824818345,"tax_arrears":0.0,"supplements":{"displaced_free":0.1486062570362492,"displaced_debt":0.3556174984829701},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82453912409172,"cash_transfer_error":0.0},"groups":[["workers",51.51260493442557,0.1406027252436053,11.540804759347266],["displaced_free",38.9042165250688,0.019330654211639455,8.716040817635605],["displaced_debt",31.925044423836297,0.008759835691010725,7.1524378372633235],["owners",401.3605456599658,1.0942914990765955,89.92019917189617]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":259.7238228662011,"firm_cash":31.178424929468786,"private_loan":18.173592085874446,"net_investment":7.425366384541931,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9397780912497056,"requested":0.9397780912497056,"grant_plan":{"displaced_free":0.3630531407745039,"displaced_debt":0.5767249504752017},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.9397780912497056,"eligible_dividends":33.11181602646612,"allowance":6.622363205293225,"tax_arrears":0.0,"supplements":{"displaced_free":0.3630531407745039,"displaced_debt":0.5767249504752017},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11181602646612,"cash_transfer_error":0.0},"groups":[["workers",53.060389571854955,0.16053719728384105,11.717502697117968],["displaced_free",38.9042165250688,0.021562580518492098,8.591347815952693],["displaced_debt",31.925044423836294,0.009675602063674791,7.050113976930517],["owners",410.0457510910317,1.112310593384579,90.55177003260283]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":267.7551307763555,"firm_cash":31.03039208042645,"private_loan":18.01428358046582,"net_investment":6.998711178848822,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4322256742949713,"requested":1.4322256742949713,"grant_plan":{"displaced_free":0.6081140016096063,"displaced_debt":0.824111672685365},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":true,"tax_paid":1.4322256742949713,"eligible_dividends":33.31594133269088,"allowance":6.663188266538177,"tax_arrears":0.0,"supplements":{"displaced_free":0.6081140016096063,"displaced_debt":0.8241116726853649},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.31594133269088,"cash_transfer_error":0.0},"groups":[["workers",54.602575402256015,0.18105637968214353,11.895561069777203],["displaced_free",38.9042165250688,0.023790360676974518,8.475561457247132],["displaced_debt",31.925044423836297,0.010589667258642327,6.955098963764336],["owners",417.6888124616276,1.1279567363776177,90.99649128628316]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":275.3239900720536,"firm_cash":30.89894861575571,"private_loan":17.857268540892235,"net_investment":6.511828945781659,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.9775272249935683,"requested":1.9775272249935683,"grant_plan":{"displaced_free":0.8810043244268613,"displaced_debt":1.096522900566707},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9775272249935683,"eligible_dividends":33.43522139385857,"allowance":6.687044278771714,"tax_arrears":0.0,"supplements":{"displaced_free":0.8810043244268613,"displaced_debt":1.096522900566707},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.43522139385857,"cash_transfer_error":0.0},"groups":[["workers",56.14066785382757,0.2021585407234355,12.075083301318946],["displaced_free",38.9042165250688,0.02601435597304648,8.367760364659192],["displaced_debt",31.925044423836294,0.011502179512677171,6.866636710126857],["owners",424.2509781313486,1.1407984643698295,91.25053365842366]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":282.3442690365751,"firm_cash":30.784309279960766,"private_loan":17.70238314816548,"net_investment":5.967237119843276,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.5730698668407967,"requested":2.5730698668407967,"grant_plan":{"displaced_free":1.1800061401801996,"displaced_debt":1.393063726660597},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5730698668407967,"eligible_dividends":33.468470382706684,"allowance":6.6936940765413375,"tax_arrears":0.0,"supplements":{"displaced_free":1.1800061401801996,"displaced_debt":1.393063726660597},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.468470382706684,"cash_transfer_error":0.0},"groups":[["workers",57.67695913880954,0.22384206127168368,12.256353816997027],["displaced_free",38.904216525068804,0.02823488624912799,8.26714601157712],["displaced_debt",31.925044423836294,0.012413270058128662,6.784071940065212],["owners",429.6998236695074,1.1504103687885678,91.31121252977032]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":289.4376638742731,"firm_cash":30.799846403010765,"private_loan":17.55162599394181,"net_investment":6.029385612043271,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.5040159866185814,"requested":2.5040159866185814,"grant_plan":{"displaced_free":1.142484153275054,"displaced_debt":1.3615318333435271},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5040159866185814,"eligible_dividends":32.92925339408633,"allowance":6.585850678817266,"tax_arrears":0.0,"supplements":{"displaced_free":1.142484153275054,"displaced_debt":1.3615318333435271},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.92925339408633,"cash_transfer_error":0.0},"groups":[["workers",58.397501444181785,0.24592172620499808,12.409469056888629],["displaced_free",38.904216525068804,0.030396231611631814,8.26714601157712],["displaced_debt",31.925044423836294,0.013300076847679669,6.784071940065212],["owners",423.924868800137,1.160840920733159,90.08403462002912]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":296.59735976185823,"firm_cash":30.81393537611178,"private_loan":17.400868839718136,"net_investment":6.08574150444737,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.4413983283918164,"requested":2.4413983283918164,"grant_plan":{"displaced_free":1.1086934380190692,"displaced_debt":1.332704890372747},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.4413983283918164,"eligible_dividends":32.41322831972843,"allowance":6.482645663945687,"tax_arrears":0.0,"supplements":{"displaced_free":1.1086934380190692,"displaced_debt":1.332704890372747},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.41322831972843,"cash_transfer_error":0.0},"groups":[["workers",59.09244922917348,0.26829404381558675,12.557145461199365],["displaced_free",38.904216525068804,0.03255757697413564,8.26714601157712],["displaced_debt",31.925044423836294,0.014186883637230677,6.784071940065212],["owners",418.3972238063234,1.1713018067208,88.90941005884372]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":303.82019615700233,"firm_cash":30.82735273396806,"private_loan":17.250111685494463,"net_investment":6.139410935872476,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.3817656268083494,"requested":2.3817656268083494,"grant_plan":{"displaced_free":1.0767077950959973,"displaced_debt":1.305057831712352},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3817656268083494,"eligible_dividends":31.915788609380428,"allowance":6.383157721876086,"tax_arrears":0.0,"supplements":{"displaced_free":1.0767077950959973,"displaced_debt":1.305057831712352},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.915788609380428,"cash_transfer_error":0.0},"groups":[["workers",59.763799759324996,0.2909480897858861,12.69980744885656],["displaced_free",38.904216525068804,0.034718922336639466,8.26714601157712],["displaced_debt",31.925044423836294,0.015073690426781684,6.784071940065212],["owners",413.06636501967336,1.181792716208615,87.77660256668058]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":311.1032101968048,"firm_cash":30.84014048345797,"private_loan":17.09935453127079,"net_investment":6.190561933832129,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.3249311846309624,"requested":2.3249311846309624,"grant_plan":{"displaced_free":1.0464055037079496,"displaced_debt":1.2785256809230126},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3249311846309624,"eligible_dividends":31.43616055764154,"allowance":6.287232111528308,"tax_arrears":0.0,"supplements":{"displaced_free":1.0464055037079496,"displaced_debt":1.2785256809230126},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.43616055764154,"cash_transfer_error":0.0},"groups":[["workers",60.41244094614416,0.31387425578203093,12.837643701055633],["displaced_free",38.904216525068804,0.03688026769914329,8.26714601157712],["displaced_debt",31.925044423836294,0.01596049721633269,6.784071940065212],["owners",407.92410026535504,1.1923086903152509,86.68387130638794]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":318.44362667780774,"firm_cash":30.85233850221307,"private_loan":16.94859737704712,"net_investment":6.2393540088525015,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2707177679416484,"requested":2.2707177679416484,"grant_plan":{"displaced_free":1.0176720108101631,"displaced_debt":1.2530457571314855},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2707177679416484,"eligible_dividends":30.973551984272884,"allowance":6.194710396854577,"tax_arrears":0.0,"supplements":{"displaced_free":1.0176720108101631,"displaced_debt":1.2530457571314855},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.973551984272884,"cash_transfer_error":0.0},"groups":[["workers",61.039302960536524,0.3370632582263129,12.970851879114011],["displaced_free",38.904216525068804,0.03904161306164712,8.26714601157712],["displaced_debt",31.925044423836294,0.016847304005883693,6.784071940065212],["owners",402.962041752604,1.2028453711754294,85.62943387242835]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":325.83884510805046,"firm_cash":30.863983916426527,"private_loan":16.797840222823446,"net_investment":6.285935665706333,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.218960371437411,"requested":2.218960371437411,"grant_plan":{"displaced_free":0.9904012919721432,"displaced_debt":1.2285590794652679},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.218960371437411,"eligible_dividends":30.527204180999107,"allowance":6.105440836199822,"tax_arrears":0.0,"supplements":{"displaced_free":0.9904012919721432,"displaced_debt":1.2285590794652679},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.527204180999107,"cash_transfer_error":0.0},"groups":[["workers",61.64528384061155,0.3605061908942629,13.099622816129953],["displaced_free",38.904216525068804,0.04120295842415095,8.26714601157712],["displaced_debt",31.925044423836294,0.017734110795434698,6.784071940065212],["owners",398.172156099681,1.2133988809431882,84.6115831711822]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":333.28642758984614,"firm_cash":30.875111277381528,"private_loan":16.647083068599773,"net_investment":6.330445109526323,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.1695054338596327,"requested":2.1695054338596327,"grant_plan":{"displaced_free":0.9644952397724729,"displaced_debt":1.20501019408716},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1695054338596327,"eligible_dividends":30.096390485357116,"allowance":6.019278097071424,"tax_arrears":0.0,"supplements":{"displaced_free":0.9644952397724728,"displaced_debt":1.20501019408716},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.096390485357116,"cash_transfer_error":0.0},"groups":[["workers",62.2312504621407,0.3841945119468129,13.224140723204899],["displaced_free",38.904216525068804,0.04336430378665477,8.26714601157712],["displaced_debt",31.925044423836294,0.018620917584985706,6.784071940065212],["owners",393.54674923344754,1.2239657752120028,83.6286842121076]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.78408750550597,"firm_cash":30.88575273207767,"private_loan":16.4963259143761,"net_investment":6.373010928310833,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.122210079654625,"requested":2.122210079654625,"grant_plan":{"displaced_free":0.9398630820884999,"displaced_debt":1.182346997566125},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.122210079654625,"eligible_dividends":29.680416252894517,"allowance":5.936083250578903,"tax_arrears":0.0,"supplements":{"displaced_free":0.9398630820884999,"displaced_debt":1.182346997566125},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.680416252894517,"cash_transfer_error":0.0},"groups":[["workers",62.79803743354218,0.4081200323487697,13.344582954627713],["displaced_free",38.904216525068804,0.0455256491491586,8.26714601157712],["displaced_debt",31.925044423836294,0.019507724374536715,6.784071940065212],["owners",389.0784660949959,1.2345429990286205,82.67917404518663]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":348.3296789748796,"firm_cash":30.89593818724185,"private_loan":16.345568760152428,"net_investment":6.413752748967582,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0769413900360263,"requested":2.0769413900360263,"grant_plan":{"displaced_free":0.9164208313656279,"displaced_debt":1.1605205586703986},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.0769413900360263,"eligible_dividends":29.278618445973265,"allowance":5.855723689194654,"tax_arrears":0.0,"supplements":{"displaced_free":0.9164208313656279,"displaced_debt":1.1605205586703986},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.278618445973265,"cash_transfer_error":0.0},"groups":[["workers",63.34644661526392,0.4322749035540325,13.461119905743583],["displaced_free",38.904216525068804,0.047686994511662424,8.26714601157712],["displaced_debt",31.925044423836294,0.02039453116408772,6.784071940065212],["owners",384.76028628580553,1.2451278474603134,81.76156083573368]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":355.9211870485974,"firm_cash":30.905695465664998,"private_loan":16.194811605928756,"net_investment":6.45278186266016,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.033575708155368,"requested":2.033575708155368,"grant_plan":{"displaced_free":0.8940907666443834,"displaced_debt":1.1394849415109845},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.033575708155368,"eligible_dividends":28.890364980982262,"allowance":5.778072996196453,"tax_arrears":0.0,"supplements":{"displaced_free":0.8940907666443834,"displaced_debt":1.1394849415109845},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":28.890364980982262,"cash_transfer_error":0.0},"groups":[["workers",63.87724705619059,0.4566516048011846,13.5739149994405],["displaced_free",38.904216525068804,0.04984833987416625,8.26714601157712],["displaced_debt",31.925044423836294,0.021281337953638724,6.784071940065212],["owners",380.58551715587674,1.2557179301851258,80.87442239562381]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":152.98476958439002,"displaced_free":99.97624265182797,"displaced_debt":100.2720086822103,"owners":105.84860274082577},"consumption_index":{"workers":154.52119179138396,"displaced_free":99.20794629653659,"displaced_debt":99.35753235898294,"owners":113.40542570272129},"wealth_change":{"workers":161.77553020727174,"displaced_free":126.16148229346578,"displaced_debt":76.66548880535622,"owners":690.8253663315427},"real_wealth":{"workers":381.77553020727174,"displaced_free":346.1614822934658,"displaced_debt":96.66548880535622,"owners":3710.8253663315427},"equity_share":{"workers":0.25790976618206013,"displaced_free":0.028404866491493694,"displaced_debt":0.012136558796936715,"owners":0.7015488085295095},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.105427357601002e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.7778317648029,"firm_cash":31.676993067340135,"private_loan":18.667230811414452,"net_investment":8.142972269360598,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":32.012044189757916,"allowance":6.402408837951583,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.07599331717796,1.0530956486435852,88.12382345459741]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.62731698975549,"firm_cash":31.515007888676685,"private_loan":18.499845682050026,"net_investment":8.053031554706848,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":32.45808922495051,"allowance":6.4916178449901025,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45808922495051,"cash_transfer_error":0.0},"groups":[["workers",49.95794361687876,0.1212549771079215,11.365432172839919],["displaced_free",39.20091995553868,0.017056510989082296,8.91820928988505],["displaced_debt",31.924989381549256,0.007842201907090743,7.262935084302455],["owners",391.6956111172128,1.0743409765165417,89.11075152916592]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.31923601527848,"firm_cash":31.342901089371956,"private_loan":18.33528657974864,"net_investment":7.789296665180217,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":32.82453919156432,"allowance":6.564907838312864,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82453919156432,"cash_transfer_error":0.0},"groups":[["workers",51.51260478460944,0.14060272531643256,11.54080472578269],["displaced_free",38.904039978896265,0.019330666471790325,8.71600126450272],["displaced_debt",31.910393509228523,0.008760342821218656,7.149155468894466],["owners",401.3605461978558,1.0943002745105,89.92019929240422]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":259.72872377567575,"firm_cash":31.1791785470877,"private_loan":18.17354611905547,"net_investment":7.428380855017608,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":33.11183787395971,"allowance":6.622367574791942,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11183787395971,"cash_transfer_error":0.0},"groups":[["workers",53.0603440021421,0.16053721937562038,11.71749263380638],["displaced_free",38.88965354642415,0.021563581708038616,8.588131824835333],["displaced_debt",31.905614757989145,0.009675854862878107,7.045823259055936],["owners",410.04593664265684,1.1123380606039706,90.55181100858671]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":267.76051454168277,"firm_cash":31.030497274022913,"private_loan":18.014445484354344,"net_investment":6.9991319532346665,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":33.31602971409944,"allowance":6.663205942819889,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.31602971409944,"cash_transfer_error":0.0},"groups":[["workers",54.60242001507019,0.1810564368911417,11.895527217568862],["displaced_free",38.900683269525544,0.023789761990684284,8.474791712289493],["displaced_debt",31.92394302912874,0.010588727357064887,6.954859017060189],["owners",417.6897062636531,1.1279856548699685,90.99668600743871]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":275.3192913955574,"firm_cash":30.896780021587666,"private_loan":17.8577479974513,"net_investment":6.503154569109398,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":33.43539572835453,"allowance":6.687079145670906,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.43539572835453,"cash_transfer_error":0.0},"groups":[["workers",56.14050658423247,0.2021585386119791,12.075048614453447],["displaced_free",38.95313613666662,0.026009912744737428,8.378282298360622],["displaced_debt",31.976186671544855,0.011499394114617662,6.877636702198657],["owners",424.25286957744254,1.1407695056141887,91.25094048238957]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":282.30972571102456,"firm_cash":30.777967292036735,"private_loan":17.703177304839294,"net_investment":5.941869168147079,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.6012564798365703,"eligible_dividends":33.46849818359656,"allowance":6.6936996367193125,"tax_arrears":0.0,"supplements":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.46849818359656,"cash_transfer_error":0.0},"groups":[["workers",57.677194230518396,0.22384180205126583,12.25640377398516],["displaced_free",39.05402964210829,0.02822622870490119,8.29898129894801],["displaced_debt",32.071534729060524,0.012408633482923578,6.815201129925361],["owners",429.70032109582525,1.1502139600146448,91.31131823286286]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":289.3443603320708,"firm_cash":30.7873598569723,"private_loan":17.552542639818952,"net_investment":5.979439427889304,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.5595117467896493,"eligible_dividends":32.928517784704,"allowance":6.5857035569408,"tax_arrears":0.0,"supplements":{"displaced_free":1.1709953996519198,"displaced_debt":1.3885163471377293},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.928517784704,"cash_transfer_error":0.0},"groups":[["workers",58.39892860629212,0.2459209789304663,12.409772328837075],["displaced_free",39.20484735183214,0.03038542356628749,8.33103006226433],["displaced_debt",32.20947808533361,0.01329471974774911,6.844514093133394],["owners",423.91741634362126,1.1603179254964375,90.08245097301952]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":296.398631320636,"firm_cash":30.7915325850701,"private_loan":17.401761483979342,"net_investment":5.996130340280445,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.5409662885772755,"eligible_dividends":32.41068944905815,"allowance":6.4821378898116295,"tax_arrears":0.0,"supplements":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.41068944905815,"cash_transfer_error":0.0},"groups":[["workers",59.09628531131586,0.26829268054574895,12.55796062865462],["displaced_free",39.45019243923724,0.032546432788097254,8.383165893337914],["displaced_debt",32.432958858419454,0.014181667723276229,6.892003757414133],["owners",418.37072987277423,1.170194167086043,88.90378009796453]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":303.47247534643117,"firm_cash":30.79569185548146,"private_loan":17.24985509693775,"net_investment":6.012767421925886,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.522480642304565,"eligible_dividends":31.909767556700068,"allowance":6.381953511340014,"tax_arrears":0.0,"supplements":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.909767556700068,"cash_transfer_error":0.0},"groups":[["workers",59.77212222912962,0.290946037442879,12.701575973690044],["displaced_free",39.67970476881725,0.03472217178961182,8.431937263373666],["displaced_debt",32.64459684634382,0.015075234705873838,6.936976829848063],["owners",413.00299075827434,1.179865190630314,87.76313553613329]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":310.56515977165265,"firm_cash":30.799695440359564,"private_loan":17.096916975441918,"net_investment":6.0287817614382675,"money_identity_error":0.0,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.504686931735254,"eligible_dividends":31.42461454855663,"allowance":6.284922909711327,"tax_arrears":0.0,"supplements":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.42461454855663,"cash_transfer_error":0.0},"groups":[["workers",60.42717640852011,0.3138723225281146,12.840774986810523],["displaced_free",39.90101212177604,0.0369112312661462,8.478965075877408],["displaced_debt",32.85075727000702,0.01597487071467286,6.980785919876493],["owners",407.8017397316556,1.1893371826851353,86.6578696929768]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":317.6760268540787,"firm_cash":30.803559255015546,"private_loan":16.942972855935732,"net_investment":6.044237020062155,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.487514422153151,"eligible_dividends":30.954496417867393,"allowance":6.190899283573479,"tax_arrears":0.0,"supplements":{"displaced_free":1.1298482015815525,"displaced_debt":1.3576662205715988},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.954496417867393,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",61.06243463940157,0.3370629739358606,12.975767360872833],["displaced_free",40.114212245592576,0.039113148597646495,8.524270102188423],["displaced_debt",33.05141813437635,0.0168804243588269,7.0234263535549735],["owners",402.7592445552537,1.198616124035371,85.58633946799141]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":324.80446659706905,"firm_cash":30.80729344538546,"private_loan":16.788050178694473,"net_investment":6.059173781541801,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.470918020509101,"eligible_dividends":30.498703602882586,"allowance":6.099740720576517,"tax_arrears":0.0,"supplements":{"displaced_free":1.120545696882029,"displaced_debt":1.350372323627072},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.498703602882586,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",61.678805811502386,0.36050985142030106,13.106746234944257],["displaced_free",40.31971850495112,0.04132744467661285,8.567940182302113],["displaced_debt",33.246828497475775,0.017791734224951956,7.0649510557136015],["owners",397.8680031224472,1.2077078051464962,84.54695066352002]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.94991266509084,"firm_cash":30.810907289454647,"private_loan":16.63217506331819,"net_investment":6.073629157818502,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.454856491312765,"eligible_dividends":30.056571597456497,"allowance":6.0113143194913,"tax_arrears":0.0,"supplements":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.056571597456497,"cash_transfer_error":0.0},"groups":[["workers",62.2771447900287,0.3842051944546573,13.233893267881099],["displaced_free",40.51790999147386,0.04355366574032383,8.610055873188195],["displaced_debt",33.43721292582719,0.01870864666834186,7.105407746738277],["owners",393.1209911075746,1.2166178168514372,83.5382106103596]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":339.1118382343214,"firm_cash":30.814409183461528,"private_loan":16.475372497015627,"net_investment":6.087636733845969,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.439292517948917,"eligible_dividends":29.627476642283302,"allowance":5.925495328456661,"tax_arrears":0.0,"supplements":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.627476642283302,"cash_transfer_error":0.0},"groups":[["workers",62.85825541136275,0.40814159976540887,13.357379274914583],["displaced_free",40.70914580193114,0.045791380475235066,8.650693482910368],["displaced_debt",33.622783798760445,0.019631014705415766,7.144841557236594],["owners",388.5116150627579,1.2253515559913644,82.55871820083605]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":346.2897523464506,"firm_cash":30.817806748827504,"private_loan":16.317666394345704,"net_investment":6.10122699530983,"money_identity_error":4.973799150320701e-14,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.42419222743351,"eligible_dividends":29.210832751673465,"allowance":5.842166550334693,"tax_arrears":0.0,"supplements":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.210832751673465,"cash_transfer_error":0.0},"groups":[["workers",63.422894139379565,0.4323119997103751,13.477365004618157],["displaced_free",40.89376544232007,0.04804017887809312,8.689925156493015],["displaced_debt",33.80374167957013,0.020558697662297665,7.183295106908654],["owners",384.033681016455,1.2339142309259277,81.60715721599668]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":353.483196680212,"firm_cash":30.82110692092437,"private_loan":16.15907965744997,"net_investment":6.1144276836972296,"money_identity_error":7.105427357601002e-14,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.4095247958919543,"eligible_dividends":28.806088951426638,"allowance":5.761217790285328,"tax_arrears":0.0,"supplements":{"displaced_free":1.0867338746541213,"displaced_debt":1.3227909212378328},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":28.806088951426638,"cash_transfer_error":0.0},"groups":[["workers",63.97177340163295,0.4567096422343162,13.594001847847002],["displaced_free",41.07208976676615,0.0502996711023577,8.727819075437806],["displaced_debt",33.98027606677218,0.021491560820507877,7.220808664189087],["owners",379.6813652527108,1.2423108674653593,80.68229011620105]]}]}},"external__0.95__0.5__0.05":{"mode":"external","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8427511546258278,"displaced_debt":0.7959720497843819},"sum_tax_paid":22.01978966435651,"sum_grants_paid":22.01978966435651,"sum_requests":31.052155230984127,"years_with_unfunded_current_request":12},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8420480590498575,"displaced_debt":0.7965914006864455},"sum_tax_paid":22.05621559191442,"sum_grants_paid":22.05621559191442,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":12},"adaptive_vs_fixed":{"tax_paid_change":-0.03642592755791085,"terminal_capital_change_pct":-1.5871934101293173,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":150.74628089964483,"displaced_free":87.20214156665651,"displaced_debt":82.99010165820107,"owners":111.34744052457702},"consumption_index":{"workers":152.18537751164988,"displaced_free":85.87844951200985,"displaced_debt":81.1660512810785,"owners":113.39502980814984},"wealth_change":{"workers":161.12981883375159,"displaced_free":119.91354535987773,"displaced_debt":69.48387953116391,"owners":947.7119838862009},"real_wealth":{"workers":381.1298188337516,"displaced_free":339.91354535987773,"displaced_debt":89.48387953116391,"owners":3967.711983886201},"equity_share":{"workers":0.24056653087141197,"displaced_free":0.025290894928668196,"displaced_debt":0.010612185204198052,"owners":0.7235303889957219},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.815970093361102e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77814872014187,"firm_cash":31.67706636326228,"private_loan":18.667230811414452,"net_investment":8.143265453049153,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771209221,"requested":0.0005863673771209221,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0005863673771209221,"eligible_dividends":32.012044189757916,"allowance":1.6006022094878958,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.0728237637881,1.0530976296144539,88.123090495376]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.71692828406628,"firm_cash":31.53532235079277,"private_loan":18.4998460298867,"net_investment":8.13428940317121,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252649207202685,"requested":0.16252649207202685,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252649207202685},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.16252649207202685,"eligible_dividends":32.45809565882834,"allowance":1.6229047829414172,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252649207202685},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809565882834,"cash_transfer_error":0.0},"groups":[["workers",49.95793610549818,0.12125498075928706,11.365430464000836],["displaced_free",39.200913175131305,0.017056511459943923,8.918207747342372],["displaced_debt",31.925044423836297,0.00784219999590022,7.262947606422758],["owners",390.8026720452791,1.0749006421701008,88.907607890301]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.68853543354726,"firm_cash":31.405561986374043,"private_loan":18.335377478378433,"net_investment":8.039940253188718,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5045724439513259,"requested":0.5045724439513259,"grant_plan":{"displaced_free":0.14881714083994968,"displaced_debt":0.35575530311137626},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5045724439513259,"eligible_dividends":32.82658585926383,"allowance":1.6413292929631915,"tax_arrears":0.0,"supplements":{"displaced_free":0.14881714083994968,"displaced_debt":0.35575530311137626},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82658585926383,"cash_transfer_error":0.0},"groups":[["workers",51.51016874229093,0.14060390648102952,11.540258958609408],["displaced_free",38.9042165250688,0.019330653821854952,8.716040817635605],["displaced_debt",31.925044423836297,0.008759835691010725,7.1524378372633235],["owners",398.5658897937254,1.0964939892728862,89.29408877109424]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.62589004006634,"firm_cash":31.295749142272907,"private_loan":18.173592085874446,"net_investment":7.8946632357585145,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.9412585772703914,"requested":0.9412585772703914,"grant_plan":{"displaced_free":0.363932771186918,"displaced_debt":0.5773258060834734},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.9412585772703914,"eligible_dividends":33.120671123386856,"allowance":1.656033556169343,"tax_arrears":0.0,"supplements":{"displaced_free":0.363932771186918,"displaced_debt":0.5773258060834734},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.120671123386856,"cash_transfer_error":0.0},"groups":[["workers",53.04965563685219,0.1605414337996389,11.715132286471524],["displaced_free",38.9042165250688,0.021562580128707595,8.591347815952693],["displaced_debt",31.925044423836294,0.009675602063674793,7.050113976930517],["owners",404.8080940939765,1.117473960170934,89.39512077908647]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":269.47727163531727,"firm_cash":31.209050990393887,"private_loan":18.01428358046582,"net_investment":7.713346818718662,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.4359186674890623,"requested":1.4359186674890623,"grant_plan":{"displaced_free":0.6102677729756723,"displaced_debt":0.82565089451339},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":true,"tax_paid":1.4359186674890623,"eligible_dividends":33.3384866606192,"allowance":1.6669243330309602,"tax_arrears":0.0,"supplements":{"displaced_free":0.6102677729756723,"displaced_debt":0.8256508945133899},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.3384866606192,"cash_transfer_error":0.0},"groups":[["workers",54.574760482156336,0.18106461683787978,11.889501390755488],["displaced_free",38.9042165250688,0.023790360287190015,8.475561457247132],["displaced_debt",31.925044423836297,0.010589667258642329,6.955098963764336],["owners",409.68278005136,1.1375683913430772,89.25231993976057]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.3365052054781,"firm_cash":31.17649032392677,"private_loan":17.846508136388977,"net_investment":7.621995778465973,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.674019174524705,"requested":1.9847730339162053,"grant_plan":{"displaced_free":0.8851523510301127,"displaced_debt":1.0996206828860926},"unfunded_request":{"displaced_free":0.13858738733936293,"displaced_debt":0.17216647205213742},"adaptive":true,"tax_paid":1.674019174524705,"eligible_dividends":33.4803834904941,"allowance":1.674019174524705,"tax_arrears":0.0,"supplements":{"displaced_free":0.7465649636907498,"displaced_debt":0.9274542108339552},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.4803834904941,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",56.08400509348939,0.2021696706765301,12.062895923125518],["displaced_free",37.45446469759089,0.026115032793503502,8.055938743145626],["displaced_debt",30.124024415595503,0.011564714929629977,6.479262148009548],["owners",414.99464654480727,1.1572705548517683,89.25962440769776]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":287.2918653013925,"firm_cash":31.195514020381722,"private_loan":17.68043776723465,"net_investment":7.612056081527214,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.677359796182006,"requested":2.5810222800766844,"grant_plan":{"displaced_free":1.1847524373840224,"displaced_debt":1.396269842692662},"unfunded_request":{"displaced_free":0.4148032113596909,"displaced_debt":0.4888592725349876},"adaptive":true,"tax_paid":1.677359796182006,"eligible_dividends":33.54719592364012,"allowance":1.677359796182006,"tax_arrears":0.0,"supplements":{"displaced_free":0.7699492260243315,"displaced_debt":0.9074105701576745},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.54719592364012,"cash_transfer_error":0.0},"groups":[["workers",57.57055839869914,0.2238547304848035,12.233743659723567],["displaced_free",34.51218252243678,0.028457140947635632,7.333838786017815],["displaced_debt",26.74888742052466,0.012541599454067184,5.68413857686149],["owners",420.66200854229527,1.1771552069412912,89.39067681523774]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":296.25865653937524,"firm_cash":31.197943138071263,"private_loan":17.555415595851006,"net_investment":7.621772552285336,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.653068619286616,"requested":2.5151643592038244,"grant_plan":{"displaced_free":1.149228867824284,"displaced_debt":1.3659354913795403},"unfunded_request":{"displaced_free":0.3939087747946669,"displaced_debt":0.46818696512254154},"adaptive":true,"tax_paid":1.653068619286616,"eligible_dividends":33.06137238573232,"allowance":1.653068619286616,"tax_arrears":0.0,"supplements":{"displaced_free":0.755320093029617,"displaced_debt":0.8977485262569987},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.06137238573232,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",58.2158484636084,0.24592959830274447,12.370867798516786],["displaced_free",34.73341773312527,0.03035912086480653,7.38085126828912],["displaced_debt",26.967770675479972,0.013277023991618033,5.730651268539493],["owners",415.59054820160276,1.1972911797861276,88.31299149284058]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":305.2360067684464,"firm_cash":31.200186923677556,"private_loan":17.428656727900343,"net_investment":7.630747694710465,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.63063076322382,"requested":2.4730564232868515,"grant_plan":{"displaced_free":1.1262917126990968,"displaced_debt":1.3467647105877545},"unfunded_request":{"displaced_free":0.38366170321056403,"displaced_debt":0.4587639568524674},"adaptive":true,"tax_paid":1.63063076322382,"eligible_dividends":32.612615264476396,"allowance":1.63063076322382,"tax_arrears":0.0,"supplements":{"displaced_free":0.7426300094885327,"displaced_debt":0.8880007537352871},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.612615264476396,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",58.83851243835608,0.2682664110508676,12.503183893150666],["displaced_free",34.84191613813342,0.032281220571854584,7.403907179353351],["displaced_debt",27.067543704221936,0.014022664391327823,5.751853037147163],["owners",410.91803903373506,1.2171865768154628,87.32008329466869]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":314.22347288966665,"firm_cash":31.202336550759263,"private_loan":17.3014197958434,"net_investment":7.639346203037221,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.6091344924069095,"requested":2.4322912230986744,"grant_plan":{"displaced_free":1.104236598160878,"displaced_debt":1.3280546249377965},"unfunded_request":{"displaced_free":0.37370516302497436,"displaced_debt":0.4494515676667906},"adaptive":true,"tax_paid":1.6091344924069095,"eligible_dividends":32.18268984813819,"allowance":1.6091344924069095,"tax_arrears":0.0,"supplements":{"displaced_free":0.7305314351359036,"displaced_debt":0.8786030572710058},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.18268984813819,"cash_transfer_error":0.0},"groups":[["workers",59.43482758756827,0.29085817935713904,12.629900862358257],["displaced_free",34.94733832833378,0.03420956159409808,7.426309394770928],["displaced_debt",27.166145472070273,0.014771116932839255,5.772805912814933],["owners",406.4386501097097,1.2368679904167243,86.36821314831332]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":323.2206317951058,"firm_cash":31.20439626740579,"private_loan":17.173692764736842,"net_investment":7.6475850696232754,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.588537325941794,"requested":2.3933472930508426,"grant_plan":{"displaced_free":1.0832947774852735,"displaced_debt":1.310052515565569},"unfunded_request":{"displaced_free":0.3642791151826398,"displaced_debt":0.44053085192640873},"adaptive":true,"tax_paid":1.588537325941794,"eligible_dividends":31.77074651883588,"allowance":1.588537325941794,"tax_arrears":0.0,"supplements":{"displaced_free":0.7190156623026337,"displaced_debt":0.8695216636391602},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.77074651883588,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.00672672854824,0.31369371689210584,12.7514294298165],["displaced_free",35.04714354078203,0.0361441494725855,7.447518002416181],["displaced_debt",27.260600109321377,0.015522452409936655,5.792877523230793],["owners",402.14416843096177,1.256344440033642,85.45563579157937]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":332.2270884109167,"firm_cash":31.206372030859796,"private_loan":17.045497746094597,"net_investment":7.655488123439255,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.5687796914018357,"requested":2.3560706806864595,"grant_plan":{"displaced_free":1.0633701174263872,"displaced_debt":1.2927005632600723},"unfunded_request":{"displaced_free":0.3553296251199083,"displaced_debt":0.4319613641647154},"adaptive":true,"tax_paid":1.5687796914018357,"eligible_dividends":31.375593828036713,"allowance":1.5687796914018357,"tax_arrears":0.0,"supplements":{"displaced_free":0.7080404923064789,"displaced_debt":0.8607391990953569},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.375593828036713,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",60.555779911256025,0.336762765322725,12.868103231141905],["displaced_free",35.14190284732859,0.03808463249522988,7.467654355057325],["displaced_debt",27.351335862092245,0.016276540754891038,5.812158870694604],["owners",398.02232398897223,1.2756247254524433,84.5797438476566]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":341.24247297875786,"firm_cash":31.208269220666242,"private_loan":16.916854067193178,"net_investment":7.66307688266501,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":1.5498077933374634,"requested":2.3203385873492914,"grant_plan":{"displaced_free":1.0443844984037507,"displaced_debt":1.2759540889455405},"unfunded_request":{"displaced_free":0.3468159436713909,"displaced_debt":0.423714850340437},"adaptive":true,"tax_paid":1.5498077933374634,"eligible_dividends":30.996155866749266,"allowance":1.5498077933374634,"tax_arrears":0.0,"supplements":{"displaced_free":0.6975685547323598,"displaced_debt":0.8522392386051035},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.996155866749266,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",61.08342747735077,0.3600557399435841,12.980228338937037],["displaced_free",35.23204770972466,0.04003070037130396,7.486810138316491],["displaced_debt",27.438651890819905,0.017033268277840557,5.830713526799229],["owners",394.0620506148824,1.2947170382118045,83.73818575566251]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":350.26643888406966,"firm_cash":31.210092754878758,"private_loan":16.78777948380939,"net_investment":7.6703710195150165,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":1.5315724512124154,"requested":2.2860394494564042,"grant_plan":{"displaced_free":1.0262672406253093,"displaced_debt":1.2597722088310952},"unfunded_request":{"displaced_free":0.33870140106936264,"displaced_debt":0.41576559717462636},"adaptive":true,"tax_paid":1.5315724512124154,"eligible_dividends":30.631449024248305,"allowance":1.5315724512124154,"tax_arrears":0.0,"supplements":{"displaced_free":0.6875658395559466,"displaced_debt":0.8440066116564688},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.631449024248305,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",61.59098732035535,0.3835636757055377,13.088084805575512],["displaced_free",35.31796639609908,0.041982069779734885,7.505067859171055],["displaced_debt",27.522820453752015,0.017792530533039298,5.848599346422305],["owners",390.25323108983787,1.3136290269846185,82.92881160659054]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":359.2986607103556,"firm_cash":31.211847138085776,"private_loan":16.658290311747027,"net_investment":7.677388552343032,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":1.5140286191423888,"requested":2.2530720773754602,"grant_plan":{"displaced_free":1.0089544471193141,"displaced_debt":1.2441176302561463},"unfunded_request":{"displaced_free":0.3309530978996882,"displaced_debt":0.4080903603333833},"adaptive":true,"tax_paid":1.5140286191423888,"eligible_dividends":30.280572382847776,"allowance":1.5140286191423888,"tax_arrears":0.0,"supplements":{"displaced_free":0.678001349219626,"displaced_debt":0.836027269922763},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.280572382847776,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",62.07966803865693,0.4072781732031681,13.191929458214599],["displaced_free",35.400007253189756,0.0439384817422202,7.522501541302822],["displaced_debt",27.604087667365178,0.01855423154517084,5.8658686293151],["owners",386.5865987812816,1.3323678455450185,82.14965224102234]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":368.3388324968284,"firm_cash":31.2135365046255,"private_loan":16.528401568185977,"net_investment":7.6841460185018775,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":1.4971349537452807,"requested":2.2213444711006503,"grant_plan":{"displaced_free":0.9923882112355589,"displaced_debt":1.2289562598650916},"unfunded_request":{"displaced_free":0.32354143935720003,"displaced_debt":0.4006680779981696},"adaptive":true,"tax_paid":1.4971349537452807,"eligible_dividends":29.94269907490561,"allowance":1.4971349537452807,"tax_arrears":0.0,"supplements":{"displaced_free":0.6688467718783588,"displaced_debt":0.828288181866922},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.94269907490561,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",62.55058020957265,0.4311913506906729,13.291998294534189],["displaced_free",35.47848363775727,0.04589969906291356,7.53917777302342],["displaced_debt",27.682676539149796,0.019318282977882906,5.882568764569331],["owners",383.0536487266507,1.350940195686706,81.39890035441327]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":377.386666174103,"firm_cash":31.2151646564209,"private_loan":16.398127095981188,"net_investment":7.690658625683454,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":1.4808534357913476,"requested":2.190772804222852,"grant_plan":{"displaced_free":0.9765159370663601,"displaced_debt":1.2142568671564915},"unfunded_request":{"displaced_free":0.31643974033691247,"displaced_debt":0.3934796280945916},"adaptive":true,"tax_paid":1.4808534357913476,"eligible_dividends":29.61706871582695,"allowance":1.4808534357913476,"tax_arrears":0.0,"supplements":{"displaced_free":0.6600761967294476,"displaced_debt":0.8207772390618999},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.61706871582695,"cash_transfer_error":0.0},"groups":[["workers",63.00474628982304,0.4552958011498294,13.388508586587395],["displaced_free",35.553678097972075,0.04786550409416294,7.555156595819066],["displaced_debt",27.758789538128852,0.02008460340261696,5.898742776852381],["owners",379.64655979768554,1.3693523655214417,80.67489395700818]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":150.22847392932422,"displaced_free":87.25624535758868,"displaced_debt":82.52490600486357,"owners":111.85544583526278},"consumption_index":{"workers":151.64505719479362,"displaced_free":85.93490564167823,"displaced_debt":80.6763716459864,"owners":112.30097783408024},"wealth_change":{"workers":160.99288843059497,"displaced_free":119.91967945954997,"displaced_debt":69.3670241115407,"owners":1009.6401171038606},"real_wealth":{"workers":380.992888430595,"displaced_free":339.91967945954997,"displaced_debt":89.3670241115407,"owners":4029.6401171038606},"equity_share":{"workers":0.23652983042812467,"displaced_free":0.024882084663786636,"displaced_debt":0.010430873488994569,"owners":0.7281572114190942},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":8.526512829121202e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77814872014187,"firm_cash":31.67706636326228,"private_loan":18.667230811414452,"net_investment":8.143265453049153,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":32.012044189757916,"allowance":1.6006022094878958,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.0728237637881,1.0530976296144539,88.123090495376]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.71693092024293,"firm_cash":31.535322950522957,"private_loan":18.499845655055335,"net_investment":8.134291802091951,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":32.45809565882834,"allowance":1.6229047829414172,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809565882834,"cash_transfer_error":0.0},"groups":[["workers",49.95793610549818,0.12125498075928706,11.365430464000836],["displaced_free",39.200913175131305,0.017056511459943923,8.918207747342372],["displaced_debt",31.9249851098619,0.00784220205541322,7.262934112493582],["owners",390.80270499748707,1.0749006565866916,88.90761538692831]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.68935272843916,"firm_cash":31.405744501259292,"private_loan":18.33527798911443,"net_investment":8.040670312729688,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":32.82658585659436,"allowance":1.6413292928297183,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82658585659436,"cash_transfer_error":0.0},"groups":[["workers",51.510168670604266,0.14060390651587723,11.540258942548839],["displaced_free",38.90192216854662,0.019330813152168995,8.715526793530156],["displaced_debt",31.909009638457327,0.008760390749504098,7.148845428615922],["owners",398.57607285028075,1.0964983795961711,89.29637016741866]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.62889445842706,"firm_cash":31.29623213203894,"private_loan":18.17351570033869,"net_investment":7.896595194822638,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":33.12067010302725,"allowance":1.6560335051513626,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.12067010302725,"cash_transfer_error":0.0},"groups":[["workers",53.04963069660803,0.1605414458945802,11.715126778834271],["displaced_free",38.88074694733176,0.021564078333768114,8.586164950869096],["displaced_debt",31.899529247918732,0.009676026346347904,7.044479375582053],["owners",404.83538219465214,1.117489766753755,89.40114690131901]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":269.48218580069613,"firm_cash":31.20946704242283,"private_loan":18.01438680730836,"net_investment":7.715011026834475,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":33.33850647432429,"allowance":1.6669253237162147,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.33850647432429,"cash_transfer_error":0.0},"groups":[["workers",54.57466525968411,0.1810646531006847,11.889480645859752],["displaced_free",38.878615226723824,0.02379066258514319,8.469984031536262],["displaced_debt",31.90816989422331,0.010589060978489146,6.9514227269557916],["owners",409.70682496644224,1.1375955648940757,89.25755829626063]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.5234011643201,"firm_cash":31.215632097606978,"private_loan":17.846820605435948,"net_investment":7.778562873186814,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":0.13957172331958856,"displaced_debt":0.17356782493526945},"adaptive":false,"tax_paid":1.6740258730412052,"eligible_dividends":33.4805174608241,"allowance":1.6740258730412052,"tax_arrears":0.3131395482548578,"supplements":{"displaced_free":0.746142342237076,"displaced_debt":0.9278835308041291},"supplement_arrears":{"displaced_free":0.13957172331958856,"displaced_debt":0.17356782493526968},"total_dividend_payout":39.821249999999985,"owner_dividends":33.4805174608241,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",56.08384832522321,0.2021696987530683,12.062862204433783],["displaced_free",37.44993110023817,0.02611240853491448,8.054963628887432],["displaced_debt",30.128280816400125,0.011562892612617384,6.480177641113647],["owners",413.1762031845875,1.1584368474539364,88.86850232289187]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":288.0219172657232,"firm_cash":31.310934671548072,"private_loan":17.680827318967815,"net_investment":8.073738686192641,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.4264460100398729,"displaced_debt":0.49715541010154585},"adaptive":false,"tax_paid":1.6776550596951516,"eligible_dividends":33.55310119390303,"allowance":1.6776550596951516,"tax_arrears":1.2367409683962762,"supplements":{"displaced_free":0.7678103487418525,"displaced_debt":0.909844710953299},"supplement_arrears":{"displaced_free":0.5660177333594615,"displaced_debt":0.6707232350368155},"total_dividend_payout":40.500000000000014,"owner_dividends":33.55310119390303,"cash_transfer_error":0.0},"groups":[["workers",57.56319370497408,0.2238581997791195,12.232178662306993],["displaced_free",34.48338948819955,0.028455942608690617,7.3277202662424035],["displaced_debt",26.769700899537636,0.012539323709488757,5.688561441151747],["owners",415.28998089870754,1.1814815651403774,88.24912094097535]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":297.5207323520366,"firm_cash":31.310998205841514,"private_loan":17.555456724042184,"net_investment":8.073992823366424,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":0.41410837802638656,"displaced_debt":0.49122220206503},"adaptive":false,"tax_paid":1.6541811666982331,"eligible_dividends":33.08362333396466,"allowance":1.6541811666982331,"tax_arrears":2.142071548487692,"supplements":{"displaced_free":0.7568870216255335,"displaced_debt":0.8972941450726996},"supplement_arrears":{"displaced_free":0.9801261113858482,"displaced_debt":1.1619454371018452},"total_dividend_payout":40.500000000000014,"owner_dividends":33.08362333396466,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",58.187548697158945,0.245940380320964,12.364854098146276],["displaced_free",34.72909553491349,0.030354623549235456,7.379932801169116],["displaced_debt",26.94620789059023,0.013276797797286587,5.726069176750426],["owners",410.4942930665436,1.2042576787328954,87.23003727664052]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":307.03163373623016,"firm_cash":31.31356654414105,"private_loan":17.42866798848716,"net_investment":8.08426617656454,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.4141422844234989,"displaced_debt":0.4943607066825644},"adaptive":false,"tax_paid":1.6324632974712125,"eligible_dividends":32.64926594942425,"allowance":1.6324632974712125,"tax_arrears":3.0505745395937547,"supplements":{"displaced_free":0.7461191173797478,"displaced_debt":0.8863441800914644},"supplement_arrears":{"displaced_free":1.394268395809347,"displaced_debt":1.6563061437844093},"total_dividend_payout":40.500000000000014,"owner_dividends":32.64926594942425,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",58.79165981261297,0.2682752063554023,12.493227710180255],["displaced_free",34.84507726357764,0.03227596345890675,7.404578918510249],["displaced_debt",27.02367076785848,0.014022613888786725,5.742530038169926],["owners",405.9512076736317,1.2268253114906038,86.26463163064673]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":316.55361267696264,"firm_cash":31.31592052490557,"private_loan":17.301522004045175,"net_investment":8.093682099622598,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.4139589134415955,"displaced_debt":0.49679037160777273},"adaptive":false,"tax_paid":1.6117313572551968,"eligible_dividends":32.234627145103936,"allowance":1.6117313572551968,"tax_arrears":3.961323824643123,"supplements":{"displaced_free":0.735707754371101,"displaced_debt":0.8760236028840959},"supplement_arrears":{"displaced_free":1.8082273092509424,"displaced_debt":2.153096515392182},"total_dividend_payout":40.500000000000014,"owner_dividends":32.234627145103936,"cash_transfer_error":0.0},"groups":[["workers",59.368062224064445,0.2908584339991851,12.615713222613694],["displaced_free",34.95582668840573,0.03420411015238134,7.428113171286218],["displaced_debt",27.102581782562208,0.014770531444327804,5.759298628794469],["owners",401.6159547885506,1.2491897612471414,85.343390392567]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":326.08609344291295,"firm_cash":31.31815216276437,"private_loan":17.173988970123247,"net_investment":8.102608651057778,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.41380506344445,"displaced_debt":0.49895429627986865},"adaptive":false,"tax_paid":1.5919275720109354,"eligible_dividends":31.838551440218705,"allowance":1.5919275720109354,"tax_arrears":4.874083184367441,"supplements":{"displaced_free":0.7257394808812122,"displaced_debt":0.8661880911297232},"supplement_arrears":{"displaced_free":2.2220323726953923,"displaced_debt":2.652050811672051},"total_dividend_payout":40.500000000000014,"owner_dividends":31.838551440218705,"cash_transfer_error":0.0},"groups":[["workers",59.91914745207671,0.31367812510048193,12.7328188335663],["displaced_free",35.059666685005936,0.03613888941308442,7.450179170563761],["displaced_debt",27.179050873602993,0.015520725761515614,5.775548310640635],["owners",397.473030852645,1.2713606276792278,84.46301905618706]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":335.62852744602225,"firm_cash":31.32026722566066,"private_loan":17.046080406090912,"net_investment":8.111068902642899,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.41363619406436936,"displaced_debt":0.5008912187180317},"adaptive":false,"tax_paid":1.57298700937075,"eligible_dividends":31.459740187415,"allowance":1.57298700937075,"tax_arrears":5.788610597149842,"supplements":{"displaced_free":0.716212007517183,"displaced_debt":0.8567750018535671},"supplement_arrears":{"displaced_free":2.6356685667597617,"displaced_debt":3.152942030390083},"total_dividend_payout":40.500000000000014,"owner_dividends":31.459740187415,"cash_transfer_error":0.0},"groups":[["workers",60.44664074613941,0.33672359542500907,12.844911158554623],["displaced_free",35.15759801514355,0.03807984788654742,7.4709895782180045],["displaced_debt",27.253076018771896,0.016273129079352886,5.791278653989029],["owners",393.50908894731015,1.2933464071253955,83.6206814013034]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":345.180401869196,"firm_cash":31.32227331492437,"private_loan":16.91780848172487,"net_investment":8.119093259697692,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.4134408304082564,"displaced_debt":0.502626356148792},"adaptive":false,"tax_paid":1.5548508339520524,"eligible_dividends":31.097016679041044,"allowance":1.5548508339520524,"tax_arrears":6.70467778370689,"supplements":{"displaced_free":0.7071048664737727,"displaced_debt":0.8477459674782797},"supplement_arrears":{"displaced_free":3.049109397168018,"displaced_debt":3.6555683865388753},"total_dividend_payout":40.500000000000014,"owner_dividends":31.097016679041044,"cash_transfer_error":0.0},"groups":[["workers",60.95212779318225,0.3599848995117508,12.952327156051227],["displaced_free",35.250245739484264,0.04002661390653173,7.490677219640405],["displaced_debt",27.324763764718455,0.01702766981091785,5.806512300002673],["owners",389.71193994707835,1.315154968928054,82.81378723875414]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":354.7412362956537,"firm_cash":31.324177315622226,"private_loan":16.789185164474908,"net_investment":8.126709262489072,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.4132144530926497,"displaced_debt":0.5041765013675599},"adaptive":false,"tax_paid":1.5374655368525556,"eligible_dividends":30.74931073705111,"allowance":1.5374655368525556,"tax_arrears":7.6220687381671,"supplements":{"displaced_free":0.698393543808227,"displaced_debt":0.8390719930443284},"supplement_arrears":{"displaced_free":3.4623238502606677,"displaced_debt":4.159744887906435},"total_dividend_payout":40.500000000000014,"owner_dividends":30.74931073705111,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",61.43705132820695,0.3834527780462402,13.055373407243977],["displaced_free",35.338112783454186,0.041978859014005165,7.509348966484014],["displaced_debt",27.394271618852855,0.017784277559447028,5.821282719006233],["owners",386.07050027096125,1.3367936096739557,82.03998130757927]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":364.3105799990798,"firm_cash":31.325985536977996,"private_loan":16.660221716952464,"net_investment":8.133942147912137,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.4129554126525924,"displaced_debt":0.5055547596715343},"adaptive":false,"tax_paid":1.5207823456247904,"eligible_dividends":30.415646912495806,"allowance":1.5207823456247904,"tax_arrears":8.540578910491227,"supplements":{"displaced_free":0.6900534904214547,"displaced_debt":0.8307288552033357},"supplement_arrears":{"displaced_free":3.8752792629132604,"displaced_debt":4.66529964757797},"total_dividend_payout":40.500000000000014,"owner_dividends":30.415646912495806,"cash_transfer_error":0.0},"groups":[["workers",61.90272776306305,0.40711859418471,13.154329649650897],["displaced_free",35.4216269589553,0.04393628790645393,7.527095728778002],["displaced_debt",27.461763686603515,0.01854288607428493,5.835624783403248],["owners",382.57466621403364,1.3582691112415397,81.29711657048215]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":373.88800949962143,"firm_cash":31.32770376886505,"private_loan":16.530928587187383,"net_investment":8.140815075460395,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.4126633333856985,"displaced_debt":0.5067721848740794},"adaptive":false,"tax_paid":1.504756709173732,"eligible_dividends":30.095134183474638,"allowance":1.504756709173732,"tax_arrears":9.460014428751006,"supplements":{"displaced_free":0.6820613688201932,"displaced_debt":0.8226953403535389},"supplement_arrears":{"displaced_free":4.287942596298959,"displaced_debt":5.172071832452049},"total_dividend_payout":40.500000000000014,"owner_dividends":30.095134183474638,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",62.35036085989136,0.4309742777816097,13.249451682726914],["displaced_free",35.5011624029459,0.04589863277611877,7.543997010626004],["displaced_debt",27.527397358037078,0.01930343389643247,5.849571938582878],["owners",379.21520744965534,1.3795877897019304,80.58323158305176]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":383.4731263653914,"firm_cash":31.32933733397607,"private_loan":16.401315415518575,"net_investment":8.14734933590448,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":0.4123384598622284,"displaced_debt":0.5078384893169604},"adaptive":false,"tax_paid":1.4893478467127659,"eligible_dividends":29.786956934255315,"allowance":1.4893478467127659,"tax_arrears":10.380191377930194,"supplements":{"displaced_free":0.6743954147918931,"displaced_debt":0.8149524319208726},"supplement_arrears":{"displaced_free":4.700281056161187,"displaced_debt":5.67991032176901},"total_dividend_payout":40.500000000000014,"owner_dividends":29.786956934255315,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",62.78105367864455,0.4550122757735624,13.340973906711966],["displaced_free",35.57705093565479,0.047865649539288756,7.560123323826642],["displaced_debt",27.59131910292736,0.0200658643180137,5.863155309372066],["owners",375.9836737885006,1.4007555380606118,79.89653068005637]]}]}},"external__0.95__0.5__0.10":{"mode":"external","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"sum_tax_paid":30.622026011578455,"sum_grants_paid":30.622026011578455,"sum_requests":30.622026011578455,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9493748432535056,"displaced_debt":0.949240739752782},"sum_tax_paid":32.43640696984461,"sum_grants_paid":32.43640696984462,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-1.814380958266156,"terminal_capital_change_pct":0.22926778267944314,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":151.10559521345044,"displaced_free":94.95801755530631,"displaced_debt":94.5630318962773,"owners":108.79148098870287},"consumption_index":{"workers":152.5603141869253,"displaced_free":93.97153750016619,"displaced_debt":93.34808311063242,"owners":111.70269282830446},"wealth_change":{"workers":161.2293663642049,"displaced_free":124.7168507470895,"displaced_debt":75.31085929642767,"owners":895.9257333239284},"real_wealth":{"workers":381.2293663642049,"displaced_free":344.7168507470895,"displaced_debt":95.31085929642767,"owners":3915.9257333239284},"equity_share":{"workers":0.24332693600086905,"displaced_free":0.026628364700741553,"displaced_debt":0.011368226789716373,"owners":0.7186764725086731},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":9.237055564881302e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77814872014187,"firm_cash":31.67706636326228,"private_loan":18.667230811414452,"net_investment":8.143265453049153,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771209221,"requested":0.0005863673771209221,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0005863673771209221,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.0728237637881,1.0530976296144539,88.123090495376]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.71692828406628,"firm_cash":31.53532235079277,"private_loan":18.4998460298867,"net_investment":8.13428940317121,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252649207202685,"requested":0.16252649207202685,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252649207202685},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.16252649207202685,"eligible_dividends":32.45809565882834,"allowance":3.2458095658828343,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252649207202685},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809565882834,"cash_transfer_error":0.0},"groups":[["workers",49.95793610549818,0.12125498075928706,11.365430464000836],["displaced_free",39.200913175131305,0.017056511459943923,8.918207747342372],["displaced_debt",31.925044423836297,0.00784219999590022,7.262947606422758],["owners",390.8026720452791,1.0749006421701008,88.907607890301]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.68853543354726,"firm_cash":31.405561986374043,"private_loan":18.335377478378433,"net_investment":8.039940253188718,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5045724439513259,"requested":0.5045724439513259,"grant_plan":{"displaced_free":0.14881714083994968,"displaced_debt":0.35575530311137626},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5045724439513259,"eligible_dividends":32.82658585926383,"allowance":3.282658585926383,"tax_arrears":0.0,"supplements":{"displaced_free":0.14881714083994968,"displaced_debt":0.35575530311137626},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82658585926383,"cash_transfer_error":0.0},"groups":[["workers",51.51016874229093,0.14060390648102952,11.540258958609408],["displaced_free",38.9042165250688,0.019330653821854952,8.716040817635605],["displaced_debt",31.925044423836297,0.008759835691010725,7.1524378372633235],["owners",398.5658897937254,1.0964939892728862,89.29408877109424]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.62589004006634,"firm_cash":31.295749142272907,"private_loan":18.173592085874446,"net_investment":7.8946632357585145,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.9412585772703914,"requested":0.9412585772703914,"grant_plan":{"displaced_free":0.363932771186918,"displaced_debt":0.5773258060834734},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.9412585772703914,"eligible_dividends":33.120671123386856,"allowance":3.312067112338686,"tax_arrears":0.0,"supplements":{"displaced_free":0.363932771186918,"displaced_debt":0.5773258060834734},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.120671123386856,"cash_transfer_error":0.0},"groups":[["workers",53.04965563685219,0.1605414337996389,11.715132286471524],["displaced_free",38.9042165250688,0.021562580128707595,8.591347815952693],["displaced_debt",31.925044423836294,0.009675602063674793,7.050113976930517],["owners",404.8080940939765,1.117473960170934,89.39512077908647]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":269.47727163531727,"firm_cash":31.209050990393887,"private_loan":18.01428358046582,"net_investment":7.713346818718662,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.4359186674890623,"requested":1.4359186674890623,"grant_plan":{"displaced_free":0.6102677729756723,"displaced_debt":0.82565089451339},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":true,"tax_paid":1.4359186674890623,"eligible_dividends":33.3384866606192,"allowance":3.3338486660619204,"tax_arrears":0.0,"supplements":{"displaced_free":0.6102677729756723,"displaced_debt":0.8256508945133899},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.3384866606192,"cash_transfer_error":0.0},"groups":[["workers",54.574760482156336,0.18106461683787978,11.889501390755488],["displaced_free",38.9042165250688,0.023790360287190015,8.475561457247132],["displaced_debt",31.925044423836297,0.010589667258642329,6.955098963764336],["owners",409.68278005136,1.1375683913430772,89.25231993976057]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.19202645722396,"firm_cash":31.145414937987617,"private_loan":17.857268540892235,"net_investment":7.497694234709371,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.9847730339162053,"requested":1.9847730339162053,"grant_plan":{"displaced_free":0.8851523510301127,"displaced_debt":1.0996206828860926},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9847730339162053,"eligible_dividends":33.4803834904941,"allowance":3.34803834904941,"tax_arrears":0.0,"supplements":{"displaced_free":0.8851523510301127,"displaced_debt":1.0996206828860926},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.4803834904941,"cash_transfer_error":0.0},"groups":[["workers",56.08400509348939,0.2021696706765301,12.062895923125518],["displaced_free",38.9042165250688,0.026014355583261976,8.367760364659192],["displaced_debt",31.925044423836294,0.011502179512677173,6.866636710126857],["owners",413.18866219163027,1.1565307753023741,88.8711820834584]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":286.72003559535983,"firm_cash":31.104701941853783,"private_loan":17.70238314816548,"net_investment":7.248807767415471,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.585480581461354,"requested":2.585480581461354,"grant_plan":{"displaced_free":1.1869828879773663,"displaced_debt":1.3984976934839877},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.585480581461354,"eligible_dividends":33.54743355412275,"allowance":3.3547433554122748,"tax_arrears":0.0,"supplements":{"displaced_free":1.1869828879773663,"displaced_debt":1.3984976934839877},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.54743355412275,"cash_transfer_error":0.0},"groups":[["workers",57.57629155710204,0.2238519435328021,12.234961955884183],["displaced_free",38.904216525068804,0.028234885859343493,8.26714601157712],["displaced_debt",31.925044423836294,0.012413270058128664,6.784071940065212],["owners",415.3271950053165,1.1741174391026963,88.25702893862976]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":295.2773544011113,"firm_cash":31.110930246222104,"private_loan":17.55162599394181,"net_investment":7.273720984888769,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.5231975377780635,"requested":2.5231975377780635,"grant_plan":{"displaced_free":1.1532341330459328,"displaced_debt":1.3699634047321305},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5231975377780635,"eligible_dividends":33.05378601979858,"allowance":3.305378601979858,"tax_arrears":0.0,"supplements":{"displaced_free":1.1532341330459328,"displaced_debt":1.3699634047321305},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.05378601979858,"cash_transfer_error":0.0},"groups":[["workers",58.23814687763138,0.2459209883575289,12.375606211496669],["displaced_free",38.904216525068804,0.030396231221847318,8.26714601157712],["displaced_debt",31.925044423836294,0.013300076847679672,6.784071940065212],["owners",410.4011110854546,1.1918234732391917,87.2102361056591]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":303.8611592994676,"firm_cash":31.116558540900616,"private_loan":17.400868839718136,"net_investment":7.296234163602847,"money_identity_error":-9.237055564881302e-14,"policy":{"assessment":2.466914590992886,"requested":2.466914590992886,"grant_plan":{"displaced_free":1.1229519070939578,"displaced_debt":1.3439626838989278},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.466914590992886,"eligible_dividends":32.58236957867828,"allowance":3.2582369578678283,"tax_arrears":0.0,"supplements":{"displaced_free":1.1229519070939578,"displaced_debt":1.3439626838989278},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.58236957867828,"cash_transfer_error":0.0},"groups":[["workers",58.87520133553669,0.26825947733734823,12.510980283801546],["displaced_free",38.904216525068804,0.03255757658435114,8.26714601157712],["displaced_debt",31.925044423836294,0.014186883637230679,6.784071940065212],["owners",405.6768689540695,1.209388964214855,86.20633465273977]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":312.47007209923635,"firm_cash":31.121893969950765,"private_loan":17.250111685494463,"net_investment":7.317575879803428,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.413560300491411,"requested":2.413560300491411,"grant_plan":{"displaced_free":1.094423004613558,"displaced_debt":1.319137295877853},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.413560300491411,"eligible_dividends":32.13098997883562,"allowance":3.2130989978835625,"tax_arrears":0.0,"supplements":{"displaced_free":1.094423004613558,"displaced_debt":1.319137295877853},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.13098997883562,"cash_transfer_error":0.0},"groups":[["workers",59.48637786656042,0.29085828926525376,12.640855296644089],["displaced_free",38.904216525068804,0.03471892194685497,8.26714601157712],["displaced_debt",31.925044423836294,0.015073690426781687,6.784071940065212],["owners",401.147554222779,1.226817949010504,85.24385527234053]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.10282437497943,"firm_cash":31.12695985859532,"private_loan":17.09935453127079,"net_investment":7.337839434381621,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.3629014140459113,"requested":2.3629014140459113,"grant_plan":{"displaced_free":1.067500672838971,"displaced_debt":1.2954007412069404},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3629014140459113,"eligible_dividends":31.698318543517292,"allowance":3.169831854351729,"tax_arrears":0.0,"supplements":{"displaced_free":1.067500672838971,"displaced_debt":1.2954007412069404},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.698318543517292,"cash_transfer_error":0.0},"groups":[["workers",60.07333341536312,0.31370655504380374,12.765583350764663],["displaced_free",38.904216525068804,0.0368802673093588,8.26714601157712],["displaced_debt",31.925044423836294,0.015960497216332692,6.784071940065212],["owners",396.80047062141654,1.2441150918035826,84.32010000705101]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":329.75824703546635,"firm_cash":31.131777315353386,"private_loan":16.94859737704712,"net_investment":7.357109261413868,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.31472684646533,"requested":2.31472684646533,"grant_plan":{"displaced_free":1.0420527668382644,"displaced_debt":1.272674079627066},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.31472684646533,"eligible_dividends":31.283191848433873,"allowance":3.1283191848433876,"tax_arrears":0.0,"supplements":{"displaced_free":1.0420527668382644,"displaced_debt":1.272674079627066},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.283191848433873,"cash_transfer_error":0.0},"groups":[["workers",60.63750849486665,0.3367941551527974,12.885470555159163],["displaced_free",38.904216525068804,0.039041612671862624,8.26714601157712],["displaced_debt",31.925044423836294,0.016847304005883697,6.784071940065212],["owners",392.6245412174537,1.2612847908258984,83.43271500870891]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":338.4352605789123,"firm_cash":31.13636537798218,"private_loan":16.797840222823446,"net_investment":7.375461511929018,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.2688462201774415,"requested":2.2688462201774415,"grant_plan":{"displaced_free":1.0179606141620678,"displaced_debt":1.2508856060153737},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2688462201774415,"eligible_dividends":30.884538437407066,"allowance":3.088453843740707,"tax_arrears":0.0,"supplements":{"displaced_free":1.0179606141620678,"displaced_debt":1.2508856060153737},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.884538437407066,"cash_transfer_error":0.0},"groups":[["workers",61.18023582901299,0.36011158266892446,13.00080011366526],["displaced_free",38.904216525068804,0.04120295803436645,8.26714601157712],["displaced_debt",31.925044423836294,0.017734110795434705,6.784071940065212],["owners",388.60954104883916,1.278331267478645,82.57952747287833]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":347.1328664797529,"firm_cash":31.14074125392857,"private_loan":16.647083068599773,"net_investment":7.392965015714552,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.2250874607136044,"requested":2.2250874607136044,"grant_plan":{"displaced_free":0.9951173991442723,"displaced_debt":1.2299700615693319},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2250874607136044,"eligible_dividends":30.50137199930864,"allowance":3.050137199930864,"tax_arrears":0.0,"supplements":{"displaced_free":0.9951173991442723,"displaced_debt":1.2299700615693319},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.50137199930864,"cash_transfer_error":0.0},"groups":[["workers",61.70274703627886,0.3836498980988975,13.111833745209257],["displaced_free",38.904216525068804,0.04336430339687028,8.26714601157712],["displaced_debt",31.925044423836294,0.01862091758498571,6.784071940065212],["owners",384.74603902403067,1.2952585698475638,81.75853329260651]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":355.85013955687896,"firm_cash":31.144920528889212,"private_loan":16.4963259143761,"net_investment":7.409682115557132,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.1832947111071688,"requested":2.1832947111071688,"grant_plan":{"displaced_free":0.9734267673698214,"displaced_debt":1.2098679437373472},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1832947111071688,"eligible_dividends":30.132783186272064,"allowance":3.0132783186272065,"tax_arrears":0.0,"supplements":{"displaced_free":0.9734267673698213,"displaced_debt":1.2098679437373472},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.132783186272064,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",62.206181850798465,0.40740068557817,13.218813643294673],["displaced_free",38.904216525068804,0.0455256487593741,8.26714601157712],["displaced_debt",31.925044423836294,0.019507724374536718,6.784071940065212],["owners",381.02532355953963,1.3120705795722234,80.96788125640217]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":364.5862211955771,"firm_cash":31.148917348223293,"private_loan":16.345568760152428,"net_investment":7.425669392893425,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.143326517766435,"requested":2.143326517766435,"grant_plan":{"displaced_free":0.9528016168583568,"displaced_debt":1.190524900908078},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.143326517766435,"eligible_dividends":29.77793239235564,"allowance":2.9777932392355644,"tax_arrears":0.0,"supplements":{"displaced_free":0.952801616858357,"displaced_debt":1.190524900908078},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.77793239235564,"cash_transfer_error":0.0},"groups":[["workers",62.69159630133658,0.4313560131622467,13.321964214034024],["displaced_free",38.904216525068804,0.04768699412187793,8.26714601157712],["displaced_debt",31.925044423836294,0.020394531164087727,6.784071940065212],["owners",377.4393367900517,1.3287710187315478,80.20585906788598]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":373.34031331392873,"firm_cash":31.152744575149672,"private_loan":16.194811605928756,"net_investment":7.4409783005989,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.105054248502717,"requested":2.105054248502717,"grant_plan":{"displaced_free":0.9331630482720921,"displaced_debt":1.1718912002306252},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.105054248502717,"eligible_dividends":29.436043304405274,"allowance":2.9436043304405275,"tax_arrears":0.0,"supplements":{"displaced_free":0.9331630482720921,"displaced_debt":1.1718912002306252},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.436043304405274,"cash_transfer_error":0.0},"groups":[["workers",63.159970073387065,0.45550839669579746,13.42149364059475],["displaced_free",38.904216525068804,0.049848339484381755,8.26714601157712],["displaced_debt",31.925044423836294,0.021281337953638735,6.784071940065212],["owners",373.98061558916316,1.3453634567372674,79.47088081269717]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":151.17463115167422,"displaced_free":98.8834803897559,"displaced_debt":99.17832356365079,"owners":107.73204259835072},"consumption_index":{"workers":152.63235168768057,"displaced_free":98.06767263176575,"displaced_debt":98.20628486576241,"owners":111.06551629127456},"wealth_change":{"workers":161.24178395979828,"displaced_free":125.81905748394763,"displaced_debt":76.38747377463099,"owners":885.1199455998976},"real_wealth":{"workers":381.2417839597983,"displaced_free":345.81905748394763,"displaced_debt":96.38747377463099,"owners":3905.1199455998976},"equity_share":{"workers":0.2439159193230409,"displaced_free":0.026873391943988714,"displaced_debt":0.011483832193529627,"owners":0.7177268565394408},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.815970093361102e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77814872014187,"firm_cash":31.67706636326228,"private_loan":18.667230811414452,"net_investment":8.143265453049153,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.0728237637881,1.0530976296144539,88.123090495376]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.71693092024293,"firm_cash":31.535322950522957,"private_loan":18.499845655055335,"net_investment":8.134291802091951,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":32.45809565882834,"allowance":3.2458095658828343,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809565882834,"cash_transfer_error":0.0},"groups":[["workers",49.95793610549818,0.12125498075928706,11.365430464000836],["displaced_free",39.200913175131305,0.017056511459943923,8.918207747342372],["displaced_debt",31.9249851098619,0.00784220205541322,7.262934112493582],["owners",390.80270499748707,1.0749006565866916,88.90761538692831]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.68935272843916,"firm_cash":31.405744501259292,"private_loan":18.33527798911443,"net_investment":8.040670312729688,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":32.82658585659436,"allowance":3.2826585856594366,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82658585659436,"cash_transfer_error":0.0},"groups":[["workers",51.510168670604266,0.14060390651587723,11.540258942548839],["displaced_free",38.90192216854662,0.019330813152168995,8.715526793530156],["displaced_debt",31.909009638457327,0.008760390749504098,7.148845428615922],["owners",398.57607285028075,1.0964983795961711,89.29637016741866]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.62889445842706,"firm_cash":31.29623213203894,"private_loan":18.17351570033869,"net_investment":7.896595194822638,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":33.12067010302725,"allowance":3.312067010302725,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.12067010302725,"cash_transfer_error":0.0},"groups":[["workers",53.04963069660803,0.1605414458945802,11.715126778834271],["displaced_free",38.88074694733176,0.021564078333768114,8.586164950869096],["displaced_debt",31.899529247918732,0.009676026346347904,7.044479375582053],["owners",404.83538219465214,1.117489766753755,89.40114690131901]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":269.48218580069613,"firm_cash":31.20946704242283,"private_loan":18.01438680730836,"net_investment":7.715011026834475,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":33.33850647432429,"allowance":3.3338506474324294,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.33850647432429,"cash_transfer_error":0.0},"groups":[["workers",54.57466525968411,0.1810646531006847,11.889480645859752],["displaced_free",38.878615226723824,0.02379066258514319,8.469984031536262],["displaced_debt",31.90816989422331,0.010589060978489146,6.9514227269557916],["owners",409.70682496644224,1.1375955648940757,89.25755829626063]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.1958283302739,"firm_cash":31.145175699249634,"private_loan":17.857668594494402,"net_investment":7.49673727975744,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":33.4805174608241,"allowance":3.3480517460824104,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.4805174608241,"cash_transfer_error":0.0},"groups":[["workers",56.08384832522321,0.2021696987530683,12.062862204433783],["displaced_free",38.90997998947314,0.026011016250939833,8.369000006356506],["displaced_debt",31.943960267626792,0.011499848187227567,6.870705247218005],["owners",413.1762031845875,1.1565539539505123,88.86850232289187]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":286.71641351623316,"firm_cash":31.103124352016266,"private_loan":17.703105125784003,"net_investment":7.242497408065361,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.6012564798365703,"eligible_dividends":33.5476845472088,"allowance":3.3547684547208805,"tax_arrears":0.0,"supplements":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.5476845472088,"cash_transfer_error":0.0},"groups":[["workers",57.57618138069221,0.22385188632564543,12.234938543397094],["displaced_free",38.98019905746057,0.028226999163270334,8.28329229971037],["displaced_debt",32.014045041967144,0.012409045061994622,6.802984571418018],["owners",415.23722261142854,1.1741021516545553,88.23790980492856]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":295.2566432824498,"firm_cash":31.107298825320967,"private_loan":17.552551444261503,"net_investment":7.259195301284137,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.5595117467896493,"eligible_dividends":33.053986490098744,"allowance":3.3053986490098746,"tax_arrears":0.0,"supplements":{"displaced_free":1.1709953996519198,"displaced_debt":1.3885163471377293},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.053986490098744,"cash_transfer_error":0.0},"groups":[["workers",58.238326370477346,0.2459207474925468,12.375644353726436],["displaced_free",39.0903632772073,0.03038491548453573,8.306702196406551],["displaced_debt",32.1197162058467,0.013294654953303446,6.825439693742423],["owners",410.18992649673254,1.1917154688314846,87.16535938055566]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":303.8056003231193,"firm_cash":31.10915337114221,"private_loan":17.40201055525667,"net_investment":7.266613484569078,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.5409662885772755,"eligible_dividends":32.5821657468327,"allowance":3.2582165746832703,"tax_arrears":0.0,"supplements":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.5821657468327,"cash_transfer_error":0.0},"groups":[["workers",58.876049389356794,0.2682589812802216,12.511160495238318],["displaced_free",39.2970761304058,0.03254224727401957,8.350628677711232],["displaced_debt",32.31209150382295,0.014180189594508345,6.866319444562376],["owners",405.2395044688729,1.2090900629095347,86.11339469963549]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":312.3632564914465,"firm_cash":31.111001935769487,"private_loan":17.250484809917236,"net_investment":7.274007743078172,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.522480642304565,"eligible_dividends":32.129823408173536,"allowance":3.2129823408173537,"tax_arrears":0.0,"supplements":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.129823408173536,"cash_transfer_error":0.0},"groups":[["workers",59.48863149174431,0.2908574397429775,12.641334191995664],["displaced_free",39.48710736404458,0.034712221556706085,8.391010314859473],["displaced_debt",32.49152079055367,0.01507151750826972,6.904448167992654],["owners",400.4949779552133,1.2262294570015393,85.10518281548282]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":320.9292861706299,"firm_cash":31.112781306826435,"private_loan":17.098074614957273,"net_investment":7.281125227305878,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.504686931735254,"eligible_dividends":31.695209466290954,"allowance":3.1695209466290954,"tax_arrears":0.0,"supplements":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.695209466290954,"cash_transfer_error":0.0},"groups":[["workers",60.07764017534712,0.3137055838796822,12.766498537261263],["displaced_free",39.66847632800078,0.03689335467665605,8.429551219700166],["displaced_debt",32.66465733566197,0.015968048066857726,6.941239683828169],["owners",395.9336765523678,1.2431442644707837,84.13590626737815]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":329.5033970307931,"firm_cash":31.114498557784643,"private_loan":16.94481049583288,"net_investment":7.28799423113874,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.487514422153151,"eligible_dividends":31.277250921151282,"allowance":3.1277250921151283,"tax_arrears":0.0,"supplements":{"displaced_free":1.1298482015815525,"displaced_debt":1.3576662205715988},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.277250921151282,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",60.64452179917188,0.3367935431585135,12.886960882324026],["displaced_free",39.8414910269526,0.039085144007451104,8.466316843227428],["displaced_debt",32.831638317235274,0.01686960170876593,6.976723142412498],["owners",391.54469769527094,1.2598436179962902,83.20324826024508]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":338.08531796231824,"firm_cash":31.116158197949055,"private_loan":16.790723813819117,"net_investment":7.29463279179636,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.470918020509101,"eligible_dividends":30.874934287592396,"allowance":3.08749342875924,"tax_arrears":0.0,"supplements":{"displaced_free":1.120545696882029,"displaced_debt":1.350372323627072},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.874934287592396,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",61.19059934809182,0.3601120694941332,13.003002361469512],["displaced_free",40.00674268378402,0.041287084366112954,8.501432820304103],["displaced_debt",32.99285225339762,0.017775993955905716,7.010981103846996],["owners",387.3175885462186,1.276336126301697,82.30498756607145]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":346.674797260524,"firm_cash":31.117764350868697,"private_loan":16.635843843531948,"net_investment":7.301057403474886,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.454856491312765,"eligible_dividends":30.48733081536906,"allowance":3.048733081536906,"tax_arrears":0.0,"supplements":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.48733081536906,"cash_transfer_error":0.0},"groups":[["workers",61.717088638077286,0.38365248139131486,13.114881335591424],["displaced_free",40.16475869130891,0.04349870784802284,8.535011221903144],["displaced_debt",33.14864497217209,0.01868705260465376,7.044087056586572],["owners",383.2427711232147,1.292629876723237,81.43908886368312]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":355.2716007814892,"firm_cash":31.119320748205084,"private_loan":16.480198061321843,"net_investment":7.307282992820433,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.439292517948917,"eligible_dividends":30.113586466248805,"allowance":3.0113586466248807,"tax_arrears":0.0,"supplements":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.113586466248805,"cash_transfer_error":0.0},"groups":[["workers",62.22510896241611,0.4074066170929024,13.222835654513423],["displaced_free",40.31602139539476,0.045719578976422925,8.567154546521387],["displaced_debt",33.299334316668684,0.019602616029419078,7.076108542292094],["owners",379.31143457666593,1.3087324793517594,80.60367984754151]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":363.8755103215205,"firm_cash":31.120830777256636,"private_loan":16.323812292218875,"net_investment":7.313323109026584,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.42419222743351,"eligible_dividends":29.75291445742813,"allowance":2.9752914457428132,"tax_arrears":0.0,"supplements":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.75291445742813,"cash_transfer_error":0.0},"groups":[["workers",62.71569266876959,0.43136679238769793,13.327084692113537],["displaced_free",40.46097234719806,0.04794929190451407,8.597956623779588],["displaced_debt",33.445212651382846,0.020522532318260074,7.107107688418854],["owners",375.51545915501345,1.3246511050640208,79.79703507044036]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":372.4863221822772,"firm_cash":31.1222975204108,"private_loan":16.16671084537069,"net_investment":7.319190081643214,"money_identity_error":0.0,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.4095247958919543,"eligible_dividends":29.404588646218894,"allowance":2.9404588646218897,"tax_arrears":0.0,"supplements":{"displaced_free":1.0867338746541213,"displaced_debt":1.3227909212378328},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.404588646218894,"cash_transfer_error":0.0},"groups":[["workers",63.18979359869975,0.4555257626957256,13.427831139723697],["displaced_free",40.600016469551015,0.05018746785975056,8.627503499779591],["displaced_debt",33.586549424090755,0.02144665847619057,7.137141752619285],["owners",371.8473485431871,1.3403925198475166,79.01756156542726]]}]}},"external__0.95__0.5__0.20":{"mode":"external","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"sum_tax_paid":30.622026011578455,"sum_grants_paid":30.622026011578455,"sum_requests":30.622026011578455,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9493748432535056,"displaced_debt":0.949240739752782},"sum_tax_paid":32.43640696984461,"sum_grants_paid":32.43640696984462,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-1.814380958266156,"terminal_capital_change_pct":0.22926778267944314,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":151.10559521345044,"displaced_free":94.95801755530631,"displaced_debt":94.5630318962773,"owners":108.79148098870287},"consumption_index":{"workers":152.5603141869253,"displaced_free":93.97153750016619,"displaced_debt":93.34808311063242,"owners":111.70269282830446},"wealth_change":{"workers":161.2293663642049,"displaced_free":124.7168507470895,"displaced_debt":75.31085929642767,"owners":895.9257333239284},"real_wealth":{"workers":381.2293663642049,"displaced_free":344.7168507470895,"displaced_debt":95.31085929642767,"owners":3915.9257333239284},"equity_share":{"workers":0.24332693600086905,"displaced_free":0.026628364700741553,"displaced_debt":0.011368226789716373,"owners":0.7186764725086731},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":9.237055564881302e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77814872014187,"firm_cash":31.67706636326228,"private_loan":18.667230811414452,"net_investment":8.143265453049153,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771209221,"requested":0.0005863673771209221,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0005863673771209221,"eligible_dividends":32.012044189757916,"allowance":6.402408837951583,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.0728237637881,1.0530976296144539,88.123090495376]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.71692828406628,"firm_cash":31.53532235079277,"private_loan":18.4998460298867,"net_investment":8.13428940317121,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252649207202685,"requested":0.16252649207202685,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252649207202685},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.16252649207202685,"eligible_dividends":32.45809565882834,"allowance":6.491619131765669,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252649207202685},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809565882834,"cash_transfer_error":0.0},"groups":[["workers",49.95793610549818,0.12125498075928706,11.365430464000836],["displaced_free",39.200913175131305,0.017056511459943923,8.918207747342372],["displaced_debt",31.925044423836297,0.00784219999590022,7.262947606422758],["owners",390.8026720452791,1.0749006421701008,88.907607890301]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.68853543354726,"firm_cash":31.405561986374043,"private_loan":18.335377478378433,"net_investment":8.039940253188718,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5045724439513259,"requested":0.5045724439513259,"grant_plan":{"displaced_free":0.14881714083994968,"displaced_debt":0.35575530311137626},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5045724439513259,"eligible_dividends":32.82658585926383,"allowance":6.565317171852766,"tax_arrears":0.0,"supplements":{"displaced_free":0.14881714083994968,"displaced_debt":0.35575530311137626},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82658585926383,"cash_transfer_error":0.0},"groups":[["workers",51.51016874229093,0.14060390648102952,11.540258958609408],["displaced_free",38.9042165250688,0.019330653821854952,8.716040817635605],["displaced_debt",31.925044423836297,0.008759835691010725,7.1524378372633235],["owners",398.5658897937254,1.0964939892728862,89.29408877109424]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.62589004006634,"firm_cash":31.295749142272907,"private_loan":18.173592085874446,"net_investment":7.8946632357585145,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.9412585772703914,"requested":0.9412585772703914,"grant_plan":{"displaced_free":0.363932771186918,"displaced_debt":0.5773258060834734},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.9412585772703914,"eligible_dividends":33.120671123386856,"allowance":6.624134224677372,"tax_arrears":0.0,"supplements":{"displaced_free":0.363932771186918,"displaced_debt":0.5773258060834734},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.120671123386856,"cash_transfer_error":0.0},"groups":[["workers",53.04965563685219,0.1605414337996389,11.715132286471524],["displaced_free",38.9042165250688,0.021562580128707595,8.591347815952693],["displaced_debt",31.925044423836294,0.009675602063674793,7.050113976930517],["owners",404.8080940939765,1.117473960170934,89.39512077908647]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":269.47727163531727,"firm_cash":31.209050990393887,"private_loan":18.01428358046582,"net_investment":7.713346818718662,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.4359186674890623,"requested":1.4359186674890623,"grant_plan":{"displaced_free":0.6102677729756723,"displaced_debt":0.82565089451339},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":true,"tax_paid":1.4359186674890623,"eligible_dividends":33.3384866606192,"allowance":6.667697332123841,"tax_arrears":0.0,"supplements":{"displaced_free":0.6102677729756723,"displaced_debt":0.8256508945133899},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.3384866606192,"cash_transfer_error":0.0},"groups":[["workers",54.574760482156336,0.18106461683787978,11.889501390755488],["displaced_free",38.9042165250688,0.023790360287190015,8.475561457247132],["displaced_debt",31.925044423836297,0.010589667258642329,6.955098963764336],["owners",409.68278005136,1.1375683913430772,89.25231993976057]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.19202645722396,"firm_cash":31.145414937987617,"private_loan":17.857268540892235,"net_investment":7.497694234709371,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.9847730339162053,"requested":1.9847730339162053,"grant_plan":{"displaced_free":0.8851523510301127,"displaced_debt":1.0996206828860926},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9847730339162053,"eligible_dividends":33.4803834904941,"allowance":6.69607669809882,"tax_arrears":0.0,"supplements":{"displaced_free":0.8851523510301127,"displaced_debt":1.0996206828860926},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.4803834904941,"cash_transfer_error":0.0},"groups":[["workers",56.08400509348939,0.2021696706765301,12.062895923125518],["displaced_free",38.9042165250688,0.026014355583261976,8.367760364659192],["displaced_debt",31.925044423836294,0.011502179512677173,6.866636710126857],["owners",413.18866219163027,1.1565307753023741,88.8711820834584]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":286.72003559535983,"firm_cash":31.104701941853783,"private_loan":17.70238314816548,"net_investment":7.248807767415471,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.585480581461354,"requested":2.585480581461354,"grant_plan":{"displaced_free":1.1869828879773663,"displaced_debt":1.3984976934839877},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.585480581461354,"eligible_dividends":33.54743355412275,"allowance":6.7094867108245495,"tax_arrears":0.0,"supplements":{"displaced_free":1.1869828879773663,"displaced_debt":1.3984976934839877},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.54743355412275,"cash_transfer_error":0.0},"groups":[["workers",57.57629155710204,0.2238519435328021,12.234961955884183],["displaced_free",38.904216525068804,0.028234885859343493,8.26714601157712],["displaced_debt",31.925044423836294,0.012413270058128664,6.784071940065212],["owners",415.3271950053165,1.1741174391026963,88.25702893862976]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":295.2773544011113,"firm_cash":31.110930246222104,"private_loan":17.55162599394181,"net_investment":7.273720984888769,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.5231975377780635,"requested":2.5231975377780635,"grant_plan":{"displaced_free":1.1532341330459328,"displaced_debt":1.3699634047321305},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5231975377780635,"eligible_dividends":33.05378601979858,"allowance":6.610757203959716,"tax_arrears":0.0,"supplements":{"displaced_free":1.1532341330459328,"displaced_debt":1.3699634047321305},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.05378601979858,"cash_transfer_error":0.0},"groups":[["workers",58.23814687763138,0.2459209883575289,12.375606211496669],["displaced_free",38.904216525068804,0.030396231221847318,8.26714601157712],["displaced_debt",31.925044423836294,0.013300076847679672,6.784071940065212],["owners",410.4011110854546,1.1918234732391917,87.2102361056591]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":303.8611592994676,"firm_cash":31.116558540900616,"private_loan":17.400868839718136,"net_investment":7.296234163602847,"money_identity_error":-9.237055564881302e-14,"policy":{"assessment":2.466914590992886,"requested":2.466914590992886,"grant_plan":{"displaced_free":1.1229519070939578,"displaced_debt":1.3439626838989278},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.466914590992886,"eligible_dividends":32.58236957867828,"allowance":6.516473915735657,"tax_arrears":0.0,"supplements":{"displaced_free":1.1229519070939578,"displaced_debt":1.3439626838989278},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.58236957867828,"cash_transfer_error":0.0},"groups":[["workers",58.87520133553669,0.26825947733734823,12.510980283801546],["displaced_free",38.904216525068804,0.03255757658435114,8.26714601157712],["displaced_debt",31.925044423836294,0.014186883637230679,6.784071940065212],["owners",405.6768689540695,1.209388964214855,86.20633465273977]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":312.47007209923635,"firm_cash":31.121893969950765,"private_loan":17.250111685494463,"net_investment":7.317575879803428,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.413560300491411,"requested":2.413560300491411,"grant_plan":{"displaced_free":1.094423004613558,"displaced_debt":1.319137295877853},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.413560300491411,"eligible_dividends":32.13098997883562,"allowance":6.426197995767125,"tax_arrears":0.0,"supplements":{"displaced_free":1.094423004613558,"displaced_debt":1.319137295877853},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.13098997883562,"cash_transfer_error":0.0},"groups":[["workers",59.48637786656042,0.29085828926525376,12.640855296644089],["displaced_free",38.904216525068804,0.03471892194685497,8.26714601157712],["displaced_debt",31.925044423836294,0.015073690426781687,6.784071940065212],["owners",401.147554222779,1.226817949010504,85.24385527234053]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.10282437497943,"firm_cash":31.12695985859532,"private_loan":17.09935453127079,"net_investment":7.337839434381621,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.3629014140459113,"requested":2.3629014140459113,"grant_plan":{"displaced_free":1.067500672838971,"displaced_debt":1.2954007412069404},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3629014140459113,"eligible_dividends":31.698318543517292,"allowance":6.339663708703458,"tax_arrears":0.0,"supplements":{"displaced_free":1.067500672838971,"displaced_debt":1.2954007412069404},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.698318543517292,"cash_transfer_error":0.0},"groups":[["workers",60.07333341536312,0.31370655504380374,12.765583350764663],["displaced_free",38.904216525068804,0.0368802673093588,8.26714601157712],["displaced_debt",31.925044423836294,0.015960497216332692,6.784071940065212],["owners",396.80047062141654,1.2441150918035826,84.32010000705101]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":329.75824703546635,"firm_cash":31.131777315353386,"private_loan":16.94859737704712,"net_investment":7.357109261413868,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.31472684646533,"requested":2.31472684646533,"grant_plan":{"displaced_free":1.0420527668382644,"displaced_debt":1.272674079627066},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.31472684646533,"eligible_dividends":31.283191848433873,"allowance":6.256638369686775,"tax_arrears":0.0,"supplements":{"displaced_free":1.0420527668382644,"displaced_debt":1.272674079627066},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.283191848433873,"cash_transfer_error":0.0},"groups":[["workers",60.63750849486665,0.3367941551527974,12.885470555159163],["displaced_free",38.904216525068804,0.039041612671862624,8.26714601157712],["displaced_debt",31.925044423836294,0.016847304005883697,6.784071940065212],["owners",392.6245412174537,1.2612847908258984,83.43271500870891]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":338.4352605789123,"firm_cash":31.13636537798218,"private_loan":16.797840222823446,"net_investment":7.375461511929018,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.2688462201774415,"requested":2.2688462201774415,"grant_plan":{"displaced_free":1.0179606141620678,"displaced_debt":1.2508856060153737},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2688462201774415,"eligible_dividends":30.884538437407066,"allowance":6.176907687481414,"tax_arrears":0.0,"supplements":{"displaced_free":1.0179606141620678,"displaced_debt":1.2508856060153737},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.884538437407066,"cash_transfer_error":0.0},"groups":[["workers",61.18023582901299,0.36011158266892446,13.00080011366526],["displaced_free",38.904216525068804,0.04120295803436645,8.26714601157712],["displaced_debt",31.925044423836294,0.017734110795434705,6.784071940065212],["owners",388.60954104883916,1.278331267478645,82.57952747287833]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":347.1328664797529,"firm_cash":31.14074125392857,"private_loan":16.647083068599773,"net_investment":7.392965015714552,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.2250874607136044,"requested":2.2250874607136044,"grant_plan":{"displaced_free":0.9951173991442723,"displaced_debt":1.2299700615693319},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2250874607136044,"eligible_dividends":30.50137199930864,"allowance":6.100274399861728,"tax_arrears":0.0,"supplements":{"displaced_free":0.9951173991442723,"displaced_debt":1.2299700615693319},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.50137199930864,"cash_transfer_error":0.0},"groups":[["workers",61.70274703627886,0.3836498980988975,13.111833745209257],["displaced_free",38.904216525068804,0.04336430339687028,8.26714601157712],["displaced_debt",31.925044423836294,0.01862091758498571,6.784071940065212],["owners",384.74603902403067,1.2952585698475638,81.75853329260651]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":355.85013955687896,"firm_cash":31.144920528889212,"private_loan":16.4963259143761,"net_investment":7.409682115557132,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.1832947111071688,"requested":2.1832947111071688,"grant_plan":{"displaced_free":0.9734267673698214,"displaced_debt":1.2098679437373472},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.1832947111071688,"eligible_dividends":30.132783186272064,"allowance":6.026556637254413,"tax_arrears":0.0,"supplements":{"displaced_free":0.9734267673698213,"displaced_debt":1.2098679437373472},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.132783186272064,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",62.206181850798465,0.40740068557817,13.218813643294673],["displaced_free",38.904216525068804,0.0455256487593741,8.26714601157712],["displaced_debt",31.925044423836294,0.019507724374536718,6.784071940065212],["owners",381.02532355953963,1.3120705795722234,80.96788125640217]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":364.5862211955771,"firm_cash":31.148917348223293,"private_loan":16.345568760152428,"net_investment":7.425669392893425,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.143326517766435,"requested":2.143326517766435,"grant_plan":{"displaced_free":0.9528016168583568,"displaced_debt":1.190524900908078},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.143326517766435,"eligible_dividends":29.77793239235564,"allowance":5.955586478471129,"tax_arrears":0.0,"supplements":{"displaced_free":0.952801616858357,"displaced_debt":1.190524900908078},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.77793239235564,"cash_transfer_error":0.0},"groups":[["workers",62.69159630133658,0.4313560131622467,13.321964214034024],["displaced_free",38.904216525068804,0.04768699412187793,8.26714601157712],["displaced_debt",31.925044423836294,0.020394531164087727,6.784071940065212],["owners",377.4393367900517,1.3287710187315478,80.20585906788598]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":373.34031331392873,"firm_cash":31.152744575149672,"private_loan":16.194811605928756,"net_investment":7.4409783005989,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.105054248502717,"requested":2.105054248502717,"grant_plan":{"displaced_free":0.9331630482720921,"displaced_debt":1.1718912002306252},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.105054248502717,"eligible_dividends":29.436043304405274,"allowance":5.887208660881055,"tax_arrears":0.0,"supplements":{"displaced_free":0.9331630482720921,"displaced_debt":1.1718912002306252},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.436043304405274,"cash_transfer_error":0.0},"groups":[["workers",63.159970073387065,0.45550839669579746,13.42149364059475],["displaced_free",38.904216525068804,0.049848339484381755,8.26714601157712],["displaced_debt",31.925044423836294,0.021281337953638735,6.784071940065212],["owners",373.98061558916316,1.3453634567372674,79.47088081269717]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":151.17463115167422,"displaced_free":98.8834803897559,"displaced_debt":99.17832356365079,"owners":107.73204259835072},"consumption_index":{"workers":152.63235168768057,"displaced_free":98.06767263176575,"displaced_debt":98.20628486576241,"owners":111.06551629127456},"wealth_change":{"workers":161.24178395979828,"displaced_free":125.81905748394763,"displaced_debt":76.38747377463099,"owners":885.1199455998976},"real_wealth":{"workers":381.2417839597983,"displaced_free":345.81905748394763,"displaced_debt":96.38747377463099,"owners":3905.1199455998976},"equity_share":{"workers":0.2439159193230409,"displaced_free":0.026873391943988714,"displaced_debt":0.011483832193529627,"owners":0.7177268565394408},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.815970093361102e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77814872014187,"firm_cash":31.67706636326228,"private_loan":18.667230811414452,"net_investment":8.143265453049153,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":32.012044189757916,"allowance":6.402408837951583,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.0728237637881,1.0530976296144539,88.123090495376]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.71693092024293,"firm_cash":31.535322950522957,"private_loan":18.499845655055335,"net_investment":8.134291802091951,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":32.45809565882834,"allowance":6.491619131765669,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45809565882834,"cash_transfer_error":0.0},"groups":[["workers",49.95793610549818,0.12125498075928706,11.365430464000836],["displaced_free",39.200913175131305,0.017056511459943923,8.918207747342372],["displaced_debt",31.9249851098619,0.00784220205541322,7.262934112493582],["owners",390.80270499748707,1.0749006565866916,88.90761538692831]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.68935272843916,"firm_cash":31.405744501259292,"private_loan":18.33527798911443,"net_investment":8.040670312729688,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":32.82658585659436,"allowance":6.565317171318873,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82658585659436,"cash_transfer_error":0.0},"groups":[["workers",51.510168670604266,0.14060390651587723,11.540258942548839],["displaced_free",38.90192216854662,0.019330813152168995,8.715526793530156],["displaced_debt",31.909009638457327,0.008760390749504098,7.148845428615922],["owners",398.57607285028075,1.0964983795961711,89.29637016741866]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.62889445842706,"firm_cash":31.29623213203894,"private_loan":18.17351570033869,"net_investment":7.896595194822638,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":33.12067010302725,"allowance":6.62413402060545,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.12067010302725,"cash_transfer_error":0.0},"groups":[["workers",53.04963069660803,0.1605414458945802,11.715126778834271],["displaced_free",38.88074694733176,0.021564078333768114,8.586164950869096],["displaced_debt",31.899529247918732,0.009676026346347904,7.044479375582053],["owners",404.83538219465214,1.117489766753755,89.40114690131901]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":269.48218580069613,"firm_cash":31.20946704242283,"private_loan":18.01438680730836,"net_investment":7.715011026834475,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":33.33850647432429,"allowance":6.667701294864859,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.33850647432429,"cash_transfer_error":0.0},"groups":[["workers",54.57466525968411,0.1810646531006847,11.889480645859752],["displaced_free",38.878615226723824,0.02379066258514319,8.469984031536262],["displaced_debt",31.90816989422331,0.010589060978489146,6.9514227269557916],["owners",409.70682496644224,1.1375955648940757,89.25755829626063]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.1958283302739,"firm_cash":31.145175699249634,"private_loan":17.857668594494402,"net_investment":7.49673727975744,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":33.4805174608241,"allowance":6.696103492164821,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.4805174608241,"cash_transfer_error":0.0},"groups":[["workers",56.08384832522321,0.2021696987530683,12.062862204433783],["displaced_free",38.90997998947314,0.026011016250939833,8.369000006356506],["displaced_debt",31.943960267626792,0.011499848187227567,6.870705247218005],["owners",413.1762031845875,1.1565539539505123,88.86850232289187]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":286.71641351623316,"firm_cash":31.103124352016266,"private_loan":17.703105125784003,"net_investment":7.242497408065361,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.6012564798365703,"eligible_dividends":33.5476845472088,"allowance":6.709536909441761,"tax_arrears":0.0,"supplements":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.5476845472088,"cash_transfer_error":0.0},"groups":[["workers",57.57618138069221,0.22385188632564543,12.234938543397094],["displaced_free",38.98019905746057,0.028226999163270334,8.28329229971037],["displaced_debt",32.014045041967144,0.012409045061994622,6.802984571418018],["owners",415.23722261142854,1.1741021516545553,88.23790980492856]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":295.2566432824498,"firm_cash":31.107298825320967,"private_loan":17.552551444261503,"net_investment":7.259195301284137,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.5595117467896493,"eligible_dividends":33.053986490098744,"allowance":6.610797298019749,"tax_arrears":0.0,"supplements":{"displaced_free":1.1709953996519198,"displaced_debt":1.3885163471377293},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.053986490098744,"cash_transfer_error":0.0},"groups":[["workers",58.238326370477346,0.2459207474925468,12.375644353726436],["displaced_free",39.0903632772073,0.03038491548453573,8.306702196406551],["displaced_debt",32.1197162058467,0.013294654953303446,6.825439693742423],["owners",410.18992649673254,1.1917154688314846,87.16535938055566]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":303.8056003231193,"firm_cash":31.10915337114221,"private_loan":17.40201055525667,"net_investment":7.266613484569078,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.5409662885772755,"eligible_dividends":32.5821657468327,"allowance":6.516433149366541,"tax_arrears":0.0,"supplements":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.5821657468327,"cash_transfer_error":0.0},"groups":[["workers",58.876049389356794,0.2682589812802216,12.511160495238318],["displaced_free",39.2970761304058,0.03254224727401957,8.350628677711232],["displaced_debt",32.31209150382295,0.014180189594508345,6.866319444562376],["owners",405.2395044688729,1.2090900629095347,86.11339469963549]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":312.3632564914465,"firm_cash":31.111001935769487,"private_loan":17.250484809917236,"net_investment":7.274007743078172,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.522480642304565,"eligible_dividends":32.129823408173536,"allowance":6.425964681634707,"tax_arrears":0.0,"supplements":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.129823408173536,"cash_transfer_error":0.0},"groups":[["workers",59.48863149174431,0.2908574397429775,12.641334191995664],["displaced_free",39.48710736404458,0.034712221556706085,8.391010314859473],["displaced_debt",32.49152079055367,0.01507151750826972,6.904448167992654],["owners",400.4949779552133,1.2262294570015393,85.10518281548282]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":320.9292861706299,"firm_cash":31.112781306826435,"private_loan":17.098074614957273,"net_investment":7.281125227305878,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.504686931735254,"eligible_dividends":31.695209466290954,"allowance":6.339041893258191,"tax_arrears":0.0,"supplements":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.695209466290954,"cash_transfer_error":0.0},"groups":[["workers",60.07764017534712,0.3137055838796822,12.766498537261263],["displaced_free",39.66847632800078,0.03689335467665605,8.429551219700166],["displaced_debt",32.66465733566197,0.015968048066857726,6.941239683828169],["owners",395.9336765523678,1.2431442644707837,84.13590626737815]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":329.5033970307931,"firm_cash":31.114498557784643,"private_loan":16.94481049583288,"net_investment":7.28799423113874,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.487514422153151,"eligible_dividends":31.277250921151282,"allowance":6.255450184230257,"tax_arrears":0.0,"supplements":{"displaced_free":1.1298482015815525,"displaced_debt":1.3576662205715988},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.277250921151282,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",60.64452179917188,0.3367935431585135,12.886960882324026],["displaced_free",39.8414910269526,0.039085144007451104,8.466316843227428],["displaced_debt",32.831638317235274,0.01686960170876593,6.976723142412498],["owners",391.54469769527094,1.2598436179962902,83.20324826024508]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":338.08531796231824,"firm_cash":31.116158197949055,"private_loan":16.790723813819117,"net_investment":7.29463279179636,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.470918020509101,"eligible_dividends":30.874934287592396,"allowance":6.17498685751848,"tax_arrears":0.0,"supplements":{"displaced_free":1.120545696882029,"displaced_debt":1.350372323627072},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.874934287592396,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",61.19059934809182,0.3601120694941332,13.003002361469512],["displaced_free",40.00674268378402,0.041287084366112954,8.501432820304103],["displaced_debt",32.99285225339762,0.017775993955905716,7.010981103846996],["owners",387.3175885462186,1.276336126301697,82.30498756607145]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":346.674797260524,"firm_cash":31.117764350868697,"private_loan":16.635843843531948,"net_investment":7.301057403474886,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.454856491312765,"eligible_dividends":30.48733081536906,"allowance":6.097466163073812,"tax_arrears":0.0,"supplements":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.48733081536906,"cash_transfer_error":0.0},"groups":[["workers",61.717088638077286,0.38365248139131486,13.114881335591424],["displaced_free",40.16475869130891,0.04349870784802284,8.535011221903144],["displaced_debt",33.14864497217209,0.01868705260465376,7.044087056586572],["owners",383.2427711232147,1.292629876723237,81.43908886368312]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":355.2716007814892,"firm_cash":31.119320748205084,"private_loan":16.480198061321843,"net_investment":7.307282992820433,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.439292517948917,"eligible_dividends":30.113586466248805,"allowance":6.0227172932497615,"tax_arrears":0.0,"supplements":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.113586466248805,"cash_transfer_error":0.0},"groups":[["workers",62.22510896241611,0.4074066170929024,13.222835654513423],["displaced_free",40.31602139539476,0.045719578976422925,8.567154546521387],["displaced_debt",33.299334316668684,0.019602616029419078,7.076108542292094],["owners",379.31143457666593,1.3087324793517594,80.60367984754151]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":363.8755103215205,"firm_cash":31.120830777256636,"private_loan":16.323812292218875,"net_investment":7.313323109026584,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.42419222743351,"eligible_dividends":29.75291445742813,"allowance":5.9505828914856265,"tax_arrears":0.0,"supplements":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.75291445742813,"cash_transfer_error":0.0},"groups":[["workers",62.71569266876959,0.43136679238769793,13.327084692113537],["displaced_free",40.46097234719806,0.04794929190451407,8.597956623779588],["displaced_debt",33.445212651382846,0.020522532318260074,7.107107688418854],["owners",375.51545915501345,1.3246511050640208,79.79703507044036]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":372.4863221822772,"firm_cash":31.1222975204108,"private_loan":16.16671084537069,"net_investment":7.319190081643214,"money_identity_error":0.0,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.4095247958919543,"eligible_dividends":29.404588646218894,"allowance":5.880917729243779,"tax_arrears":0.0,"supplements":{"displaced_free":1.0867338746541213,"displaced_debt":1.3227909212378328},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.404588646218894,"cash_transfer_error":0.0},"groups":[["workers",63.18979359869975,0.4555257626957256,13.427831139723697],["displaced_free",40.600016469551015,0.05018746785975056,8.627503499779591],["displaced_debt",33.586549424090755,0.02144665847619057,7.137141752619285],["owners",371.8473485431871,1.3403925198475166,79.01756156542726]]}]}},"external__0.95__1.0__0.05":{"mode":"external","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8417324503792581,"displaced_debt":0.7947912430812079},"sum_tax_paid":22.146875094420135,"sum_grants_paid":22.146875094420135,"sum_requests":31.393998073884944,"years_with_unfunded_current_request":12},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8407396519506792,"displaced_debt":0.7955679509660198},"sum_tax_paid":22.218163900953613,"sum_grants_paid":22.218163900953613,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":12},"adaptive_vs_fixed":{"tax_paid_change":-0.07128880653347736,"terminal_capital_change_pct":-2.9891552092325857,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.6353140612483,"displaced_free":86.84570462978452,"displaced_debt":82.56788063993989,"owners":112.43643162458113},"consumption_index":{"workers":151.0261077672361,"displaced_free":85.506515317013,"displaced_debt":80.72160810396146,"owners":111.88165261697576},"wealth_change":{"workers":160.77281229099793,"displaced_free":119.78579951741096,"displaced_debt":69.35890444091436,"owners":1079.3019553634294},"real_wealth":{"workers":380.77281229099793,"displaced_free":339.78579951741096,"displaced_debt":89.35890444091436,"owners":4099.301955363429},"equity_share":{"workers":0.23209445580912175,"displaced_free":0.024421970775146927,"displaced_debt":0.010246035699885359,"owners":0.733237537715846},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77846567548087,"firm_cash":31.677139659184412,"private_loan":18.667230811414452,"net_investment":8.143558636737723,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0005863673771209221,"requested":0.0005863673771209221,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0005863673771209221,"eligible_dividends":32.012044189757916,"allowance":1.6006022094878958,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.0696542103983,1.0530996105853225,88.12235753615461]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.80654555723754,"firm_cash":31.55563817309961,"private_loan":18.4998460298867,"net_investment":8.215552692398575,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.16252692398560642,"requested":0.16252692398560642,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252692398560642},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.16252692398560642,"eligible_dividends":32.45810209268451,"allowance":1.6229051046342258,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252692398560642},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45810209268451,"cash_transfer_error":0.0},"groups":[["workers",49.957928594142885,0.12125498441064034,11.365428755167507],["displaced_free",39.200906394746546,0.017056511930803972,8.91820620480484],["displaced_debt",31.925044423836297,0.00784219999590022,7.262947606422758],["owners",389.90972822682807,1.0754603432803609,88.7044631716034]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.0597126867765,"firm_cash":31.468642251137062,"private_loan":18.335377478378433,"net_investment":8.292261312240683,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5049208147145716,"requested":0.5049208147145716,"grant_plan":{"displaced_free":0.14902783499707173,"displaced_debt":0.3558929797174999},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5049208147145716,"eligible_dividends":32.82863072978015,"allowance":1.6414315364890077,"tax_arrears":0.0,"supplements":{"displaced_free":0.14902783499707173,"displaced_debt":0.3558929797174999},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82863072978015,"cash_transfer_error":0.0},"groups":[["workers",51.50773476962251,0.14060508663955684,11.53971365511735],["displaced_free",38.9042165250688,0.019330653432071746,8.716040817635605],["displaced_debt",31.925044423836297,0.008759835691010725,7.1524378372633235],["owners",395.76732780182425,1.0986989145304378,88.6671032479087]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.5300223707308,"firm_cash":31.413443388539882,"private_loan":18.173592085874446,"net_investment":8.36544022082633,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.9427355415965426,"requested":0.9427355415965426,"grant_plan":{"displaced_free":0.36481036279301415,"displaced_debt":0.5779251788035284},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.9427355415965426,"eligible_dividends":33.12950522825323,"allowance":1.6564752614126617,"tax_arrears":0.0,"supplements":{"displaced_free":0.36481036279301415,"displaced_debt":0.5779251788035284},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.12950522825323,"cash_transfer_error":0.0},"groups":[["workers",53.0389471304055,0.16054565884565541,11.71276749129788],["displaced_free",38.9042165250688,0.02156257973892439,8.591347815952693],["displaced_debt",31.925044423836294,0.009675602063674793,7.050113976930517],["owners",399.5535028647508,1.1226497516725347,88.23473188263246]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.2057131859197,"firm_cash":31.388632641880392,"private_loan":18.01428358046582,"net_investment":8.431673424664623,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.4395913895032462,"requested":1.4395913895032462,"grant_plan":{"displaced_free":0.6124101099430352,"displaced_debt":0.8271812795602109},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.4395913895032462,"eligible_dividends":33.360908878557765,"allowance":1.6680454439278884,"tax_arrears":0.0,"supplements":{"displaced_free":0.6124101099430352,"displaced_debt":0.827181279560211},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.360908878557765,"cash_transfer_error":0.0},"groups":[["workers",54.54709729144824,0.1810727913204397,11.88347476706551],["displaced_free",38.9042165250688,0.023790359897406816,8.475561457247132],["displaced_debt",31.925044423836297,0.010589667258642329,6.955098963764336],["owners",401.6333301869368,1.1472168711771167,87.49868979072552]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":281.0380833880773,"firm_cash":31.385798590895057,"private_loan":17.846346227220508,"net_investment":8.45922884633903,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.67625398063175,"requested":1.9919436404008113,"grant_plan":{"displaced_free":0.8892590217012235,"displaced_debt":1.1026846186995878},"unfunded_request":{"displaced_free":0.1409326410213796,"displaced_debt":0.17475701874768168},"adaptive":true,"tax_paid":1.67625398063175,"eligible_dividends":33.525079612635,"allowance":1.67625398063175,"tax_arrears":0.0,"supplements":{"displaced_free":0.7483263806798439,"displaced_debt":0.9279275999519061},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.525079612635,"cash_transfer_error":0.0},"groups":[["workers",56.02792630971446,0.20218058855254648,12.050834150235996],["displaced_free",37.429931182119695,0.026116736120072467,8.050661922361089],["displaced_debt",30.09692490908099,0.011565655884717288,6.473433417944574],["owners",405.70746473325005,1.1719520896704692,87.26207969909127]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":290.98054913052965,"firm_cash":31.40527397027107,"private_loan":17.680333064229618,"net_investment":8.451095881084456,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.6809588108446594,"requested":2.5923089926905183,"grant_plan":{"displaced_free":1.1911028784542288,"displaced_debt":1.4012061142362897},"unfunded_request":{"displaced_free":0.4187432238738451,"displaced_debt":0.49260695797201404},"adaptive":true,"tax_paid":1.6809588108446594,"eligible_dividends":33.61917621689319,"allowance":1.6809588108446594,"tax_arrears":0.0,"supplements":{"displaced_free":0.7723596545803837,"displaced_debt":0.9085991562642757},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.61917621689319,"cash_transfer_error":0.0},"groups":[["workers",57.47876277879118,0.2238606051079457,12.214237090493125],["displaced_free",34.470464742875144,0.02845863733000351,7.324973757860969],["displaced_debt",26.709206045309088,0.01254220390231076,5.675706284628181],["owners",411.5149205710488,1.1967805136549599,87.44692062134786]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":300.920320128327,"firm_cash":31.404701337031895,"private_loan":17.55541328935416,"net_investment":8.448805348127749,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.6580534812774674,"requested":2.530569084170277,"grant_plan":{"displaced_free":1.1578666236068185,"displaced_debt":1.3727024605634583},"unfunded_request":{"displaced_free":0.3992211481145981,"displaced_debt":0.4732944547782114},"adaptive":true,"tax_paid":1.6580534812774674,"eligible_dividends":33.161069625549345,"allowance":1.6580534812774674,"tax_arrears":0.0,"supplements":{"displaced_free":0.7586454754922204,"displaced_debt":0.8994080057852469},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.161069625549345,"cash_transfer_error":0.0},"groups":[["workers",58.08835351561288,0.2459171284692984,12.343775122067736],["displaced_free",34.67716907444365,0.03035930868158209,7.368898428319275],["displaced_debt",26.913691373243473,0.013277026107460512,5.719159416814237],["owners",406.86354320034354,1.221783983295047,86.458502930073]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":310.8576183845884,"firm_cash":31.404175879455522,"private_loan":17.428835018633333,"net_investment":8.446703517822215,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.6370351782222405,"requested":2.4923039339856174,"grant_plan":{"displaced_free":1.1370685118424015,"displaced_debt":1.3552354221432161},"unfunded_request":{"displaced_free":0.39020087320809793,"displaced_debt":0.4650678825552792},"adaptive":true,"tax_paid":1.6370351782222405,"eligible_dividends":32.74070356444481,"allowance":1.6370351782222405,"tax_arrears":0.0,"supplements":{"displaced_free":0.7468676386343036,"displaced_debt":0.8901675395879369},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.74070356444481,"cash_transfer_error":0.0},"groups":[["workers",58.673879451282474,0.26822241306219735,12.468199383397526],["displaced_free",34.772677867571296,0.03227918551952843,7.3891940468589],["displaced_debt",27.000796255603927,0.014021604170524204,5.737669204315834],["owners",402.60697539052745,1.2464976441555253,85.55398227048708]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":320.79255858281266,"firm_cash":31.403674792122644,"private_loan":17.301840828789977,"net_investment":8.444699168490587,"money_identity_error":0.0,"policy":{"assessment":1.616991684906093,"requested":2.455329956361109,"grant_plan":{"displaced_free":1.1171153808331127,"displaced_debt":1.3382145755279962},"unfunded_request":{"displaced_free":0.381423512940559,"displaced_debt":0.45691475851445695},"adaptive":true,"tax_paid":1.616991684906093,"eligible_dividends":32.33983369812186,"allowance":1.616991684906093,"tax_arrears":0.0,"supplements":{"displaced_free":0.7356918678925537,"displaced_debt":0.8812998170135392},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.33983369812186,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",59.23196872451701,0.29076873945209597,12.586793353959864],["displaced_free",34.86561462334524,0.034204547015242524,7.408943107460863],["displaced_debt",27.08712345133028,0.014768628816661591,5.756013733407685],["owners",398.54466710675746,1.27095068504235,84.69074176018596]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":330.72524900684584,"firm_cash":31.403196715107043,"private_loan":17.17441732641005,"net_investment":8.4427868604282,"money_identity_error":0.0,"policy":{"assessment":1.5978686042819685,"requested":2.4200996411819,"grant_plan":{"displaced_free":1.0982249008867644,"displaced_debt":1.3218747402951356},"unfunded_request":{"displaced_free":0.3731229010737983,"displaced_debt":0.4491081358261333},"adaptive":true,"tax_paid":1.5978686042819685,"eligible_dividends":31.95737208563937,"allowance":1.5978686042819685,"tax_arrears":0.0,"supplements":{"displaced_free":0.7251019998129661,"displaced_debt":0.8727666044690023},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.95737208563937,"cash_transfer_error":0.0},"groups":[["workers",59.76487621763852,0.3135443417024741,12.700036196248186],["displaced_free",34.953503454875644,0.03613542221434987,7.427619484161074],["displaced_debt",27.16978180920665,0.015518178830661169,5.773578634456413],["owners",394.66626520741056,1.295155297481292,83.86658135657474]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.65578986440016,"firm_cash":31.402739932230304,"private_loan":17.046584329457847,"net_investment":8.440959728921172,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.5795972892119279,"requested":2.38645160738311,"grant_plan":{"displaced_free":1.080297071790648,"displaced_debt":1.306154535592462},"unfunded_request":{"displaced_free":0.36524619002761893,"displaced_debt":0.4416081281435633},"adaptive":true,"tax_paid":1.5795972892119279,"eligible_dividends":31.591945784238558,"allowance":1.5795972892119279,"tax_arrears":0.0,"supplements":{"displaced_free":0.715050881763029,"displaced_debt":0.8645464074488987},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.591945784238558,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.274435355331825,0.33653853565073255,12.808317513008012],["displaced_free",35.03690392477637,0.03807149181809986,7.445342084014977],["displaced_debt",27.249193655257393,0.01627013763626237,5.790453651742196],["owners",390.95803459239454,1.3191230924533555,83.07858235088383]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":350.58427415566484,"firm_cash":31.402302911893763,"private_loan":16.918358896260386,"net_investment":8.439211647574979,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":1.5621164757498949,"requested":2.354257433378283,"grant_plan":{"displaced_free":1.063251033914168,"displaced_debt":1.2910063994641148},"unfunded_request":{"displaced_free":0.357753863389336,"displaced_debt":0.4343870942390522},"adaptive":true,"tax_paid":1.5621164757498949,"eligible_dividends":31.242329514997895,"allowance":1.5621164757498949,"tax_arrears":0.0,"supplements":{"displaced_free":0.7054971705248321,"displaced_debt":0.8566193052250626},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.242329514997895,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.76230405046211,0.35974143545100656,12.911989610723198],["displaced_free",35.11623444212289,0.04001247741688281,7.462199818951114],["displaced_debt",27.325651661305155,0.01702440489036508,5.8067009780273455],["owners",387.4077308659846,1.3428647905486573,82.32414280902172]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":360.5107883756439,"firm_cash":31.401884271745583,"private_loan":16.789756524743733,"net_investment":8.437537086982218,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":1.5453708698222794,"requested":2.323401915941141,"grant_plan":{"displaced_free":1.0470145221975273,"displaced_debt":1.2763873937436137},"unfunded_request":{"displaced_free":0.3506107998008636,"displaced_debt":0.42742024631799813},"adaptive":true,"tax_paid":1.5453708698222794,"eligible_dividends":30.907417396445588,"allowance":1.5453708698222794,"tax_arrears":0.0,"supplements":{"displaced_free":0.6964037223966637,"displaced_debt":0.8489671474256155},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.907417396445588,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",61.229979775838174,0.38314387799301736,13.011370702365612],["displaced_free",35.191866880118475,0.0419581270776955,7.478271712025176],["displaced_debt",27.399418286351608,0.01778088942869833,5.822376385849717],["owners",384.0043024381661,1.366390322318289,81.6009142681103]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":370.43541313221175,"firm_cash":31.4014827607707,"private_loan":16.66079130573144,"net_investment":8.435931043082647,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":1.529310430826617,"requested":2.2937817594497893,"grant_plan":{"displaced_free":1.0315229351650905,"displaced_debt":1.2622588242846986},"unfunded_request":{"displaced_free":0.34378584863282113,"displaced_debt":0.4206854799903512},"adaptive":true,"tax_paid":1.529310430826617,"eligible_dividends":30.58620861653234,"allowance":1.529310430826617,"tax_arrears":0.0,"supplements":{"displaced_free":0.6877370865322694,"displaced_debt":0.8415733442943474},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.58620861653234,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",61.67881918164374,0.40673735097246555,13.106749076099295],["displaced_free",35.26413106895658,0.04390821244681054,7.493627852153272],["displaced_debt",27.470727576879636,0.018539508364064764,5.837529610086922],["owners",380.7377477522736,1.3897089069879343,80.90677139735814]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":380.3582236907728,"firm_cash":31.401097243694252,"private_loan":16.53147607906063,"net_investment":8.434388974776851,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":1.5138897477685749,"requested":2.2653040579889634,"grant_plan":{"displaced_free":1.016718338739611,"displaced_debt":1.2485857192493526},"unfunded_request":{"displaced_free":0.3372512870835842,"displaced_debt":0.4141630231368044},"adaptive":true,"tax_paid":1.5138897477685749,"eligible_dividends":30.277794955371494,"allowance":1.5138897477685749,"tax_arrears":0.0,"supplements":{"displaced_free":0.6794670516560268,"displaced_debt":0.8344226961125482},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.277794955371494,"cash_transfer_error":0.0},"groups":[["workers",62.11005466334872,0.4305139300728315,13.198386615961603],["displaced_free",35.33332054418379,0.04586252601486179,7.508330615639056],["displaced_debt",27.539788884740723,0.019300186168010686,5.8522051380074025],["owners",377.59899057731883,1.4128291215608677,80.23978549768024]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":390.2792904559139,"firm_cash":31.40072668759253,"private_loan":16.401822568520135,"net_investment":8.432906750369952,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":1.4990675036995749,"requested":2.2378850137763364,"grant_plan":{"displaced_free":1.0025486262028176,"displaced_debt":1.2353363875735188},"unfunded_request":{"displaced_free":0.3309823673612894,"displaced_debt":0.40783514271547217},"adaptive":true,"tax_paid":1.4990675036995749,"eligible_dividends":29.981350073991496,"allowance":1.4990675036995749,"tax_arrears":0.0,"supplements":{"displaced_free":0.6715662588415282,"displaced_debt":0.8275012448580467},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.981350073991496,"cash_transfer_error":0.0},"groups":[["workers",62.52480861563574,0.45446622371510537,13.286521830822595],["displaced_free",35.39969734124339,0.04782087876752064,7.522435685014219],["displaced_debt",27.606789971554825,0.020062853877072438,5.866442868955399],["owners",374.5797729616348,1.435758961540804,79.59820175434739]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":148.69129028228596,"displaced_free":86.64494304298863,"displaced_debt":82.07469262143461,"owners":113.36305212361259},"consumption_index":{"workers":150.04103947614493,"displaced_free":85.2970249655738,"displaced_debt":80.20246282132435,"owners":109.66296712363638},"wealth_change":{"workers":160.51900449562885,"displaced_free":119.70836224754578,"displaced_debt":69.23524641808707,"owners":1201.5239224409543},"real_wealth":{"workers":380.51900449562885,"displaced_free":339.7083622475458,"displaced_debt":89.23524641808707,"owners":4221.523922440954},"equity_share":{"workers":0.22477030395152428,"displaced_free":0.023665180331075505,"displaced_debt":0.009924513757564774,"owners":0.7416400019598354},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77846567548085,"firm_cash":31.67713965918442,"private_loan":18.667230811414452,"net_investment":8.143558636737708,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":32.012044189757916,"allowance":1.6006022094878958,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.06965421039837,1.0530996105853225,88.12235753615462]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.80654485073032,"firm_cash":31.555638012369233,"private_loan":18.499845628060736,"net_investment":8.215552049477026,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":32.45810209268451,"allowance":1.6229051046342258,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45810209268451,"cash_transfer_error":0.0},"groups":[["workers",49.957928594142885,0.12125498441064034,11.365428755167507],["displaced_free",39.200906394746546,0.017056511930803972,8.91820620480484],["displaced_debt",31.924980838189136,0.007842202203735191,7.26293314068803],["owners",389.9097988775472,1.075460336656856,88.70447924464199]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.05946944159973,"firm_cash":31.468587913146667,"private_loan":18.335269406526407,"net_investment":8.29204396027913,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":32.82863064625941,"allowance":1.6414315323129707,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82863064625941,"cash_transfer_error":0.0},"groups":[["workers",51.50773478881726,0.14060508663022606,11.539713659417712],["displaced_free",38.899806273881225,0.019330959699515326,8.715052751744542],["displaced_debt",31.907627060612295,0.00876043863289669,7.148535678002563],["owners",395.79158066856814,1.0986964859448634,88.6725368228619]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.52906514117825,"firm_cash":31.41328571699021,"private_loan":18.17348540797333,"net_investment":8.364809534627682,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":33.12947171462166,"allowance":1.656473585731083,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.12947171462166,"cash_transfer_error":0.0},"groups":[["workers",53.03895452798773,0.16054565525731687,11.712769124930622],["displaced_free",38.8718706911472,0.02156457296225489,8.58420477762834],["displaced_debt",31.89346538487783,0.009676197115272596,7.043140272493855],["owners",399.62451579831355,1.1226414927715507,88.2504139054609]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.2038570597093,"firm_cash":31.388436810822803,"private_loan":18.01432878853471,"net_investment":8.43089010043424,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":33.360807468871286,"allowance":1.6680403734435645,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.360807468871286,"cash_transfer_error":0.0},"groups":[["workers",54.54712752014028,0.1810727795989099,11.88348135260199],["displaced_free",38.856715910990346,0.02379155330988043,8.46521310918004],["displaced_debt",31.89252415402585,0.01058939083336306,6.9480141906984905],["owners",401.72212843655944,1.1472055782657726,87.51803512367903]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":281.3976111872247,"firm_cash":31.463527288633642,"private_loan":17.846820344351038,"net_investment":8.770143637293387,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":0.13858027635629488,"displaced_debt":0.17233488685250653},"adaptive":false,"tax_paid":1.6762502580872618,"eligible_dividends":33.525005161745234,"allowance":1.6762502580872618,"tax_arrears":0.3109151632088012,"supplements":{"displaced_free":0.7471337892003697,"displaced_debt":0.929116468886892},"supplement_arrears":{"displaced_free":0.13858027635629488,"displaced_debt":0.17233488685250675},"total_dividend_payout":39.821249999999985,"owner_dividends":33.525005161745234,"cash_transfer_error":0.0},"groups":[["workers",56.02798607864953,0.20218057456753308,12.050847005709532],["displaced_free",37.417735825650794,0.02611276236228191,8.048038869396441],["displaced_debt",30.10942284997335,0.011562886801564753,6.476121552645129],["owners",402.09290451270346,1.1742082464805588,86.48463765165474]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":292.4221903537011,"firm_cash":31.63522307287619,"private_loan":17.68082684603351,"net_investment":9.370892291504987,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.42466373560755577,"displaced_debt":0.49507697941614526},"adaptive":false,"tax_paid":1.6815157648128691,"eligible_dividends":33.63031529625738,"allowance":1.6815157648128691,"tax_arrears":1.2306558782325023,"supplements":{"displaced_free":0.7695926231741697,"displaced_debt":0.9119231416386996},"supplement_arrears":{"displaced_free":0.5632440119638507,"displaced_debt":0.667411866268652},"total_dividend_payout":40.500000000000014,"owner_dividends":33.63031529625738,"cash_transfer_error":0.0},"groups":[["workers",57.464806856529215,0.22386742818611244,12.211271457012458],["displaced_free",34.42980785336864,0.028455943994985425,7.316334168840835],["displaced_debt",26.73530755449537,0.012539319144609026,5.681252855330268],["owners",400.80603316696113,1.2053346499200406,85.17128204797923]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":303.42024135758555,"firm_cash":31.6295858383254,"private_loan":17.555513646162968,"net_investment":9.348343353301786,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":0.4113556710053202,"displaced_debt":0.4879689719089344},"adaptive":false,"tax_paid":1.660187103875395,"eligible_dividends":33.2037420775079,"allowance":1.660187103875395,"tax_arrears":2.1299805211467566,"supplements":{"displaced_free":0.7596397286465998,"displaced_debt":0.9005473752287951},"supplement_arrears":{"displaced_free":0.9745996829691709,"displaced_debt":1.1553808381775865},"total_dividend_payout":40.500000000000014,"owner_dividends":33.2037420775079,"cash_transfer_error":0.0},"groups":[["workers",58.034039288250476,0.24593814286489818,12.332233348753226],["displaced_free",34.64759297720697,0.03035358713101713,7.362613507656481],["displaced_debt",26.894023267081693,0.013276455614435762,5.714979944254859],["owners",396.7101869344077,1.2355862504515787,84.30091472356163]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":314.41728719748977,"firm_cash":31.629372240979613,"private_loan":17.42888431123933,"net_investment":9.347488963918607,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.4104552986331297,"displaced_debt":0.4899806292123031},"adaptive":false,"tax_paid":1.6405303607318427,"eligible_dividends":32.81060721463685,"allowance":1.6405303607318427,"tax_arrears":3.03041644899219,"supplements":{"displaced_free":0.749806103170117,"displaced_debt":0.8907242575617257},"supplement_arrears":{"displaced_free":1.3850549816023006,"displaced_debt":1.6453614673898893},"total_dividend_payout":40.500000000000014,"owner_dividends":32.81060721463685,"cash_transfer_error":0.0},"groups":[["workers",58.58441942308277,0.2682393900225632,12.449189127405088],["displaced_free",34.739760547368206,0.03227205288182299,7.382199116315744],["displaced_debt",26.956742787801257,0.014021334055163048,5.728307842407767],["owners",392.712690539503,1.2656056318469264,83.45144673964438]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":325.41229478459593,"firm_cash":31.628939112260028,"private_loan":17.301970829585873,"net_investment":9.345756449040223,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.4093134884003614,"displaced_debt":0.4912513836104968},"adaptive":false,"tax_paid":1.6219157702937068,"eligible_dividends":32.438315405874135,"allowance":1.6219157702937068,"tax_arrears":3.930981321003048,"supplements":{"displaced_free":0.7403531794123351,"displaced_debt":0.8815625908813718},"supplement_arrears":{"displaced_free":1.794368470002662,"displaced_debt":2.136612851000386},"total_dividend_payout":40.500000000000014,"owner_dividends":32.438315405874135,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",59.1052753351961,0.2907690259520403,12.55987100872917],["displaced_free",34.82746067773553,0.03419594929206794,7.4008353940188],["displaced_debt",27.021500126162703,0.0147678839472422,5.742068776809575],["owners",388.93462421396197,1.2953780397346584,82.64860764546691]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":336.40506454567475,"firm_cash":31.628463574229226,"private_loan":17.174741300936606,"net_investment":9.343854296916973,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.4081900591091182,"displaced_debt":0.4922383894947203},"adaptive":false,"tax_paid":1.6042584831314155,"eligible_dividends":32.08516966262831,"allowance":1.6042584831314155,"tax_arrears":4.8314097696068865,"supplements":{"displaced_free":0.731354485216544,"displaced_debt":0.8729039979148715},"supplement_arrears":{"displaced_free":2.2025585291117804,"displaced_debt":2.6288512404951065},"total_dividend_payout":40.500000000000014,"owner_dividends":32.08516966262831,"cash_transfer_error":0.0},"groups":[["workers",59.599734964255475,0.3135140484849349,12.664943679904288],["displaced_free",34.90920444826193,0.036125131567877805,7.418205945255661],["displaced_debt",27.084521255922965,0.01551629293929671,5.755460766883629],["owners",385.35102017053305,1.3249164774567592,81.88709178623827]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":347.3953965270181,"firm_cash":31.627945546035455,"private_loan":17.047203727493446,"net_investment":9.341782184141834,"money_identity_error":0.0,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.40704662862972174,"displaced_debt":0.49298752906642274},"adaptive":false,"tax_paid":1.5874802644570065,"eligible_dividends":31.749605289140128,"allowance":1.5874802644570065,"tax_arrears":5.731443927303031,"supplements":{"displaced_free":0.7228015729518306,"displaced_debt":0.8646786915051761},"supplement_arrears":{"displaced_free":2.6096051577415023,"displaced_debt":3.1218387695615295},"total_dividend_payout":40.500000000000014,"owner_dividends":31.749605289140128,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",60.069912552600044,0.33646316464336673,12.76485641742751],["displaced_free",34.98597797152674,0.038059200320332304,7.434520318949431],["displaced_debt",27.145772877349472,0.016266513959550595,5.768476736436763],["owners",381.9461297047844,1.3542316842076665,81.16355256226669]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":358.38311187169313,"firm_cash":31.627389510743456,"private_loan":16.919366924988445,"net_investment":9.339558042973792,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.40587674440821064,"displaced_debt":0.4935301899505605},"adaptive":false,"tax_paid":1.5715110861503296,"eligible_dividends":31.430221723006593,"allowance":1.5715110861503296,"tax_arrears":6.630850861661803,"supplements":{"displaced_free":0.7146689524738185,"displaced_debt":0.8568421336765112},"supplement_arrears":{"displaced_free":3.0154819021497126,"displaced_debt":3.6153689595120904},"total_dividend_payout":40.500000000000014,"owner_dividends":31.430221723006593,"cash_transfer_error":0.0},"groups":[["workers",60.51772202224792,0.3596060010327434,12.860015929727684],["displaced_free",35.05839053223159,0.03999783711314595,7.449907988099214],["displaced_debt",27.20533287249909,0.017018495150756496,5.781133235406055],["owners",378.7056572280775,1.3833335357618102,80.47495216096647]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":369.3680494553615,"firm_cash":31.62679923652953,"private_loan":16.791239635781743,"net_investment":9.337196946118098,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.4046798714143487,"displaced_debt":0.49388823634877943},"adaptive":false,"tax_paid":1.556288383549637,"eligible_dividends":31.12576767099274,"allowance":1.556288383549637,"tax_arrears":7.529418969424931,"supplements":{"displaced_free":0.7069281254865281,"displaced_debt":0.8493602580631089},"supplement_arrears":{"displaced_free":3.420161773564061,"displaced_debt":4.10925719586087},"total_dividend_payout":40.500000000000014,"owner_dividends":31.12576767099274,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.94487405040959,0.382933027361039,12.950785735712037],["displaced_free",35.12692243637763,0.04194076631603757,7.464471017730246],["displaced_debt",27.263328999009914,0.01777218508726651,5.793457412289609],["owners",375.61684261035623,1.4122311060111963,79.81857905470069]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":380.35006364615055,"firm_cash":31.626178015542685,"private_loan":16.662830037684014,"net_investment":9.33471206217071,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.4034575298709415,"displaced_debt":0.4940789261021834},"adaptive":false,"tax_paid":1.5417560619757924,"eligible_dividends":30.835121239515846,"allowance":1.5417560619757924,"tax_arrears":8.426955425398056,"supplements":{"displaced_free":0.6995513732031056,"displaced_debt":0.8422046887726866},"supplement_arrears":{"displaced_free":3.8236193034350023,"displaced_debt":4.6033361219630535},"total_dividend_payout":40.500000000000014,"owner_dividends":30.835121239515846,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",61.352903831699706,0.4064354639036267,13.037492064236186],["displaced_free",35.19197422615646,0.04388774452154613,7.478294523058248],["displaced_debt",27.31989557930832,0.018527535664311978,5.805477810603019],["owners",372.668249700041,1.4409327573989008,79.1920030612587]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":391.32902237842563,"firm_cash":31.625528730608472,"private_loan":16.534145637350864,"net_investment":9.332114922433831,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.40221185710162344,"displaced_debt":0.49411669811002223},"adaptive":false,"tax_paid":1.5278636722218644,"eligible_dividends":30.557273444437286,"allowance":1.5278636722218644,"tax_arrears":9.323283980609702,"supplements":{"displaced_free":0.6925128451042682,"displaced_debt":0.835350827117596},"supplement_arrears":{"displaced_free":4.225831160536626,"displaced_debt":5.097452820073076},"total_dividend_payout":40.500000000000014,"owner_dividends":30.557273444437286,"cash_transfer_error":0.0},"groups":[["workers",61.74319334907012,0.4301052024338993,13.1204285866774],["displaced_free",35.25388967195279,0.04583855451704119,7.491451555289968],["displaced_debt",27.375160692197717,0.019284502725095215,5.817221647092015],["owners",369.849597104902,1.469446216150583,78.59303938479167]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":402.30480550671075,"firm_cash":31.6248539147606,"private_loan":16.405193276816814,"net_investment":9.329415659042368,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":0.4009450771867846,"displaced_debt":0.49401401109451704},"adaptive":false,"tax_paid":1.514565707610653,"eligible_dividends":30.291314152213058,"allowance":1.514565707610653,"tax_arrears":10.218243068891002,"supplements":{"displaced_free":0.6857887974673369,"displaced_debt":0.828776910143316},"supplement_arrears":{"displaced_free":4.62677623772341,"displaced_debt":5.591466831167593},"total_dividend_payout":40.500000000000014,"owner_dividends":30.291314152213058,"cash_transfer_error":0.0},"groups":[["workers",62.116990343124,0.4539347374197615,13.19986044791385],["displaced_free",35.31296833574755,0.04779300125827504,7.504005771346354],["displaced_debt",27.429242284892933,0.020043046022354346,5.828713985539748],["owners",367.15161392993446,1.497778637262666,78.01971796011107]]}]}},"external__0.95__1.0__0.10":{"mode":"external","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"sum_tax_paid":31.08655628640489,"sum_grants_paid":31.08655628640489,"sum_requests":31.08655628640489,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9488400850240628,"displaced_debt":0.9490322877578563},"sum_tax_paid":32.43640696984461,"sum_grants_paid":32.43640696984462,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-1.3498506834397226,"terminal_capital_change_pct":-0.040582601389682615,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.5494127795818,"displaced_free":94.95801755530631,"displaced_debt":94.5630318962773,"owners":110.18954862982554},"consumption_index":{"workers":150.93647164723626,"displaced_free":93.97153750016619,"displaced_debt":93.34808311063242,"owners":109.38613471138633},"wealth_change":{"workers":160.7488530618927,"displaced_free":124.7168499675231,"displaced_debt":75.31085929642767,"owners":1079.0983544937972},"real_wealth":{"workers":380.7488530618927,"displaced_free":344.7168499675231,"displaced_debt":95.31085929642767,"owners":4099.098354493797},"equity_share":{"workers":0.23143530637764193,"displaced_free":0.02538795983084156,"displaced_debt":0.010838671115766193,"owners":0.7323380626757503},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77846567548087,"firm_cash":31.677139659184412,"private_loan":18.667230811414452,"net_investment":8.143558636737723,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0005863673771209221,"requested":0.0005863673771209221,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0005863673771209221,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.0696542103983,1.0530996105853225,88.12235753615461]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.80654555723754,"firm_cash":31.55563817309961,"private_loan":18.4998460298867,"net_investment":8.215552692398575,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.16252692398560642,"requested":0.16252692398560642,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252692398560642},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.16252692398560642,"eligible_dividends":32.45810209268451,"allowance":3.2458102092684515,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252692398560642},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45810209268451,"cash_transfer_error":0.0},"groups":[["workers",49.957928594142885,0.12125498441064034,11.365428755167507],["displaced_free",39.200906394746546,0.017056511930803972,8.91820620480484],["displaced_debt",31.925044423836297,0.00784219999590022,7.262947606422758],["owners",389.90972822682807,1.0754603432803609,88.7044631716034]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.0597126867765,"firm_cash":31.468642251137062,"private_loan":18.335377478378433,"net_investment":8.292261312240683,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5049208147145716,"requested":0.5049208147145716,"grant_plan":{"displaced_free":0.14902783499707173,"displaced_debt":0.3558929797174999},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5049208147145716,"eligible_dividends":32.82863072978015,"allowance":3.2828630729780155,"tax_arrears":0.0,"supplements":{"displaced_free":0.14902783499707173,"displaced_debt":0.3558929797174999},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82863072978015,"cash_transfer_error":0.0},"groups":[["workers",51.50773476962251,0.14060508663955684,11.53971365511735],["displaced_free",38.9042165250688,0.019330653432071746,8.716040817635605],["displaced_debt",31.925044423836297,0.008759835691010725,7.1524378372633235],["owners",395.76732780182425,1.0986989145304378,88.6671032479087]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.5300223707308,"firm_cash":31.413443388539882,"private_loan":18.173592085874446,"net_investment":8.36544022082633,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.9427355415965426,"requested":0.9427355415965426,"grant_plan":{"displaced_free":0.36481036279301415,"displaced_debt":0.5779251788035284},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.9427355415965426,"eligible_dividends":33.12950522825323,"allowance":3.3129505228253233,"tax_arrears":0.0,"supplements":{"displaced_free":0.36481036279301415,"displaced_debt":0.5779251788035284},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.12950522825323,"cash_transfer_error":0.0},"groups":[["workers",53.0389471304055,0.16054565884565541,11.71276749129788],["displaced_free",38.9042165250688,0.02156257973892439,8.591347815952693],["displaced_debt",31.925044423836294,0.009675602063674793,7.050113976930517],["owners",399.5535028647508,1.1226497516725347,88.23473188263246]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.2057131859197,"firm_cash":31.388632641880392,"private_loan":18.01428358046582,"net_investment":8.431673424664623,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.4395913895032462,"requested":1.4395913895032462,"grant_plan":{"displaced_free":0.6124101099430352,"displaced_debt":0.8271812795602109},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.4395913895032462,"eligible_dividends":33.360908878557765,"allowance":3.336090887855777,"tax_arrears":0.0,"supplements":{"displaced_free":0.6124101099430352,"displaced_debt":0.827181279560211},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.360908878557765,"cash_transfer_error":0.0},"groups":[["workers",54.54709729144824,0.1810727913204397,11.88347476706551],["displaced_free",38.9042165250688,0.023790359897406816,8.475561457247132],["displaced_debt",31.925044423836297,0.010589667258642329,6.955098963764336],["owners",401.6333301869368,1.1472168711771167,87.49868979072552]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":281.07477677538515,"firm_cash":31.393690832389282,"private_loan":17.857268540892235,"net_investment":8.490797812315932,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.9919436404008113,"requested":1.9919436404008113,"grant_plan":{"displaced_free":0.8892590217012235,"displaced_debt":1.1026846186995878},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9919436404008113,"eligible_dividends":33.525079612635,"allowance":3.3525079612635,"tax_arrears":0.0,"supplements":{"displaced_free":0.8892590217012235,"displaced_debt":1.1026846186995878},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.525079612635,"cash_transfer_error":0.0},"groups":[["workers",56.02792630971446,0.20218058855254648,12.050834150235996],["displaced_free",38.9042165250688,0.026014355193478778,8.367760364659192],["displaced_debt",31.925044423836294,0.011502179512677173,6.866636710126857],["owners",402.0381260024673,1.1723472806397768,86.47285554966861]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.12509189748965,"firm_cash":31.428191963447162,"private_loan":17.70238314816548,"net_investment":8.542767853788845,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.597678537888534,"requested":2.597678537888534,"grant_plan":{"displaced_free":1.1938455676659139,"displaced_debt":1.4038329702226198},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.597678537888534,"eligible_dividends":33.625050837512205,"allowance":3.3625050837512207,"tax_arrears":0.0,"supplements":{"displaced_free":1.1938455676659139,"displaced_debt":1.4038329702226198},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.625050837512205,"cash_transfer_error":0.0},"groups":[["workers",57.47733795329356,0.2238612977314515,12.213934315074882],["displaced_free",38.904216525068804,0.028234885469560288,8.26714601157712],["displaced_debt",31.925044423836294,0.012413270058128664,6.784071940065212],["owners",400.796810392289,1.1979894740796135,85.16932220836141]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":301.1688428940854,"firm_cash":31.426797086776542,"private_loan":17.55162599394181,"net_investment":8.537188347106408,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.5418834710640503,"requested":2.5418834710640503,"grant_plan":{"displaced_free":1.1637197959418861,"displaced_debt":1.3781636751221644},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5418834710640503,"eligible_dividends":33.175117460435686,"allowance":3.317511746043569,"tax_arrears":0.0,"supplements":{"displaced_free":1.1637197959418861,"displaced_debt":1.3781636751221644},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.175117460435686,"cash_transfer_error":0.0},"groups":[["workers",58.0828847656717,0.24591923279060407,12.342613012705236],["displaced_free",38.904216525068804,0.030396230832064112,8.26714601157712],["displaced_debt",31.925044423836294,0.01330007684767967,6.784071940065212],["owners",396.6236239607296,1.223093936694499,84.28252009165504]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":311.2066790558745,"firm_cash":31.425540184380125,"private_loan":17.400868839718136,"net_investment":8.532160737520726,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.491607375207316,"requested":2.491607375207316,"grant_plan":{"displaced_free":1.1367744087294254,"displaced_debt":1.3548329664778904},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.491607375207316,"eligible_dividends":32.74607925969194,"allowance":3.2746079259691943,"tax_arrears":0.0,"supplements":{"displaced_free":1.1367744087294254,"displaced_debt":1.3548329664778904},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.74607925969194,"cash_transfer_error":0.0},"groups":[["workers",58.66492367651266,0.2682240857289287,12.46629628125894],["displaced_free",38.904216525068804,0.032557576194567936,8.26714601157712],["displaced_debt",31.925044423836294,0.014186883637230677,6.784071940065212],["owners",392.60849993290964,1.2479227188695567,83.4293062357433]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.23893221816377,"firm_cash":31.42435379698643,"private_loan":17.250111685494463,"net_investment":8.52741518794592,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.444151879459307,"requested":2.444151879459307,"grant_plan":{"displaced_free":1.1115060578865452,"displaced_debt":1.3326458215727617},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.444151879459307,"eligible_dividends":32.33805912443984,"allowance":3.2338059124439837,"tax_arrears":0.0,"supplements":{"displaced_free":1.1115060578865452,"displaced_debt":1.3326458215727617},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.33805912443984,"cash_transfer_error":0.0},"groups":[["workers",59.21943700946347,0.2907686676218325,12.584130364510987],["displaced_free",38.904216525068804,0.034718921557071764,8.26714601157712],["displaced_debt",31.925044423836294,0.015073690426781685,6.784071940065212],["owners",388.7827365972517,1.27248427188667,82.61633152691599]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.26590310048334,"firm_cash":31.423231312492867,"private_loan":17.09935453127079,"net_investment":8.52292524997165,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.3992524997166065,"requested":2.3992524997166065,"grant_plan":{"displaced_free":1.0877516149210429,"displaced_debt":1.3115008847955634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3992524997166065,"eligible_dividends":31.949260802790402,"allowance":3.1949260802790405,"tax_arrears":0.0,"supplements":{"displaced_free":1.0877516149210429,"displaced_debt":1.3115008847955634},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.949260802790402,"cash_transfer_error":0.0},"groups":[["workers",59.7487417241998,0.31354114777807146,12.696607616392457],["displaced_free",38.904216525068804,0.03688026691957559,8.26714601157712],["displaced_debt",31.925044423836294,0.015960497216332695,6.784071940065212],["owners",385.1304263937948,1.296791891140012,81.84021560868139]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":341.28786512353486,"firm_cash":31.422166929898403,"private_loan":16.94859737704712,"net_investment":8.518667719593765,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.356677195937638,"requested":2.356677195937638,"grant_plan":{"displaced_free":1.065368482594697,"displaced_debt":1.2913087133429408},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.356677195937638,"eligible_dividends":31.578222008265687,"allowance":3.157822200826569,"tax_arrears":0.0,"supplements":{"displaced_free":1.065368482594697,"displaced_debt":1.2913087133429408},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.578222008265687,"cash_transfer_error":0.0},"groups":[["workers",60.2546986976842,0.33653081825314984,12.804123473257892],["displaced_free",38.904216525068804,0.03904161228207942,8.26714601157712],["displaced_debt",31.925044423836294,0.0168473040058837,6.784071940065212],["owners",381.638816172085,1.3208576175540512,81.09824843656806]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":351.30506763312934,"firm_cash":31.421155533288786,"private_loan":16.797840222823446,"net_investment":8.5146221331553,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.316221331553013,"requested":2.316221331553013,"grant_plan":{"displaced_free":1.0442313578868867,"displaced_debt":1.2719899736661264},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.316221331553013,"eligible_dividends":31.223627304429414,"allowance":3.1223627304429415,"tax_arrears":0.0,"supplements":{"displaced_free":1.0442313578868867,"displaced_debt":1.2719899736661264},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.223627304429414,"cash_transfer_error":0.0},"groups":[["workers",60.73898813139602,0.359727782605306,12.907034977921654],["displaced_free",38.904216525068804,0.041202957644583246,8.26714601157712],["displaced_debt",31.925044423836294,0.01773411079543471,6.784071940065212],["owners",378.2963852706724,1.3446925642059913,80.38798187001788]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":361.3177386602014,"firm_cash":31.420192593252786,"private_loan":16.647083068599773,"net_investment":8.510770373011269,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.277703730112787,"requested":2.277703730112787,"grant_plan":{"displaced_free":1.0242296904583736,"displaced_debt":1.2534740396544135},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.277703730112787,"eligible_dividends":30.88429400603449,"allowance":3.088429400603449,"tax_arrears":0.0,"supplements":{"displaced_free":1.0242296904583736,"displaced_debt":1.2534740396544135},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.88429400603449,"cash_transfer_error":0.0},"groups":[["workers",61.203124912591456,0.3831228781655456,13.005664043925684],["displaced_free",38.904216525068804,0.043364303007087074,8.26714601157712],["displaced_debt",31.925044423836294,0.018620917584985717,6.784071940065212],["owners",375.0927426275282,1.3683070072759043,79.70720780834974]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":371.32608729497446,"firm_cash":31.41927408488924,"private_loan":16.4963259143761,"net_investment":8.50709633955708,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.2409633955707946,"requested":2.2409633955707946,"grant_plan":{"displaced_free":1.005265576081881,"displaced_debt":1.2356978194889139},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2409633955707946,"eligible_dividends":30.55915527023834,"allowance":3.055915527023834,"tax_arrears":0.0,"supplements":{"displaced_free":1.005265576081881,"displaced_debt":1.2356978194889139},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.55915527023834,"cash_transfer_error":0.0},"groups":[["workers",61.64847922970203,0.4067076017274024,13.100301836311681],["displaced_free",38.904216525068804,0.0455256483695909,8.26714601157712],["displaced_debt",31.925044423836294,0.01950772437453672,6.784071940065212],["owners",372.0184863307447,1.391710471745484,79.05392834528324]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":381.33030573840813,"firm_cash":31.418396419229637,"private_loan":16.345568760152428,"net_investment":8.503585676918618,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.205856769186278,"requested":2.205856769186278,"grant_plan":{"displaced_free":0.9872520006516581,"displaced_debt":1.2186047685346197},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.205856769186278,"eligible_dividends":30.247245894234077,"allowance":3.024724589423408,"tax_arrears":0.0,"supplements":{"displaced_free":0.9872520006516581,"displaced_debt":1.2186047685346197},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.247245894234077,"cash_transfer_error":0.0},"groups":[["workers",62.07629390568494,0.43047404484923923,13.19121245495805],["displaced_free",38.904216525068804,0.04768699373209473,8.26714601157712],["displaced_debt",31.925044423836294,0.020394531164087727,6.784071940065212],["owners",369.065085512258,1.4149118059495864,78.42633067135482]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":391.3305710823058,"firm_cash":31.41755638557825,"private_loan":16.194811605928756,"net_investment":8.50022554231306,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.172255423130667,"requested":2.172255423130667,"grant_plan":{"displaced_free":0.9701113685916098,"displaced_debt":1.2021440545390571},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.172255423130667,"eligible_dividends":29.947690182146108,"allowance":2.994769018214611,"tax_arrears":0.0,"supplements":{"displaced_free":0.97011136859161,"displaced_debt":1.2021440545390571},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.947690182146108,"cash_transfer_error":0.0},"groups":[["workers",62.48769926195581,0.45441483709770725,13.278636093165609],["displaced_free",38.904216525068804,0.04984833909459856,8.26714601157712],["displaced_debt",31.925044423836294,0.021281337953638735,6.784071940065212],["owners",366.2247790137214,1.4379192468941322,77.82276554041579]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.53785625519464,"displaced_free":97.88843412620247,"displaced_debt":98.1965868779384,"owners":109.43521921144219},"consumption_index":{"workers":150.92441266526703,"displaced_free":97.02936348718826,"displaced_debt":97.17287782817043,"owners":108.5443744781662},"wealth_change":{"workers":160.74688287381855,"displaced_free":125.49973460971631,"displaced_debt":76.13077181812993,"owners":1079.0981937282831},"real_wealth":{"workers":380.74688287381855,"displaced_free":345.4997346097163,"displaced_debt":96.13077181812993,"owners":4099.098193728283},"equity_share":{"workers":0.23133630888705764,"displaced_free":0.025495960622835157,"displaced_debt":0.010896828952842046,"owners":0.7322709015372652},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.105427357601002e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77846567548085,"firm_cash":31.67713965918442,"private_loan":18.667230811414452,"net_investment":8.143558636737708,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":32.012044189757916,"allowance":3.2012044189757916,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.06965421039837,1.0530996105853225,88.12235753615462]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.80654485073032,"firm_cash":31.555638012369233,"private_loan":18.499845628060736,"net_investment":8.215552049477026,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":32.45810209268451,"allowance":3.2458102092684515,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45810209268451,"cash_transfer_error":0.0},"groups":[["workers",49.957928594142885,0.12125498441064034,11.365428755167507],["displaced_free",39.200906394746546,0.017056511930803972,8.91820620480484],["displaced_debt",31.924980838189136,0.007842202203735191,7.26293314068803],["owners",389.9097988775472,1.075460336656856,88.70447924464199]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.05946944159973,"firm_cash":31.468587913146667,"private_loan":18.335269406526407,"net_investment":8.29204396027913,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":32.82863064625941,"allowance":3.2828630646259414,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82863064625941,"cash_transfer_error":0.0},"groups":[["workers",51.50773478881726,0.14060508663022606,11.539713659417712],["displaced_free",38.899806273881225,0.019330959699515326,8.715052751744542],["displaced_debt",31.907627060612295,0.00876043863289669,7.148535678002563],["owners",395.79158066856814,1.0986964859448634,88.6725368228619]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.52906514117825,"firm_cash":31.41328571699021,"private_loan":18.17348540797333,"net_investment":8.364809534627682,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":33.12947171462166,"allowance":3.312947171462166,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.12947171462166,"cash_transfer_error":0.0},"groups":[["workers",53.03895452798773,0.16054565525731687,11.712769124930622],["displaced_free",38.8718706911472,0.02156457296225489,8.58420477762834],["displaced_debt",31.89346538487783,0.009676197115272596,7.043140272493855],["owners",399.62451579831355,1.1226414927715507,88.2504139054609]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.2038570597093,"firm_cash":31.388436810822803,"private_loan":18.01432878853471,"net_investment":8.43089010043424,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":33.360807468871286,"allowance":3.336080746887129,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.360807468871286,"cash_transfer_error":0.0},"groups":[["workers",54.54712752014028,0.1810727795989099,11.88348135260199],["displaced_free",38.856715910990346,0.02379155330988043,8.46521310918004],["displaced_debt",31.89252415402585,0.01058939083336306,6.9480141906984905],["owners",401.72212843655944,1.1472055782657726,87.51803512367903]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":281.07236526499025,"firm_cash":31.393571376911666,"private_loan":17.85759127477932,"net_investment":8.490319990405467,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":33.525005161745234,"allowance":3.3525005161745236,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.525005161745234,"cash_transfer_error":0.0},"groups":[["workers",56.02798607864953,0.20218057456753308,12.050847005709532],["displaced_free",38.86741326569059,0.026012090317834708,8.359844491198103],["displaced_debt",31.912204632278126,0.011500290211901394,6.863875048063268],["owners",402.09290451270346,1.172338728100704,86.48463765165474]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.12310132144165,"firm_cash":31.428281411995847,"private_loan":17.703037870498132,"net_investment":8.543125647983672,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.6012564798365703,"eligible_dividends":33.625108454044266,"allowance":3.362510845404427,"tax_arrears":0.0,"supplements":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.625108454044266,"cash_transfer_error":0.0},"groups":[["workers",57.477416366782464,0.22386129856307269,12.213950977941273],["displaced_free",38.90795513092983,0.028227704572355624,8.267940465322589],["displaced_debt",31.957894270075723,0.012409427884143679,6.791052532391091],["owners",400.7554637022978,1.1979911091376239,85.16053603673828]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":301.16892623282865,"firm_cash":31.42723779366967,"private_loan":17.55256902908939,"net_investment":8.538951174678957,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.5595117467896493,"eligible_dividends":33.175375678145876,"allowance":3.317537567814588,"tax_arrears":0.0,"supplements":{"displaced_free":1.1709953996519198,"displaced_debt":1.3885163471377293},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.175375678145876,"cash_transfer_error":0.0},"groups":[["workers",58.08294498803037,0.24591927295927035,12.342625809956454],["displaced_free",38.979462629737476,0.030384291836656748,8.283135808819214],["displaced_debt",32.03301772983209,0.013294538715959796,6.807016267589319],["owners",396.41924384564203,1.2231144222709136,84.23908931719893]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":311.21256932560243,"firm_cash":31.426774157214368,"private_loan":17.402266867638936,"net_investment":8.537096628857725,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.5409662885772755,"eligible_dividends":32.746561727806146,"allowance":3.274656172780615,"tax_arrears":0.0,"supplements":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.746561727806146,"cash_transfer_error":0.0},"groups":[["workers",58.664905232453414,0.26822418755802097,12.46629236189635],["displaced_free",39.15002845363855,0.03253797268942681,8.319381046398192],["displaced_debt",32.19647750326785,0.014178669077433056,6.841751469444417],["owners",392.03331472347617,1.2479871846485222,83.30707937873868]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.25403763646176,"firm_cash":31.42631201605756,"private_loan":17.25111321358498,"net_investment":8.535248064230444,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.522480642304565,"eligible_dividends":32.338969246427034,"allowance":3.2338969246427034,"tax_arrears":0.0,"supplements":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.338969246427034,"cash_transfer_error":0.0},"groups":[["workers",59.21919379274123,0.290768871542724,12.58407868095751],["displaced_free",39.303645914714885,0.03470230639094309,8.352024756876913],["displaced_debt",32.34645223085887,0.015067808218926917,6.87362109905751],["owners",387.8714504319384,1.2725936508977127,82.42268321678691]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.2934125696071,"firm_cash":31.42586717329334,"private_loan":17.099212497653895,"net_investment":8.533468693173518,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.504686931735254,"eligible_dividends":31.950282126583787,"allowance":3.1950282126583787,"tax_arrears":0.0,"supplements":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.950282126583787,"cash_transfer_error":0.0},"groups":[["workers",59.748153315502776,0.3135414249163365,12.69648257954434],["displaced_free",39.448660521286314,0.036875771816304234,8.382840360773342],["displaced_debt",32.489845669574144,0.015961341842050936,6.904092204784506],["owners",383.9012595044612,1.296948356419199,81.57901764469801]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":341.33076720750745,"firm_cash":31.425437860553807,"private_loan":16.946597370259337,"net_investment":8.531751442215295,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.487514422153151,"eligible_dividends":31.579125301867084,"allowance":3.1579125301867084,"tax_arrears":0.0,"supplements":{"displaced_free":1.1298482015815525,"displaced_debt":1.3576662205715988},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.579125301867084,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",60.25364595629394,0.33653109228309186,12.803899765712462],["displaced_free",39.58553719275132,0.039057858743079515,8.411926653459656],["displaced_debt",32.62692415250822,0.01685907788554834,6.933221382407995],["owners",380.1090588169737,1.3210631139026168,80.7731749986069]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":351.3661693275673,"firm_cash":31.42502295051271,"private_loan":16.79330058250454,"net_investment":8.530091802050904,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.470918020509101,"eligible_dividends":31.224224212035484,"allowance":3.1224224212035487,"tax_arrears":0.0,"supplements":{"displaced_free":1.120545696882029,"displaced_debt":1.350372323627072},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.224224212035484,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",60.737356136615524,0.3597279288173276,12.906688179030798],["displaced_free",39.714992580541676,0.04124806529630248,8.439435923365107],["displaced_debt",32.758184137231346,0.017760823695870682,6.96111412916166],["owners",376.4818973606137,1.3449488949578345,80.0024031891304]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":361.39968185595706,"firm_cash":31.424621412282804,"private_loan":16.63935218031591,"net_investment":8.52848564913127,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.454856491312765,"eligible_dividends":30.88443130852647,"allowance":3.088443130852647,"tax_arrears":0.0,"supplements":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.88443130852647,"cash_transfer_error":0.0},"groups":[["workers",61.200803718606814,0.3831227247403212,13.005170790203948],["displaced_free",39.837652346898196,0.04344593573366893,8.465501123715866],["displaced_debt",32.88406095858969,0.018666402532274386,6.98786295370031],["owners",373.0081236156613,1.3686158504134318,79.26422626832803]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":371.4313633286569,"firm_cash":31.424232312948718,"private_loan":16.484779897489425,"net_investment":8.526929251794883,"money_identity_error":0.0,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.439292517948917,"eligible_dividends":30.558708839660092,"allowance":3.0558708839660094,"tax_arrears":0.0,"supplements":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.558708839660092,"cash_transfer_error":0.0},"groups":[["workers",61.6453643771086,0.4067069314218966,13.099639930135577],["displaced_free",39.95407498383692,0.04565105373648698,8.490240934065344],["displaced_debt",33.00494651720987,0.01957565125478312,7.0135511349070985],["owners",369.6772013674887,1.3920733955504168,78.55640529059134]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":381.4612682965902,"firm_cash":31.423854805685856,"private_loan":16.329609390645093,"net_investment":8.525419222743324,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.42419222743351,"eligible_dividends":30.246115788737733,"allowance":3.0246115788737735,"tax_arrears":0.0,"supplements":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.246115788737733,"cash_transfer_error":0.0},"groups":[["workers",62.07228669261673,0.43047259699851126,13.190360922181055],["displaced_free",40.064760209822616,0.047863038094895574,8.513761544587306],["displaced_debt",33.121194336173346,0.020488418942102717,7.0382537964368375],["owners",366.4795771616479,1.4153302821367826,77.87691014685018]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":391.4894476843422,"firm_cash":31.42348811989733,"private_loan":16.173864447938872,"net_investment":8.523952479589184,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.4095247958919543,"eligible_dividends":29.945796607583624,"allowance":2.9945796607583626,"tax_arrears":0.0,"supplements":{"displaced_free":1.0867338746541213,"displaced_debt":1.3227909212378328},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.945796607583624,"cash_transfer_error":0.0},"groups":[["workers",62.48270684342055,0.4544123098056659,13.277575204226867],["displaced_free",40.17015648369594,0.05008153892086674,8.536158252785388],["displaced_debt",33.2331242172343,0.021404565663904026,7.062038896162288],["owners",363.40656575290035,1.4383946617453887,77.22389522249132]]}]}},"external__0.95__1.0__0.20":{"mode":"external","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.95,"displaced_debt":0.9499999999999998},"sum_tax_paid":31.08655628640489,"sum_grants_paid":31.08655628640489,"sum_requests":31.08655628640489,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9488400850240628,"displaced_debt":0.9490322877578563},"sum_tax_paid":32.43640696984461,"sum_grants_paid":32.43640696984462,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-1.3498506834397226,"terminal_capital_change_pct":-0.040582601389682615,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.5494127795818,"displaced_free":94.95801755530631,"displaced_debt":94.5630318962773,"owners":110.18954862982554},"consumption_index":{"workers":150.93647164723626,"displaced_free":93.97153750016619,"displaced_debt":93.34808311063242,"owners":109.38613471138633},"wealth_change":{"workers":160.7488530618927,"displaced_free":124.7168499675231,"displaced_debt":75.31085929642767,"owners":1079.0983544937972},"real_wealth":{"workers":380.7488530618927,"displaced_free":344.7168499675231,"displaced_debt":95.31085929642767,"owners":4099.098354493797},"equity_share":{"workers":0.23143530637764193,"displaced_free":0.02538795983084156,"displaced_debt":0.010838671115766193,"owners":0.7323380626757503},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77846567548087,"firm_cash":31.677139659184412,"private_loan":18.667230811414452,"net_investment":8.143558636737723,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0005863673771209221,"requested":0.0005863673771209221,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0005863673771209221,"eligible_dividends":32.012044189757916,"allowance":6.402408837951583,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771209221},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.0696542103983,1.0530996105853225,88.12235753615461]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.80654555723754,"firm_cash":31.55563817309961,"private_loan":18.4998460298867,"net_investment":8.215552692398575,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.16252692398560642,"requested":0.16252692398560642,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252692398560642},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.16252692398560642,"eligible_dividends":32.45810209268451,"allowance":6.491620418536903,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252692398560642},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45810209268451,"cash_transfer_error":0.0},"groups":[["workers",49.957928594142885,0.12125498441064034,11.365428755167507],["displaced_free",39.200906394746546,0.017056511930803972,8.91820620480484],["displaced_debt",31.925044423836297,0.00784219999590022,7.262947606422758],["owners",389.90972822682807,1.0754603432803609,88.7044631716034]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.0597126867765,"firm_cash":31.468642251137062,"private_loan":18.335377478378433,"net_investment":8.292261312240683,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5049208147145716,"requested":0.5049208147145716,"grant_plan":{"displaced_free":0.14902783499707173,"displaced_debt":0.3558929797174999},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5049208147145716,"eligible_dividends":32.82863072978015,"allowance":6.565726145956031,"tax_arrears":0.0,"supplements":{"displaced_free":0.14902783499707173,"displaced_debt":0.3558929797174999},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82863072978015,"cash_transfer_error":0.0},"groups":[["workers",51.50773476962251,0.14060508663955684,11.53971365511735],["displaced_free",38.9042165250688,0.019330653432071746,8.716040817635605],["displaced_debt",31.925044423836297,0.008759835691010725,7.1524378372633235],["owners",395.76732780182425,1.0986989145304378,88.6671032479087]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.5300223707308,"firm_cash":31.413443388539882,"private_loan":18.173592085874446,"net_investment":8.36544022082633,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.9427355415965426,"requested":0.9427355415965426,"grant_plan":{"displaced_free":0.36481036279301415,"displaced_debt":0.5779251788035284},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.9427355415965426,"eligible_dividends":33.12950522825323,"allowance":6.625901045650647,"tax_arrears":0.0,"supplements":{"displaced_free":0.36481036279301415,"displaced_debt":0.5779251788035284},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.12950522825323,"cash_transfer_error":0.0},"groups":[["workers",53.0389471304055,0.16054565884565541,11.71276749129788],["displaced_free",38.9042165250688,0.02156257973892439,8.591347815952693],["displaced_debt",31.925044423836294,0.009675602063674793,7.050113976930517],["owners",399.5535028647508,1.1226497516725347,88.23473188263246]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.2057131859197,"firm_cash":31.388632641880392,"private_loan":18.01428358046582,"net_investment":8.431673424664623,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.4395913895032462,"requested":1.4395913895032462,"grant_plan":{"displaced_free":0.6124101099430352,"displaced_debt":0.8271812795602109},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.4395913895032462,"eligible_dividends":33.360908878557765,"allowance":6.672181775711554,"tax_arrears":0.0,"supplements":{"displaced_free":0.6124101099430352,"displaced_debt":0.827181279560211},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.360908878557765,"cash_transfer_error":0.0},"groups":[["workers",54.54709729144824,0.1810727913204397,11.88347476706551],["displaced_free",38.9042165250688,0.023790359897406816,8.475561457247132],["displaced_debt",31.925044423836297,0.010589667258642329,6.955098963764336],["owners",401.6333301869368,1.1472168711771167,87.49868979072552]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":281.07477677538515,"firm_cash":31.393690832389282,"private_loan":17.857268540892235,"net_investment":8.490797812315932,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.9919436404008113,"requested":1.9919436404008113,"grant_plan":{"displaced_free":0.8892590217012235,"displaced_debt":1.1026846186995878},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.9919436404008113,"eligible_dividends":33.525079612635,"allowance":6.705015922527,"tax_arrears":0.0,"supplements":{"displaced_free":0.8892590217012235,"displaced_debt":1.1026846186995878},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.525079612635,"cash_transfer_error":0.0},"groups":[["workers",56.02792630971446,0.20218058855254648,12.050834150235996],["displaced_free",38.9042165250688,0.026014355193478778,8.367760364659192],["displaced_debt",31.925044423836294,0.011502179512677173,6.866636710126857],["owners",402.0381260024673,1.1723472806397768,86.47285554966861]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.12509189748965,"firm_cash":31.428191963447162,"private_loan":17.70238314816548,"net_investment":8.542767853788845,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.597678537888534,"requested":2.597678537888534,"grant_plan":{"displaced_free":1.1938455676659139,"displaced_debt":1.4038329702226198},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.597678537888534,"eligible_dividends":33.625050837512205,"allowance":6.725010167502441,"tax_arrears":0.0,"supplements":{"displaced_free":1.1938455676659139,"displaced_debt":1.4038329702226198},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.625050837512205,"cash_transfer_error":0.0},"groups":[["workers",57.47733795329356,0.2238612977314515,12.213934315074882],["displaced_free",38.904216525068804,0.028234885469560288,8.26714601157712],["displaced_debt",31.925044423836294,0.012413270058128664,6.784071940065212],["owners",400.796810392289,1.1979894740796135,85.16932220836141]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":301.1688428940854,"firm_cash":31.426797086776542,"private_loan":17.55162599394181,"net_investment":8.537188347106408,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.5418834710640503,"requested":2.5418834710640503,"grant_plan":{"displaced_free":1.1637197959418861,"displaced_debt":1.3781636751221644},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5418834710640503,"eligible_dividends":33.175117460435686,"allowance":6.635023492087138,"tax_arrears":0.0,"supplements":{"displaced_free":1.1637197959418861,"displaced_debt":1.3781636751221644},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.175117460435686,"cash_transfer_error":0.0},"groups":[["workers",58.0828847656717,0.24591923279060407,12.342613012705236],["displaced_free",38.904216525068804,0.030396230832064112,8.26714601157712],["displaced_debt",31.925044423836294,0.01330007684767967,6.784071940065212],["owners",396.6236239607296,1.223093936694499,84.28252009165504]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":311.2066790558745,"firm_cash":31.425540184380125,"private_loan":17.400868839718136,"net_investment":8.532160737520726,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.491607375207316,"requested":2.491607375207316,"grant_plan":{"displaced_free":1.1367744087294254,"displaced_debt":1.3548329664778904},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.491607375207316,"eligible_dividends":32.74607925969194,"allowance":6.5492158519383885,"tax_arrears":0.0,"supplements":{"displaced_free":1.1367744087294254,"displaced_debt":1.3548329664778904},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.74607925969194,"cash_transfer_error":0.0},"groups":[["workers",58.66492367651266,0.2682240857289287,12.46629628125894],["displaced_free",38.904216525068804,0.032557576194567936,8.26714601157712],["displaced_debt",31.925044423836294,0.014186883637230677,6.784071940065212],["owners",392.60849993290964,1.2479227188695567,83.4293062357433]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.23893221816377,"firm_cash":31.42435379698643,"private_loan":17.250111685494463,"net_investment":8.52741518794592,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.444151879459307,"requested":2.444151879459307,"grant_plan":{"displaced_free":1.1115060578865452,"displaced_debt":1.3326458215727617},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.444151879459307,"eligible_dividends":32.33805912443984,"allowance":6.4676118248879675,"tax_arrears":0.0,"supplements":{"displaced_free":1.1115060578865452,"displaced_debt":1.3326458215727617},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.33805912443984,"cash_transfer_error":0.0},"groups":[["workers",59.21943700946347,0.2907686676218325,12.584130364510987],["displaced_free",38.904216525068804,0.034718921557071764,8.26714601157712],["displaced_debt",31.925044423836294,0.015073690426781685,6.784071940065212],["owners",388.7827365972517,1.27248427188667,82.61633152691599]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.26590310048334,"firm_cash":31.423231312492867,"private_loan":17.09935453127079,"net_investment":8.52292524997165,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.3992524997166065,"requested":2.3992524997166065,"grant_plan":{"displaced_free":1.0877516149210429,"displaced_debt":1.3115008847955634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3992524997166065,"eligible_dividends":31.949260802790402,"allowance":6.389852160558081,"tax_arrears":0.0,"supplements":{"displaced_free":1.0877516149210429,"displaced_debt":1.3115008847955634},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.949260802790402,"cash_transfer_error":0.0},"groups":[["workers",59.7487417241998,0.31354114777807146,12.696607616392457],["displaced_free",38.904216525068804,0.03688026691957559,8.26714601157712],["displaced_debt",31.925044423836294,0.015960497216332695,6.784071940065212],["owners",385.1304263937948,1.296791891140012,81.84021560868139]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":341.28786512353486,"firm_cash":31.422166929898403,"private_loan":16.94859737704712,"net_investment":8.518667719593765,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.356677195937638,"requested":2.356677195937638,"grant_plan":{"displaced_free":1.065368482594697,"displaced_debt":1.2913087133429408},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.356677195937638,"eligible_dividends":31.578222008265687,"allowance":6.315644401653138,"tax_arrears":0.0,"supplements":{"displaced_free":1.065368482594697,"displaced_debt":1.2913087133429408},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.578222008265687,"cash_transfer_error":0.0},"groups":[["workers",60.2546986976842,0.33653081825314984,12.804123473257892],["displaced_free",38.904216525068804,0.03904161228207942,8.26714601157712],["displaced_debt",31.925044423836294,0.0168473040058837,6.784071940065212],["owners",381.638816172085,1.3208576175540512,81.09824843656806]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":351.30506763312934,"firm_cash":31.421155533288786,"private_loan":16.797840222823446,"net_investment":8.5146221331553,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.316221331553013,"requested":2.316221331553013,"grant_plan":{"displaced_free":1.0442313578868867,"displaced_debt":1.2719899736661264},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.316221331553013,"eligible_dividends":31.223627304429414,"allowance":6.244725460885883,"tax_arrears":0.0,"supplements":{"displaced_free":1.0442313578868867,"displaced_debt":1.2719899736661264},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.223627304429414,"cash_transfer_error":0.0},"groups":[["workers",60.73898813139602,0.359727782605306,12.907034977921654],["displaced_free",38.904216525068804,0.041202957644583246,8.26714601157712],["displaced_debt",31.925044423836294,0.01773411079543471,6.784071940065212],["owners",378.2963852706724,1.3446925642059913,80.38798187001788]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":361.3177386602014,"firm_cash":31.420192593252786,"private_loan":16.647083068599773,"net_investment":8.510770373011269,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.277703730112787,"requested":2.277703730112787,"grant_plan":{"displaced_free":1.0242296904583736,"displaced_debt":1.2534740396544135},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.277703730112787,"eligible_dividends":30.88429400603449,"allowance":6.176858801206898,"tax_arrears":0.0,"supplements":{"displaced_free":1.0242296904583736,"displaced_debt":1.2534740396544135},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.88429400603449,"cash_transfer_error":0.0},"groups":[["workers",61.203124912591456,0.3831228781655456,13.005664043925684],["displaced_free",38.904216525068804,0.043364303007087074,8.26714601157712],["displaced_debt",31.925044423836294,0.018620917584985717,6.784071940065212],["owners",375.0927426275282,1.3683070072759043,79.70720780834974]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":371.32608729497446,"firm_cash":31.41927408488924,"private_loan":16.4963259143761,"net_investment":8.50709633955708,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.2409633955707946,"requested":2.2409633955707946,"grant_plan":{"displaced_free":1.005265576081881,"displaced_debt":1.2356978194889139},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.2409633955707946,"eligible_dividends":30.55915527023834,"allowance":6.111831054047668,"tax_arrears":0.0,"supplements":{"displaced_free":1.005265576081881,"displaced_debt":1.2356978194889139},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.55915527023834,"cash_transfer_error":0.0},"groups":[["workers",61.64847922970203,0.4067076017274024,13.100301836311681],["displaced_free",38.904216525068804,0.0455256483695909,8.26714601157712],["displaced_debt",31.925044423836294,0.01950772437453672,6.784071940065212],["owners",372.0184863307447,1.391710471745484,79.05392834528324]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":381.33030573840813,"firm_cash":31.418396419229637,"private_loan":16.345568760152428,"net_investment":8.503585676918618,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.205856769186278,"requested":2.205856769186278,"grant_plan":{"displaced_free":0.9872520006516581,"displaced_debt":1.2186047685346197},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.205856769186278,"eligible_dividends":30.247245894234077,"allowance":6.049449178846816,"tax_arrears":0.0,"supplements":{"displaced_free":0.9872520006516581,"displaced_debt":1.2186047685346197},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.247245894234077,"cash_transfer_error":0.0},"groups":[["workers",62.07629390568494,0.43047404484923923,13.19121245495805],["displaced_free",38.904216525068804,0.04768699373209473,8.26714601157712],["displaced_debt",31.925044423836294,0.020394531164087727,6.784071940065212],["owners",369.065085512258,1.4149118059495864,78.42633067135482]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":391.3305710823058,"firm_cash":31.41755638557825,"private_loan":16.194811605928756,"net_investment":8.50022554231306,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.172255423130667,"requested":2.172255423130667,"grant_plan":{"displaced_free":0.9701113685916098,"displaced_debt":1.2021440545390571},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.172255423130667,"eligible_dividends":29.947690182146108,"allowance":5.989538036429222,"tax_arrears":0.0,"supplements":{"displaced_free":0.97011136859161,"displaced_debt":1.2021440545390571},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.947690182146108,"cash_transfer_error":0.0},"groups":[["workers",62.48769926195581,0.45441483709770725,13.278636093165609],["displaced_free",38.904216525068804,0.04984833909459856,8.26714601157712],["displaced_debt",31.925044423836294,0.021281337953638735,6.784071940065212],["owners",366.2247790137214,1.4379192468941322,77.82276554041579]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.53785625519464,"displaced_free":97.88843412620247,"displaced_debt":98.1965868779384,"owners":109.43521921144219},"consumption_index":{"workers":150.92441266526703,"displaced_free":97.02936348718826,"displaced_debt":97.17287782817043,"owners":108.5443744781662},"wealth_change":{"workers":160.74688287381855,"displaced_free":125.49973460971631,"displaced_debt":76.13077181812993,"owners":1079.0981937282831},"real_wealth":{"workers":380.74688287381855,"displaced_free":345.4997346097163,"displaced_debt":96.13077181812993,"owners":4099.098193728283},"equity_share":{"workers":0.23133630888705764,"displaced_free":0.025495960622835157,"displaced_debt":0.010896828952842046,"owners":0.7322709015372652},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.105427357601002e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97461850062928,"firm_cash":31.833353260869558,"private_loan":18.85248919602364,"net_investment":8.074065217391308,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.17375134572098,0.005921106720536205,7.8066490938571675],["owners",369.49856780577977,1.0315595986040742,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.77846567548085,"firm_cash":31.67713965918442,"private_loan":18.667230811414452,"net_investment":8.143558636737708,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":32.012044189757916,"allowance":6.402408837951583,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.012044189757916,"cash_transfer_error":0.0},"groups":[["workers",48.394350179738744,0.1024970367457926,11.191193479064586],["displaced_free",40.584756737456566,0.014622080066591076,9.38522499553683],["displaced_debt",31.925044423836297,0.006922503394099382,7.382666523012144],["owners",381.06965421039837,1.0530996105853225,88.12235753615462]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.80654485073032,"firm_cash":31.555638012369233,"private_loan":18.499845628060736,"net_investment":8.215552049477026,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":32.45810209268451,"allowance":6.491620418536903,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45810209268451,"cash_transfer_error":0.0},"groups":[["workers",49.957928594142885,0.12125498441064034,11.365428755167507],["displaced_free",39.200906394746546,0.017056511930803972,8.91820620480484],["displaced_debt",31.924980838189136,0.007842202203735191,7.26293314068803],["owners",389.9097988775472,1.075460336656856,88.70447924464199]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.05946944159973,"firm_cash":31.468587913146667,"private_loan":18.335269406526407,"net_investment":8.29204396027913,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":32.82863064625941,"allowance":6.565726129251883,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82863064625941,"cash_transfer_error":0.0},"groups":[["workers",51.50773478881726,0.14060508663022606,11.539713659417712],["displaced_free",38.899806273881225,0.019330959699515326,8.715052751744542],["displaced_debt",31.907627060612295,0.00876043863289669,7.148535678002563],["owners",395.79158066856814,1.0986964859448634,88.6725368228619]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.52906514117825,"firm_cash":31.41328571699021,"private_loan":18.17348540797333,"net_investment":8.364809534627682,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":33.12947171462166,"allowance":6.625894342924332,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.12947171462166,"cash_transfer_error":0.0},"groups":[["workers",53.03895452798773,0.16054565525731687,11.712769124930622],["displaced_free",38.8718706911472,0.02156457296225489,8.58420477762834],["displaced_debt",31.89346538487783,0.009676197115272596,7.043140272493855],["owners",399.62451579831355,1.1226414927715507,88.2504139054609]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.2038570597093,"firm_cash":31.388436810822803,"private_loan":18.01432878853471,"net_investment":8.43089010043424,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":33.360807468871286,"allowance":6.672161493774258,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":39.059999999999995,"owner_dividends":33.360807468871286,"cash_transfer_error":0.0},"groups":[["workers",54.54712752014028,0.1810727795989099,11.88348135260199],["displaced_free",38.856715910990346,0.02379155330988043,8.46521310918004],["displaced_debt",31.89252415402585,0.01058939083336306,6.9480141906984905],["owners",401.72212843655944,1.1472055782657726,87.51803512367903]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":281.07236526499025,"firm_cash":31.393571376911666,"private_loan":17.85759127477932,"net_investment":8.490319990405467,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":33.525005161745234,"allowance":6.705001032349047,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":39.821249999999985,"owner_dividends":33.525005161745234,"cash_transfer_error":0.0},"groups":[["workers",56.02798607864953,0.20218057456753308,12.050847005709532],["displaced_free",38.86741326569059,0.026012090317834708,8.359844491198103],["displaced_debt",31.912204632278126,0.011500290211901394,6.863875048063268],["owners",402.09290451270346,1.172338728100704,86.48463765165474]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.12310132144165,"firm_cash":31.428281411995847,"private_loan":17.703037870498132,"net_investment":8.543125647983672,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.6012564798365703,"eligible_dividends":33.625108454044266,"allowance":6.725021690808854,"tax_arrears":0.0,"supplements":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.625108454044266,"cash_transfer_error":0.0},"groups":[["workers",57.477416366782464,0.22386129856307269,12.213950977941273],["displaced_free",38.90795513092983,0.028227704572355624,8.267940465322589],["displaced_debt",31.957894270075723,0.012409427884143679,6.791052532391091],["owners",400.7554637022978,1.1979911091376239,85.16053603673828]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":301.16892623282865,"firm_cash":31.42723779366967,"private_loan":17.55256902908939,"net_investment":8.538951174678957,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.5595117467896493,"eligible_dividends":33.175375678145876,"allowance":6.635075135629176,"tax_arrears":0.0,"supplements":{"displaced_free":1.1709953996519198,"displaced_debt":1.3885163471377293},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":33.175375678145876,"cash_transfer_error":0.0},"groups":[["workers",58.08294498803037,0.24591927295927035,12.342625809956454],["displaced_free",38.979462629737476,0.030384291836656748,8.283135808819214],["displaced_debt",32.03301772983209,0.013294538715959796,6.807016267589319],["owners",396.41924384564203,1.2231144222709136,84.23908931719893]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":311.21256932560243,"firm_cash":31.426774157214368,"private_loan":17.402266867638936,"net_investment":8.537096628857725,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.5409662885772755,"eligible_dividends":32.746561727806146,"allowance":6.54931234556123,"tax_arrears":0.0,"supplements":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.746561727806146,"cash_transfer_error":0.0},"groups":[["workers",58.664905232453414,0.26822418755802097,12.46629236189635],["displaced_free",39.15002845363855,0.03253797268942681,8.319381046398192],["displaced_debt",32.19647750326785,0.014178669077433056,6.841751469444417],["owners",392.03331472347617,1.2479871846485222,83.30707937873868]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.25403763646176,"firm_cash":31.42631201605756,"private_loan":17.25111321358498,"net_investment":8.535248064230444,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.522480642304565,"eligible_dividends":32.338969246427034,"allowance":6.467793849285407,"tax_arrears":0.0,"supplements":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.338969246427034,"cash_transfer_error":0.0},"groups":[["workers",59.21919379274123,0.290768871542724,12.58407868095751],["displaced_free",39.303645914714885,0.03470230639094309,8.352024756876913],["displaced_debt",32.34645223085887,0.015067808218926917,6.87362109905751],["owners",387.8714504319384,1.2725936508977127,82.42268321678691]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.2934125696071,"firm_cash":31.42586717329334,"private_loan":17.099212497653895,"net_investment":8.533468693173518,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.504686931735254,"eligible_dividends":31.950282126583787,"allowance":6.390056425316757,"tax_arrears":0.0,"supplements":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.950282126583787,"cash_transfer_error":0.0},"groups":[["workers",59.748153315502776,0.3135414249163365,12.69648257954434],["displaced_free",39.448660521286314,0.036875771816304234,8.382840360773342],["displaced_debt",32.489845669574144,0.015961341842050936,6.904092204784506],["owners",383.9012595044612,1.296948356419199,81.57901764469801]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":341.33076720750745,"firm_cash":31.425437860553807,"private_loan":16.946597370259337,"net_investment":8.531751442215295,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.487514422153151,"eligible_dividends":31.579125301867084,"allowance":6.315825060373417,"tax_arrears":0.0,"supplements":{"displaced_free":1.1298482015815525,"displaced_debt":1.3576662205715988},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.579125301867084,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",60.25364595629394,0.33653109228309186,12.803899765712462],["displaced_free",39.58553719275132,0.039057858743079515,8.411926653459656],["displaced_debt",32.62692415250822,0.01685907788554834,6.933221382407995],["owners",380.1090588169737,1.3210631139026168,80.7731749986069]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":351.3661693275673,"firm_cash":31.42502295051271,"private_loan":16.79330058250454,"net_investment":8.530091802050904,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.470918020509101,"eligible_dividends":31.224224212035484,"allowance":6.2448448424070975,"tax_arrears":0.0,"supplements":{"displaced_free":1.120545696882029,"displaced_debt":1.350372323627072},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.224224212035484,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",60.737356136615524,0.3597279288173276,12.906688179030798],["displaced_free",39.714992580541676,0.04124806529630248,8.439435923365107],["displaced_debt",32.758184137231346,0.017760823695870682,6.96111412916166],["owners",376.4818973606137,1.3449488949578345,80.0024031891304]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":361.39968185595706,"firm_cash":31.424621412282804,"private_loan":16.63935218031591,"net_investment":8.52848564913127,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.454856491312765,"eligible_dividends":30.88443130852647,"allowance":6.176886261705294,"tax_arrears":0.0,"supplements":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.88443130852647,"cash_transfer_error":0.0},"groups":[["workers",61.200803718606814,0.3831227247403212,13.005170790203948],["displaced_free",39.837652346898196,0.04344593573366893,8.465501123715866],["displaced_debt",32.88406095858969,0.018666402532274386,6.98786295370031],["owners",373.0081236156613,1.3686158504134318,79.26422626832803]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":371.4313633286569,"firm_cash":31.424232312948718,"private_loan":16.484779897489425,"net_investment":8.526929251794883,"money_identity_error":0.0,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.439292517948917,"eligible_dividends":30.558708839660092,"allowance":6.111741767932019,"tax_arrears":0.0,"supplements":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.558708839660092,"cash_transfer_error":0.0},"groups":[["workers",61.6453643771086,0.4067069314218966,13.099639930135577],["displaced_free",39.95407498383692,0.04565105373648698,8.490240934065344],["displaced_debt",33.00494651720987,0.01957565125478312,7.0135511349070985],["owners",369.6772013674887,1.3920733955504168,78.55640529059134]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":381.4612682965902,"firm_cash":31.423854805685856,"private_loan":16.329609390645093,"net_investment":8.525419222743324,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.42419222743351,"eligible_dividends":30.246115788737733,"allowance":6.049223157747547,"tax_arrears":0.0,"supplements":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.246115788737733,"cash_transfer_error":0.0},"groups":[["workers",62.07228669261673,0.43047259699851126,13.190360922181055],["displaced_free",40.064760209822616,0.047863038094895574,8.513761544587306],["displaced_debt",33.121194336173346,0.020488418942102717,7.0382537964368375],["owners",366.4795771616479,1.4153302821367826,77.87691014685018]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":391.4894476843422,"firm_cash":31.42348811989733,"private_loan":16.173864447938872,"net_investment":8.523952479589184,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.4095247958919543,"eligible_dividends":29.945796607583624,"allowance":5.989159321516725,"tax_arrears":0.0,"supplements":{"displaced_free":1.0867338746541213,"displaced_debt":1.3227909212378328},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":29.945796607583624,"cash_transfer_error":0.0},"groups":[["workers",62.48270684342055,0.4544123098056659,13.277575204226867],["displaced_free",40.17015648369594,0.05008153892086674,8.536158252785388],["displaced_debt",33.2331242172343,0.021404565663904026,7.062038896162288],["owners",363.40656575290035,1.4383946617453887,77.22389522249132]]}]}},"external__1.00__0.0__0.05":{"mode":"external","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.851642825886812,"displaced_debt":0.7952764504473367},"sum_tax_paid":23.417138325500304,"sum_grants_paid":23.417138325500304,"sum_requests":36.294900810020636,"years_with_unfunded_current_request":13},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.851193953839947,"displaced_debt":0.7958106027743518},"sum_tax_paid":23.414195450437912,"sum_grants_paid":23.414195450437912,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":13},"adaptive_vs_fixed":{"tax_paid_change":0.002942875062391437,"terminal_capital_change_pct":-0.0007962655182436329,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":152.08794687752214,"displaced_free":88.39205696079712,"displaced_debt":83.13259505523772,"owners":109.97413720006637},"consumption_index":{"workers":153.58537679291314,"displaced_free":87.12010035806964,"displaced_debt":81.31604433059074,"owners":114.54376605599474},"wealth_change":{"workers":161.59527124993917,"displaced_free":121.3873583535584,"displaced_debt":70.43509190672204,"owners":799.4774307254515},"real_wealth":{"workers":381.5952712499392,"displaced_free":341.3873583535584,"displaced_debt":90.43509190672204,"owners":3819.4774307254515},"equity_share":{"workers":0.250742599582003,"displaced_free":0.026665447623794195,"displaced_debt":0.011161063248875036,"owners":0.7114308895453277},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.9314626432186,"firm_cash":31.82319756181587,"private_loan":18.85531022353856,"net_investment":8.033442421176474,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":0.04513644023869645,"requested":0.04513644023869645,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.04513644023869645,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.49856780577977,1.0313048591679697,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.52951184168455,"firm_cash":31.629548877145268,"private_loan":18.675767361512186,"net_investment":7.953195508581018,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":0.21144943490998225,"requested":0.21144943490998225,"grant_plan":{"displaced_free":0.037718891471113736,"displaced_debt":0.1737305434388685},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.21144943490998225,"eligible_dividends":32.011753229507995,"allowance":1.6005876614753998,"tax_arrears":0.0,"supplements":{"displaced_free":0.037718891471113736,"displaced_debt":0.1737305434388685},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.011753229507995,"cash_transfer_error":0.0},"groups":[["workers",48.39521561991456,0.10249661604570715,11.191393612105243],["displaced_free",40.95180686849347,0.014596590474157956,9.470105338339115],["displaced_debt",33.60530991982769,0.006876624004723483,7.771227918960153],["owners",381.0742602659954,1.0516703344765508,88.12342268651145]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.03419662686855,"firm_cash":31.436565788629345,"private_loan":18.499572854640867,"net_investment":7.739263154517445,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5111520505361931,"requested":0.5111520505361931,"grant_plan":{"displaced_free":0.17745111691143034,"displaced_debt":0.3337009336247627},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5111520505361931,"eligible_dividends":32.455436160341094,"allowance":1.6227718080170548,"tax_arrears":0.0,"supplements":{"displaced_free":0.17745111691143034,"displaced_debt":0.3337009336247627},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.455436160341094,"cash_transfer_error":0.0},"groups":[["workers",49.96360918119924,0.12125257205653324,11.366721088722826],["displaced_free",40.95180686849348,0.01695606957868425,9.316536062582266],["displaced_debt",33.60530991982768,0.007844725690829628,7.6452080067607975],["owners",391.67274911342207,1.0710498749608148,89.10555042330353]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":250.35097423949657,"firm_cash":31.25885498436758,"private_loan":18.326448063579534,"net_investment":7.453112245162799,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.8762855395627152,"requested":0.8762855395627152,"grant_plan":{"displaced_free":0.35364156142923076,"displaced_debt":0.5226439781334844},"unfunded_request":{"displaced_free":5.551115123125783e-17,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.8762855395627152,"eligible_dividends":32.8151700280126,"allowance":1.6407585014006303,"tax_arrears":0.0,"supplements":{"displaced_free":0.3536415614292307,"displaced_debt":0.5226439781334844},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.8151700280126,"cash_transfer_error":0.0},"groups":[["workers",51.527309666556775,0.14059820602186163,11.544099184911277],["displaced_free",40.95180686849346,0.019310261432760017,9.174779808037478],["displaced_debt",33.60530991982768,0.008810658001472266,7.5288819339613955],["owners",401.2663428529779,1.0889764853851516,89.899094119946]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":258.3892117466472,"firm_cash":31.097194116162377,"private_loan":18.156147650417445,"net_investment":7.100443131316396,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.3008039281669799,"requested":1.3008039281669799,"grant_plan":{"displaced_free":0.5619667896172156,"displaced_debt":0.7388371385497643},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.3008039281669799,"eligible_dividends":33.089562570520414,"allowance":1.6544781285260208,"tax_arrears":0.0,"supplements":{"displaced_free":0.5619667896172156,"displaced_debt":0.7388371385497643},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.089562570520414,"cash_transfer_error":0.0},"groups":[["workers",53.086231442519676,0.1605331694259456,11.723209443556428],["displaced_free",40.95180686849347,0.02165965754523648,9.043524016792308],["displaced_debt",33.60530991982768,0.009774622604276547,7.421172607295281],["owners",409.8153786085724,1.1050042872833974,90.50089610939307]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":266.1812159269825,"firm_cash":30.978258053572986,"private_loan":17.98440979449522,"net_investment":6.790175071435016,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.6639324603102967,"requested":1.781441012458055,"grant_plan":{"displaced_free":0.8003541825766858,"displaced_debt":0.9810868298813693},"unfunded_request":{"displaced_free":0.05279347480061636,"displaced_debt":0.06471507734714188},"adaptive":true,"tax_paid":1.6639324603102967,"eligible_dividends":33.278649206205934,"allowance":1.6639324603102967,"tax_arrears":0.0,"supplements":{"displaced_free":0.7475607077760694,"displaced_debt":0.9163717525342274},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.278649206205934,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",54.64131099077452,0.1810564425632479,11.903999894418735],["displaced_free",40.4065627844871,0.024042553463507896,8.802858320906118],["displaced_debt",32.936941088209664,0.010760003744813906,7.175547879931392],["owners",417.29645771639764,1.119390337957712,90.91101400250092]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":274.0726312133868,"firm_cash":30.968325960308462,"private_loan":17.80468489504997,"net_investment":6.789338323992666,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.6691834714257725,"requested":2.313875714188903,"grant_plan":{"displaced_free":1.0662208336536692,"displaced_debt":1.2476548805352337},"unfunded_request":{"displaced_free":0.29707053681139983,"displaced_debt":0.3476217059517305},"adaptive":true,"tax_paid":1.6691834714257725,"eligible_dividends":33.38366942851545,"allowance":1.6691834714257725,"tax_arrears":0.0,"supplements":{"displaced_free":0.7691502968422693,"displaced_debt":0.9000331745835032},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.38366942851545,"cash_transfer_error":0.0},"groups":[["workers",56.189587967006155,0.20216915328258883,12.085605342903477],["displaced_free",37.84417520084716,0.026530375346563065,8.139760097078764],["displaced_debt",29.968866422697356,0.01180449714840355,6.445889803847407],["owners",423.6991967573972,1.1341446667996453,91.1318530956643]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":282.04834723852485,"firm_cash":30.98733965534179,"private_loan":17.64014516076621,"net_investment":6.779358621367351,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.6707126429251684,"requested":2.894268061989247,"grant_plan":{"displaced_free":1.3572915470896971,"displaced_debt":1.53697651489955},"unfunded_request":{"displaced_free":0.5737966878403248,"displaced_debt":0.6497587312237538},"adaptive":true,"tax_paid":1.6707126429251684,"eligible_dividends":33.41425285850337,"allowance":1.6707126429251684,"tax_arrears":0.0,"supplements":{"displaced_free":0.7834948592493723,"displaced_debt":0.8872177836757962},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.41425285850337,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",57.71544554606424,0.22387729121422717,12.26453217853865],["displaced_free",34.876312526654736,0.028896503373630925,7.411216411914132],["displaced_debt",26.725511589223235,0.012772377938308026,5.679171212709937],["owners",429.1034850455862,1.1490929454416268,91.18449057218706]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":290.05141425967366,"firm_cash":30.99315174199409,"private_loan":17.515276452984757,"net_investment":6.8026069679765016,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.6448811466927584,"requested":2.8241641386057754,"grant_plan":{"displaced_free":1.3192693906950246,"displaced_debt":1.5048947479107506},"unfunded_request":{"displaced_free":0.5508858118162175,"displaced_debt":0.6283971800967992},"adaptive":true,"tax_paid":1.6448811466927584,"eligible_dividends":32.89762293385517,"allowance":1.6448811466927584,"tax_arrears":0.0,"supplements":{"displaced_free":0.768383578878807,"displaced_debt":0.8764975678139514},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.89762293385517,"cash_transfer_error":0.0},"groups":[["workers",58.40081837223648,0.24598901935830728,12.410173904100251],["displaced_free",35.11889827279235,0.030817230059407744,7.462765882968374],["displaced_debt",26.951692718802747,0.013506899748787162,5.727234702745583],["owners",423.5635984265556,1.1643754926520484,90.00726466564306]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":298.0799054347494,"firm_cash":30.998554374703577,"private_loan":17.38864396134268,"net_investment":6.824217498814377,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.620869445761786,"requested":2.7780880225343862,"grant_plan":{"displaced_free":1.2940795748822338,"displaced_debt":1.4840084476521525},"unfunded_request":{"displaced_free":0.5390516469343347,"displaced_debt":0.6181669298382655},"adaptive":true,"tax_paid":1.620869445761786,"eligible_dividends":32.41738891523572,"allowance":1.620869445761786,"tax_arrears":0.0,"supplements":{"displaced_free":0.7550279279478991,"displaced_debt":0.865841517813887},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.41738891523572,"cash_transfer_error":0.0},"groups":[["workers",59.06508288614131,0.2683775423643622,12.551330113305028],["displaced_free",35.244201195071106,0.032759578371626845,7.489392753952609],["displaced_debt",27.060013015657812,0.014251796758446436,5.750252765827284],["owners",418.4258820708188,1.1794739603919027,88.91549994004899]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":306.1328635520508,"firm_cash":31.00375359992654,"private_loan":17.261491885274598,"net_investment":6.845014399706244,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.5977617781041775,"requested":2.733382108511331,"grant_plan":{"displaced_free":1.269797654682617,"displaced_debt":1.4635844538287137},"unfunded_request":{"displaced_free":0.5275545002181404,"displaced_debt":0.608065830189013},"adaptive":true,"tax_paid":1.5977617781041775,"eligible_dividends":31.955235562083548,"allowance":1.5977617781041775,"tax_arrears":0.0,"supplements":{"displaced_free":0.7422431544644766,"displaced_debt":0.8555186236397008},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.955235562083548,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",59.704177785158635,0.29103662568861705,12.687137779346209],["displaced_free",35.36593568971316,0.03470913576478065,7.515261334064047],["displaced_debt",27.16696583547343,0.014999750147082222,5.772980240038104],["owners",413.4788610409826,1.1944127405501477,87.8642579712088]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":314.20936263468275,"firm_cash":31.00875605505927,"private_loan":17.13380873374896,"net_investment":6.865024220237146,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.5755286441809337,"requested":2.69056296926742,"grant_plan":{"displaced_free":1.2466774490428163,"displaced_debt":1.4438855202246037},"unfunded_request":{"displaced_free":0.5166532669452776,"displaced_debt":0.5983810581412088},"adaptive":true,"tax_paid":1.5755286441809337,"eligible_dividends":31.51057288361867,"allowance":1.5755286441809337,"tax_arrears":0.0,"supplements":{"displaced_free":0.7300241820975387,"displaced_debt":0.8455044620833949},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.51057288361867,"cash_transfer_error":0.0},"groups":[["workers",60.31970158354071,0.31395570409196516,12.817936586502402],["displaced_free",35.48136051260229,0.036665894357064084,7.539789108927987],["displaced_debt",27.269510480685472,0.01575082750899773,5.794770977145665],["owners",408.71681533090225,1.2091977478124234,86.85232325781672]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":322.30852947788014,"firm_cash":31.013572954179423,"private_loan":17.005617751796798,"net_investment":6.884291816717763,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.5541202036469282,"requested":2.649487030094657,"grant_plan":{"displaced_free":1.2246280361046482,"displaced_debt":1.424858993990009},"unfunded_request":{"displaced_free":0.5062930711681722,"displaced_debt":0.5890737552795569},"adaptive":true,"tax_paid":1.5541202036469282,"eligible_dividends":31.082404072938562,"allowance":1.5541202036469282,"tax_arrears":0.0,"supplements":{"displaced_free":0.718334964936476,"displaced_debt":0.8357852387104521},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.082404072938562,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.9129455798626,0.33712498332068563,12.944000935720803],["displaced_free",35.59105670318341,0.03862946326119608,7.563099549426475],["displaced_debt",27.36805839333826,0.016504892108716328,5.815712408584379],["owners",404.1291856477607,1.223835003996546,85.87745195014915]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":330.4295391688374,"firm_cash":31.018214559328396,"private_loan":16.876939497063436,"net_investment":6.902858237313637,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.5334908474293003,"requested":2.61004018444147,"grant_plan":{"displaced_free":1.2035755075345245,"displaced_debt":1.4064646769069455},"unfunded_request":{"displaced_free":0.4964323623843554,"displaced_debt":0.5801169746278141},"adaptive":true,"tax_paid":1.5334908474293003,"eligible_dividends":30.669816948586003,"allowance":1.5334908474293003,"tax_arrears":0.0,"supplements":{"displaced_free":0.7071431451501691,"displaced_debt":0.8263477022791315},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.669816948586003,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",61.485115539828506,0.3605352128712044,13.065587052213557],["displaced_free",35.695464207953236,0.040599493667986146,7.5852861441900625],["displaced_debt",27.462894894356715,0.017261823018912582,5.8358651650508016],["owners",399.7063234446127,1.2383301651435268,84.93759373198019]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":338.5716116364811,"firm_cash":31.022690399374298,"private_loan":16.74779305308143,"net_investment":6.92076159749719,"money_identity_error":0.0,"policy":{"assessment":1.513598225003102,"requested":2.572117208330573,"grant_plan":{"displaced_free":1.1834520289182584,"displaced_debt":1.3886651794123142},"unfunded_request":{"displaced_free":0.4870331858945316,"displaced_debt":0.5714857974329391},"adaptive":true,"tax_paid":1.513598225003102,"eligible_dividends":30.271964500062037,"allowance":1.513598225003102,"tax_arrears":0.0,"supplements":{"displaced_free":0.6964188430237268,"displaced_debt":0.817179381979375},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.271964500062037,"cash_transfer_error":0.0},"groups":[["workers",62.03733224964728,0.3841776524583091,13.182933103050047],["displaced_free",35.79498490019843,0.042575663853688744,7.6064342912921665],["displaced_debt",27.554283829361264,0.01802150798351261,5.855285313739269],["owners",395.43926908176604,1.2526885612151966,84.03084467987529]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":346.73400848448506,"firm_cash":31.02700933020084,"private_loan":16.618196127862987,"net_investment":6.938037320803346,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":1.4944029768851665,"requested":2.535621381269733,"grant_plan":{"displaced_free":1.1641954793303433,"displaced_debt":1.37142590193939},"unfunded_request":{"displaced_free":0.47806102611938683,"displaced_debt":0.5631573782651796},"adaptive":true,"tax_paid":1.4944029768851665,"eligible_dividends":29.88805953770333,"allowance":1.4944029768851665,"tax_arrears":0.0,"supplements":{"displaced_free":0.6861344532109565,"displaced_debt":0.8082685236742103},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.88805953770333,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",62.570638961834554,0.40804403534808087,13.296260779389842],["displaced_free",35.88998423899408,0.04455767694961674,7.626621650786243],["displaced_debt",27.642467091137544,0.018783842837738745,5.87402425686673],["owners",391.3196956922815,1.2669152200907405,83.15543533460982]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":354.9160300952564,"firm_cash":31.031179592288925,"private_loan":16.488165170422334,"net_investment":6.954718369155671,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.4758684787159133,"requested":2.500463655336138,"grant_plan":{"displaced_free":1.1457488762450256,"displaced_debt":1.3547147790911123},"unfunded_request":{"displaced_free":0.469484437301643,"displaced_debt":0.5551107393185818},"adaptive":true,"tax_paid":1.4758684787159133,"eligible_dividends":29.517369574318266,"allowance":1.4758684787159133,"tax_arrears":0.0,"supplements":{"displaced_free":0.6762644389433826,"displaced_debt":0.7996040397725305},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.517369574318266,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",63.08600787446343,0.4321265350562664,13.405776673323478],["displaced_free",35.98079517941726,0.04654525864758702,7.6459189756261665],["displaced_debt",27.727666797630935,0.01954873082268377,5.892129194496573],["owners",387.33985502928823,1.281014889706956,82.30971919372375]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":363.1170129777223,"firm_cash":31.035208862524026,"private_loan":16.357715475189885,"net_investment":6.970835450096004,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":1.4579606110044319,"requested":2.466561929578381,"grant_plan":{"displaced_free":1.1280598726631403,"displaced_debt":1.3385020569152408},"unfunded_request":{"displaced_free":0.46127472469052766,"displaced_debt":0.5473265938834214},"adaptive":true,"tax_paid":1.4579606110044319,"eligible_dividends":29.159212220088634,"allowance":1.4579606110044319,"tax_arrears":0.0,"supplements":{"displaced_free":0.6667851479726127,"displaced_debt":0.7911754630318194},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.159212220088634,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",63.58434599226604,0.45641773486684817,13.511673523356533],["displaced_free",36.06772154824083,0.048538155159719674,7.664390829001176],["displaced_debt",27.810087161062047,0.020316081971109935,5.909643521725685],["owners",383.49252875547023,1.294992058237763,81.49216236053742]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":152.08763036073051,"displaced_free":88.6776688953139,"displaced_debt":82.7935372628034,"owners":109.97402834574166},"consumption_index":{"workers":153.58504651452188,"displaced_free":87.41813020278279,"displaced_debt":80.95914139118618,"owners":114.54363751958235},"wealth_change":{"workers":161.59508517796138,"displaced_free":121.47317643058733,"displaced_debt":70.34570992488109,"owners":799.5110955508044},"real_wealth":{"workers":381.5950851779614,"displaced_free":341.47317643058733,"displaced_debt":90.34570992488109,"owners":3819.5110955508044},"equity_share":{"workers":0.25074032294818394,"displaced_free":0.026680336455659724,"displaced_debt":0.011152896280693545,"owners":0.7114264443154628},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.263256414560601e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.9314626432186,"firm_cash":31.823197561815856,"private_loan":18.85531022353856,"net_investment":8.033442421176474,"money_identity_error":0.0,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.49856780577977,1.0313048591679697,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.5299443446894,"firm_cash":31.629648893465117,"private_loan":18.67573922261799,"net_investment":7.953595573860483,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":32.011753229507995,"allowance":1.6005876614753998,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.011753229507995,"cash_transfer_error":0.0},"groups":[["workers",48.39521561991456,0.10249661604570715,11.191393612105243],["displaced_free",40.95186237981142,0.01459658661920532,9.470118175331391],["displaced_debt",33.60092937846152,0.006876776106854254,7.770214918769227],["owners",381.0742602659954,1.0516728893731528,88.12342268651145]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.03631432350866,"firm_cash":31.436949170181375,"private_loan":18.49951519947293,"net_investment":7.740796680725538,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":32.45544038197344,"allowance":1.622772019098672,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45544038197344,"cash_transfer_error":0.0},"groups":[["workers",49.96359890543423,0.12125257705169679,11.366718750986289],["displaced_free",40.9476818955775,0.016956359233476576,9.315597631243882],["displaced_debt",33.592624266208205,0.00784503997028866,7.642322020562369],["owners",391.6727797339598,1.0710619520951816,89.10555738947586]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":250.35544776509008,"firm_cash":31.25938278066196,"private_loan":18.326461675382138,"net_investment":7.4552234303402685,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":32.815198013021885,"allowance":1.6407599006510942,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.815198013021885,"cash_transfer_error":0.0},"groups":[["workers",51.527254332455,0.1405982287853312,11.544086787944245],["displaced_free",40.940113352815295,0.019310839548951835,9.172160010774965],["displaced_debt",33.59357459456406,0.00881057465405704,7.52625276974368],["owners",401.2666007430981,1.0890012388089436,89.89915189725177]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":258.39214994154577,"firm_cash":31.09685506396726,"private_loan":18.15634759414476,"net_investment":7.099086922535861,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":33.089649853917344,"allowance":1.6544824926958672,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.089649853917344,"cash_transfer_error":0.0},"groups":[["workers",53.08610750695411,0.1605332033158126,11.723182074452366],["displaced_free",40.95818742370882,0.021658309663205262,9.04493305606903],["displaced_debt",33.614255370534345,0.00977348454785352,7.423148060993001],["owners",409.81627345855884,1.105019426944985,90.5010937220984]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":266.18414738803926,"firm_cash":30.97825658655747,"private_loan":17.984473367906443,"net_investment":6.790169203372898,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.057896284745616144,"displaced_debt":0.07087400303398173},"adaptive":false,"tax_paid":1.6639389803793165,"eligible_dividends":33.27877960758633,"allowance":1.6639389803793165,"tax_arrears":0.12877028777959798,"supplements":{"displaced_free":0.7481219982381241,"displaced_debt":0.9158169821411926},"supplement_arrears":{"displaced_free":0.057896284745616144,"displaced_debt":0.07087400303398173},"total_dividend_payout":39.059999999999995,"owner_dividends":33.27877960758633,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",54.6412427176825,0.18105639971633347,11.903985020637974],["displaced_free",40.411891520958406,0.024041643995491614,8.804019224208796],["displaced_debt",32.9307282337416,0.010759648141024192,7.174194365207991],["owners",417.29788708445625,1.1194062367843691,90.91132540054225]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":274.07555695485644,"firm_cash":30.968324730104193,"private_loan":17.804809546026227,"net_investment":6.789333403175476,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.3122122594485318,"displaced_debt":0.36212438833919336},"adaptive":false,"tax_paid":1.6691889390004098,"eligible_dividends":33.38377878000819,"allowance":1.6691889390004098,"tax_arrears":0.803106935567323,"supplements":{"displaced_free":0.7692388906615645,"displaced_debt":0.8999500483388452},"supplement_arrears":{"displaced_free":0.37010854419414796,"displaced_debt":0.432998391373175},"total_dividend_payout":39.821249999999985,"owner_dividends":33.38377878000819,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",56.18949788076544,0.2021690937190299,12.085585966595668],["displaced_free",37.84479684876518,0.026530097381814555,8.139893804971475],["displaced_debt",29.967762055456813,0.01180378658481703,6.445652269686617],["owners",423.7003672762759,1.1341602785777982,91.13210485813002]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":282.0512673710021,"firm_cash":30.98733846343091,"private_loan":17.640387645404115,"net_investment":6.779353853723805,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.6058616995244495,"displaced_debt":0.6767521137278647},"adaptive":false,"tax_paid":1.6707179403068844,"eligible_dividends":33.414358806137685,"allowance":1.6707179403068844,"tax_arrears":2.0857207488196368,"supplements":{"displaced_free":0.7817781916918289,"displaced_debt":0.8889397486150554},"supplement_arrears":{"displaced_free":0.9759702437185973,"displaced_debt":1.1097505051010397},"total_dividend_payout":40.500000000000014,"owner_dividends":33.414358806137685,"cash_transfer_error":0.0},"groups":[["workers",57.71534744105945,0.22387719955580423,12.264511331225133],["displaced_free",34.85793040528286,0.028897580596790384,7.407310211122607],["displaced_debt",26.743461943716973,0.012770974235535339,5.682985663039856],["owners",429.10465963742183,1.1491078994462152,91.18474017295213]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":290.0543296228457,"firm_cash":30.99315072851673,"private_loan":17.515204470989797,"net_investment":6.802602914067066,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":0.594042792030864,"displaced_debt":0.672658577444831},"adaptive":false,"tax_paid":1.6448856510365824,"eligible_dividends":32.89771302073164,"allowance":1.6448856510365824,"tax_arrears":3.3524221182953315,"supplements":{"displaced_free":0.7703361400556088,"displaced_debt":0.8745495109809736},"supplement_arrears":{"displaced_free":1.570013035749461,"displaced_debt":1.7824090825458705},"total_dividend_payout":40.500000000000014,"owner_dividends":32.89771302073164,"cash_transfer_error":0.0},"groups":[["workers",58.400714785512605,0.24598889221266262,12.410151891921428],["displaced_free",35.1395782216166,0.030814573409838474,7.467160372093527],["displaced_debt",26.93072900967668,0.013507345849737208,5.722779914556293],["owners",423.5646549869766,1.1643923434159473,90.00748918473253]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":298.08281308330515,"firm_cash":30.99855273534761,"private_loan":17.38855998608509,"net_investment":6.824210941390518,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.5948719403312647,"displaced_debt":0.6772928901803366},"adaptive":false,"tax_paid":1.620876731788302,"eligible_dividends":32.41753463576604,"allowance":1.620876731788302,"tax_arrears":4.624586948806932,"supplements":{"displaced_free":0.7587729939065347,"displaced_debt":0.8621037378817673},"supplement_arrears":{"displaced_free":2.164884976080726,"displaced_debt":2.459701972726207},"total_dividend_payout":40.500000000000014,"owner_dividends":32.41753463576604,"cash_transfer_error":0.0},"groups":[["workers",59.064974181623505,0.26837737742280804,12.551307013594995],["displaced_free",35.283293312302106,0.032756791985297344,7.497699828864197],["displaced_debt",27.020246539444294,0.014252313408000183,5.7418023896319115],["owners",418.427394507589,1.179490865885147,88.91582133286266]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":306.13576332946076,"firm_cash":31.003751927308052,"private_loan":17.261507420733256,"net_investment":6.845007709232277,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.5956486740560604,"displaced_debt":0.6811380300070057},"adaptive":false,"tax_paid":1.5977692119641271,"eligible_dividends":31.95538423928254,"allowance":1.5977692119641271,"tax_arrears":5.901373652869998,"supplements":{"displaced_free":0.7474015261911889,"displaced_debt":0.8503676857729382},"supplement_arrears":{"displaced_free":2.7605336501367863,"displaced_debt":3.1408400027332126},"total_dividend_payout":40.500000000000014,"owner_dividends":31.95538423928254,"cash_transfer_error":0.0},"groups":[["workers",59.70406455934751,0.29103642067093466,12.687113718861346],["displaced_free",35.41998968981286,0.03470748214309811,7.526747809085232],["displaced_debt",27.11224446433567,0.014999681439481573,5.761351948671329],["owners",413.480399704157,1.1944290991606368,87.86458493713336]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":314.21225524647963,"firm_cash":31.008754532366492,"private_loan":17.134006976153444,"net_investment":6.865018129466023,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.5965391908707156,"displaced_debt":0.6846876028827485},"adaptive":false,"tax_paid":1.5755354117044178,"eligible_dividends":31.510708234088355,"allowance":1.5755354117044178,"tax_arrears":7.182600446623462,"supplements":{"displaced_free":0.7363888858894996,"displaced_debt":0.8391465258149181},"supplement_arrears":{"displaced_free":3.3570728410075024,"displaced_debt":3.825527605615961},"total_dividend_payout":40.500000000000014,"owner_dividends":31.510708234088355,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",60.31958422764038,0.3139554570497052,12.81791164837358],["displaced_free",35.54835971962377,0.03666634476268417,7.55402644042005],["displaced_debt",27.201964718753466,0.015749684054656946,5.780417502735111],["owners",408.718255033246,1.2092130842207782,86.85262919456477]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":322.3114162547877,"firm_cash":31.013571714265474,"private_loan":17.006067679092308,"net_investment":6.884286857061852,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.5974640537253608,"displaced_debt":0.6879999277747144},"adaptive":false,"tax_paid":1.5541257143757041,"eligible_dividends":31.08251428751408,"allowance":1.5541257143757041,"tax_arrears":8.468064428123537,"supplements":{"displaced_free":0.7257676802907445,"displaced_debt":0.8283580340849597},"supplement_arrears":{"displaced_free":3.9545368947328634,"displaced_debt":4.5135275333906755},"total_dividend_payout":40.500000000000014,"owner_dividends":31.08251428751408,"cash_transfer_error":0.0},"groups":[["workers",60.91282443708586,0.33712469248086263,12.943975192880744],["displaced_free",35.66965610210569,0.03863283027610202,7.579801921697459],["displaced_debt",27.289114403398788,0.016502268155016576,5.798936810722242],["owners",404.1304365871081,1.2238489205814953,85.87771777476047]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":330.4324219186524,"firm_cash":31.01821370357127,"private_loan":16.87770147815614,"net_investment":6.902854814285007,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.5983926677484404,"displaced_debt":0.6911059756888562},"adaptive":false,"tax_paid":1.5334946507944325,"eligible_dividends":30.669893015888647,"allowance":1.5334946507944325,"tax_arrears":9.757563071560833,"supplements":{"displaced_free":0.7155365615681415,"displaced_debt":0.8179580892262908},"supplement_arrears":{"displaced_free":4.552929562481304,"displaced_debt":5.204633509079532},"total_dividend_payout":40.500000000000014,"owner_dividends":30.669893015888647,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",61.48499089516846,0.36053487662260586,13.065560565223297],["displaced_free",35.784614612981976,0.04060649460740815,7.60423060525867],["displaced_debt",27.37366129693185,0.017257363454641086,5.816903025598017],["owners",399.7073194205541,1.2383423109475908,84.93780537686774]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":338.57449254970743,"firm_cash":31.02269000909922,"private_loan":16.748921183515538,"net_investment":6.920760036396814,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.599308631376899,"displaced_debt":0.6940231740993916},"adaptive":false,"tax_paid":1.5135999595591023,"eligible_dividends":30.271999191182044,"allowance":1.5135999595591023,"tax_arrears":11.050894877037123,"supplements":{"displaced_free":0.7056828979585305,"displaced_debt":0.8079170616005718},"supplement_arrears":{"displaced_free":5.152238193858203,"displaced_debt":5.898656683178924},"total_dividend_payout":40.500000000000014,"owner_dividends":30.271999191182044,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",62.03720433739948,0.38417726932519797,13.182905921697389],["displaced_free",35.893799081966854,0.0425869464977832,7.627432304917956],["displaced_debt",27.455693360069198,0.01801489459958581,5.834334839014703],["owners",395.43995912091117,1.2526986195739422,84.03099131319362]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":346.7368900640559,"firm_cash":31.027009471799072,"private_loan":16.619739426968657,"net_investment":6.938037887196188,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.6002021534923233,"displaced_debt":0.6967632906194394},"adaptive":false,"tax_paid":1.4944023475597825,"eligible_dividends":29.888046951195648,"allowance":1.4944023475597825,"tax_arrears":12.347860321148886,"supplements":{"displaced_free":0.6961902820162765,"displaced_debt":0.7982120655435059},"supplement_arrears":{"displaced_free":5.752440347350526,"displaced_debt":6.595419973798363},"total_dividend_payout":40.500000000000014,"owner_dividends":29.888046951195648,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",62.570507971172354,0.4080436039677693,13.296232943874125],["displaced_free",35.99767837009591,0.044573832607327946,7.649506653645381],["displaced_debt",27.5353387037115,0.01877478728515571,5.8512594745386926],["owners",391.3200402197957,1.2669229023121154,83.15550854670659]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":354.9189151002197,"firm_cash":31.031180320184845,"private_loan":16.49016830196652,"net_investment":6.954721280739236,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.6010669010651208,"displaced_debt":0.6993353564679559},"adaptive":false,"tax_paid":1.475865243623061,"eligible_dividends":29.51730487246122,"allowance":1.475865243623061,"tax_arrears":13.648262578681962,"supplements":{"displaced_free":0.6870413335753236,"displaced_debt":0.7888239100477374},"supplement_arrears":{"displaced_free":6.353507248415647,"displaced_debt":7.2947553302663195},"total_dividend_payout":40.500000000000014,"owner_dividends":29.51730487246122,"cash_transfer_error":0.0},"groups":[["workers",63.08587395456625,0.4321260541590754,13.405748215345328],["displaced_free",36.09665988318589,0.04656682991170202,7.670540225177002],["displaced_debt",27.61273672514225,0.019536970373403573,5.8677065540927265],["owners",387.3398235833642,1.2810199313112756,82.3097125114649]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":363.1199043763107,"firm_cash":31.035210221169393,"private_loan":16.36021924094534,"net_investment":6.970840884677401,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.6018985694061827,"displaced_debt":0.701746927627736},"adaptive":false,"tax_paid":1.4579545725806637,"eligible_dividends":29.15909145161327,"allowance":1.4579545725806637,"tax_arrears":14.951908075715881,"supplements":{"displaced_free":0.6782188376824916,"displaced_debt":0.779735734898172},"supplement_arrears":{"displaced_free":6.95540581782183,"displaced_debt":7.996502257894055},"total_dividend_payout":40.500000000000014,"owner_dividends":29.15909145161327,"cash_transfer_error":0.0},"groups":[["workers",63.584209257012056,0.45641720325827334,13.511644467115062],["displaced_free",36.19110590395208,0.04856564115377025,7.690610004589816],["displaced_debt",27.688026355785688,0.020301376614704627,5.883705600604459],["owners",383.4920984155616,1.2949942164090726,81.49207091330683]]}]}},"external__1.00__0.0__0.10":{"mode":"external","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"sum_tax_paid":35.43871404578818,"sum_grants_paid":35.43871404578818,"sum_requests":35.43871404578818,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9997144566608325,"displaced_debt":0.999622510441066},"sum_tax_paid":38.36610352615379,"sum_grants_paid":38.36610352615379,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-2.927389480365612,"terminal_capital_change_pct":0.8923573011070163,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":153.34295069202972,"displaced_free":99.69781001693752,"displaced_debt":99.23043605180892,"owners":105.67394717805527},"consumption_index":{"workers":154.89494599066015,"displaced_free":98.91740789491176,"displaced_debt":98.26114011645518,"owners":112.90385425766972},"wealth_change":{"workers":161.94441517045692,"displaced_free":128.4003515192323,"displaced_debt":78.5811028847077,"owners":654.7244701765057},"real_wealth":{"workers":381.9444151704569,"displaced_free":348.4003515192323,"displaced_debt":98.5811028847077,"owners":3674.7244701765057},"equity_share":{"workers":0.2604090835167771,"displaced_free":0.029297753259436576,"displaced_debt":0.012526550425283937,"owners":0.6977666127985024},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.9314626432186,"firm_cash":31.82319756181587,"private_loan":18.85531022353856,"net_investment":8.033442421176474,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":0.04513644023869645,"requested":0.04513644023869645,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.04513644023869645,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.49856780577977,1.0313048591679697,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.52951184168455,"firm_cash":31.629548877145268,"private_loan":18.675767361512186,"net_investment":7.953195508581018,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":0.21144943490998225,"requested":0.21144943490998225,"grant_plan":{"displaced_free":0.037718891471113736,"displaced_debt":0.1737305434388685},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.21144943490998225,"eligible_dividends":32.011753229507995,"allowance":3.2011753229507995,"tax_arrears":0.0,"supplements":{"displaced_free":0.037718891471113736,"displaced_debt":0.1737305434388685},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.011753229507995,"cash_transfer_error":0.0},"groups":[["workers",48.39521561991456,0.10249661604570715,11.191393612105243],["displaced_free",40.95180686849347,0.014596590474157956,9.470105338339115],["displaced_debt",33.60530991982769,0.006876624004723483,7.771227918960153],["owners",381.0742602659954,1.0516703344765508,88.12342268651145]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.03419662686855,"firm_cash":31.436565788629345,"private_loan":18.499572854640867,"net_investment":7.739263154517445,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5111520505361931,"requested":0.5111520505361931,"grant_plan":{"displaced_free":0.17745111691143034,"displaced_debt":0.3337009336247627},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5111520505361931,"eligible_dividends":32.455436160341094,"allowance":3.2455436160341096,"tax_arrears":0.0,"supplements":{"displaced_free":0.17745111691143034,"displaced_debt":0.3337009336247627},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.455436160341094,"cash_transfer_error":0.0},"groups":[["workers",49.96360918119924,0.12125257205653324,11.366721088722826],["displaced_free",40.95180686849348,0.01695606957868425,9.316536062582266],["displaced_debt",33.60530991982768,0.007844725690829628,7.6452080067607975],["owners",391.67274911342207,1.0710498749608148,89.10555042330353]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":250.35097423949657,"firm_cash":31.25885498436758,"private_loan":18.326448063579534,"net_investment":7.453112245162799,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.8762855395627152,"requested":0.8762855395627152,"grant_plan":{"displaced_free":0.35364156142923076,"displaced_debt":0.5226439781334844},"unfunded_request":{"displaced_free":5.551115123125783e-17,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.8762855395627152,"eligible_dividends":32.8151700280126,"allowance":3.2815170028012606,"tax_arrears":0.0,"supplements":{"displaced_free":0.3536415614292307,"displaced_debt":0.5226439781334844},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.8151700280126,"cash_transfer_error":0.0},"groups":[["workers",51.527309666556775,0.14059820602186163,11.544099184911277],["displaced_free",40.95180686849346,0.019310261432760017,9.174779808037478],["displaced_debt",33.60530991982768,0.008810658001472266,7.5288819339613955],["owners",401.2663428529779,1.0889764853851516,89.899094119946]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":258.3892117466472,"firm_cash":31.097194116162377,"private_loan":18.156147650417445,"net_investment":7.100443131316396,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.3008039281669799,"requested":1.3008039281669799,"grant_plan":{"displaced_free":0.5619667896172156,"displaced_debt":0.7388371385497643},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.3008039281669799,"eligible_dividends":33.089562570520414,"allowance":3.3089562570520417,"tax_arrears":0.0,"supplements":{"displaced_free":0.5619667896172156,"displaced_debt":0.7388371385497643},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.089562570520414,"cash_transfer_error":0.0},"groups":[["workers",53.086231442519676,0.1605331694259456,11.723209443556428],["displaced_free",40.95180686849347,0.02165965754523648,9.043524016792308],["displaced_debt",33.60530991982768,0.009774622604276547,7.421172607295281],["owners",409.8153786085724,1.1050042872833974,90.50089610939307]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":266.05985463542004,"firm_cash":30.95181862933974,"private_loan":17.988454486829415,"net_investment":6.684417374502033,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.781441012458055,"requested":1.781441012458055,"grant_plan":{"displaced_free":0.8003541825766858,"displaced_debt":0.9810868298813693},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.781441012458055,"eligible_dividends":33.278649206205934,"allowance":3.3278649206205935,"tax_arrears":0.0,"supplements":{"displaced_free":0.8003541825766858,"displaced_debt":0.9810868298813693},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.278649206205934,"cash_transfer_error":0.0},"groups":[["workers",54.64131099077452,0.1810564425632479,11.903999894418735],["displaced_free",40.95180686849347,0.02400468929100745,8.921643639207506],["displaced_debt",33.60530991982769,0.010736796493716057,7.32115680396246],["owners",417.29645771639764,1.118692901309045,90.91101400250092]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":273.275403922315,"firm_cash":30.822956506103655,"private_loan":17.82317549780459,"net_investment":6.207860507173393,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.3152699345582812,"requested":2.3152699345582812,"grant_plan":{"displaced_free":1.066907204119194,"displaced_debt":1.2483627304390874},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3152699345582812,"eligible_dividends":33.381832760665894,"allowance":3.3381832760665895,"tax_arrears":0.0,"supplements":{"displaced_free":1.066907204119194,"displaced_debt":1.2483627304390874},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.381832760665894,"cash_transfer_error":0.0},"groups":[["workers",56.19417448425308,0.20216692372559375,12.086591839500985],["displaced_free",40.95180686849347,0.0263457369710832,8.808168804904414],["displaced_debt",33.60530991982768,0.011697335708489576,7.228038642238799],["owners",423.6816759669859,1.1296096815753331,91.1280846153129]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":279.94988848547655,"firm_cash":30.710827969671797,"private_loan":17.660138242302747,"net_investment":5.673311878687329,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8996534681251678,"requested":2.8996534681251678,"grant_plan":{"displaced_free":1.3598849166240976,"displaced_debt":1.53976855150107},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":true,"tax_paid":2.8996534681251678,"eligible_dividends":33.39796678293322,"allowance":3.3397966782933217,"tax_arrears":0.0,"supplements":{"displaced_free":1.3598849166240976,"displaced_debt":1.5397685515010697},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.39796678293322,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",57.747107179402555,0.2238637326302836,12.271260275623042],["displaced_free",40.95180686849347,0.02868313726169532,8.702258959554863],["displaced_debt",33.60530991982768,0.012656378387912198,7.141128357963382],["owners",428.9388755595396,1.1373292728903466,91.14951105640216]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":286.7042890231638,"firm_cash":30.727810114258503,"private_loan":17.501446501014673,"net_investment":5.741240457034166,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.8241772699620427,"requested":2.8241772699620427,"grant_plan":{"displaced_free":1.3188718669836184,"displaced_debt":1.505305402978424},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.8241772699620427,"eligible_dividends":32.84190195720112,"allowance":3.284190195720112,"tax_arrears":0.0,"supplements":{"displaced_free":1.3188718669836184,"displaced_debt":1.5053054029784243},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.84190195720112,"cash_transfer_error":0.0},"groups":[["workers",58.48391239958766,0.2459627717735724,12.427831384912377],["displaced_free",40.95180686849347,0.03095823764327829,8.702258959554863],["displaced_debt",33.60530991982769,0.01358985921901852,7.141128357963384],["owners",422.982079272987,1.145893550190962,89.88369184550973]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":293.53139413814466,"firm_cash":30.743259836933408,"private_loan":17.3427547597266,"net_investment":5.8030393477337014,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.7555118358514195,"requested":2.7555118358514195,"grant_plan":{"displaced_free":1.2818222337169396,"displaced_debt":1.47368960213448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.7555118358514195,"eligible_dividends":32.30892927817488,"allowance":3.230892927817488,"tax_arrears":0.0,"supplements":{"displaced_free":1.2818222337169396,"displaced_debt":1.47368960213448},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.30892927817488,"cash_transfer_error":0.0},"groups":[["workers",59.195827396411914,0.2683604456944002,12.579113321737532],["displaced_free",40.95180686849347,0.03323333802486127,8.702258959554863],["displaced_debt",33.60530991982768,0.014523340050124844,7.141128357963384],["owners",417.27162852228133,1.1545137013539661,88.67022106098479]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":300.427827837266,"firm_cash":30.757992161063285,"private_loan":17.184063018438525,"net_investment":5.861968644253167,"money_identity_error":0.0,"policy":{"assessment":2.6900348397186864,"requested":2.6900348397186864,"grant_plan":{"displaced_free":1.2467155156212169,"displaced_debt":1.4433193240974698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.6900348397186864,"eligible_dividends":31.794386535392885,"allowance":3.1794386535392887,"tax_arrears":0.0,"supplements":{"displaced_free":1.2467155156212169,"displaced_debt":1.4433193240974698},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.794386535392885,"cash_transfer_error":0.0},"groups":[["workers",59.884688026110574,0.2910461824313457,12.725496205548497],["displaced_free",40.95180686849347,0.03550843840644424,8.702258959554863],["displaced_debt",33.60530991982768,0.01545682088123117,7.141128357963384],["owners",411.7563182729853,1.1631882126301138,87.49821763300938]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":307.3904118455715,"firm_cash":30.772049101764917,"private_loan":17.02537127715045,"net_investment":5.9181964070596536,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.627559547711476,"requested":2.627559547711476,"grant_plan":{"displaced_free":1.2134275287732126,"displaced_debt":1.4141320189382631},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.627559547711476,"eligible_dividends":31.29759063882468,"allowance":3.129759063882468,"tax_arrears":0.0,"supplements":{"displaced_free":1.2134275287732126,"displaced_debt":1.4141320189382631},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.29759063882468,"cash_transfer_error":0.0},"groups":[["workers",60.551245079541275,0.3140106514294154,12.86713957940252],["displaced_free",40.95180686849347,0.03778353878802722,8.702258959554863],["displaced_debt",33.60530991982768,0.016390301712337494,7.141128357963384],["owners",406.4289158071294,1.1719107703473624,86.366144609015]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":314.4161575860652,"firm_cash":30.785470969854924,"private_loan":16.866679535862378,"net_investment":5.971883879419636,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.567906800644836,"requested":2.567906800644836,"grant_plan":{"displaced_free":1.1818403079465662,"displaced_debt":1.3860664926982698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.567906800644836,"eligible_dividends":30.81782494992655,"allowance":3.0817824949926553,"tax_arrears":0.0,"supplements":{"displaced_free":1.1818403079465662,"displaced_debt":1.3860664926982698},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.81782494992655,"cash_transfer_error":0.0},"groups":[["workers",61.19631155069205,0.3372447838702054,13.004216204522061],["displaced_free",40.95180686849347,0.040058639169610194,8.702258959554863],["displaced_debt",33.60530991982768,0.017323782543443817,7.141128357963384],["owners",401.2818331871918,1.1806757375615868,85.27238955227826]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.50225454416403,"firm_cash":30.798295603596028,"private_loan":16.707987794574304,"net_investment":6.023182414384024,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.5109084284621828,"requested":2.5109084284621828,"grant_plan":{"displaced_free":1.1518438436386682,"displaced_debt":1.3590645848235143},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5109084284621828,"eligible_dividends":30.35439473996308,"allowance":3.035439473996308,"tax_arrears":0.0,"supplements":{"displaced_free":1.1518438436386682,"displaced_debt":1.3590645848235143},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.35439473996308,"cash_transfer_error":0.0},"groups":[["workers",61.82068391487542,0.36073983512955204,13.136895331911026],["displaced_free",40.95180686849347,0.04233373955119317,8.702258959554863],["displaced_debt",33.60530991982768,0.01825726337455014,7.141128357963384],["owners",396.30771446185656,1.1894780289020517,84.21538932314452]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":328.6460591719864,"firm_cash":30.810558483412287,"private_loan":16.54929605328623,"net_investment":6.072233933649002,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.456406740389978,"requested":2.456406740389978,"grant_plan":{"displaced_free":1.1233356355821074,"displaced_debt":1.333071104807871},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.456406740389978,"eligible_dividends":29.90662713542706,"allowance":2.990662713542706,"tax_arrears":0.0,"supplements":{"displaced_free":1.1233356355821074,"displaced_debt":1.333071104807871},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.90662713542706,"cash_transfer_error":0.0},"groups":[["workers",62.425141440091906,0.3844873786883567,13.26534255601953],["displaced_free",40.95180686849347,0.044608839932776145,8.702258959554863],["displaced_debt",33.60530991982768,0.019190744205656463,7.141128357963384],["owners",391.4994350881062,1.198313061856824,83.19362995622257]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":335.8450843521771,"firm_cash":30.82229285079056,"private_loan":16.390604311998157,"net_investment":6.119171403162085,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.4042539964865712,"requested":2.4042539964865712,"grant_plan":{"displaced_free":1.0962202457848957,"displaced_debt":1.3080337507016753},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.4042539964865712,"eligible_dividends":29.473872390185665,"allowance":2.9473872390185667,"tax_arrears":0.0,"supplements":{"displaced_free":1.0962202457848957,"displaced_debt":1.3080337507016753},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.473872390185665,"cash_transfer_error":0.0},"groups":[["workers",63.010443463437376,0.40847930076482175,13.389719235980442],["displaced_free",40.95180686849347,0.04688394031435912,8.702258959554863],["displaced_debt",33.60530991982768,0.020124225036762786,7.141128357963384],["owners",386.85011540100464,1.2071767101590836,82.20564952271349]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":343.09698943138864,"firm_cash":30.8335298293325,"private_loan":16.231912570710083,"net_investment":6.1641193173298205,"money_identity_error":4.973799150320701e-14,"policy":{"assessment":2.354311869633535,"requested":2.354311869633535,"grant_plan":{"displaced_free":1.0704088566723429,"displaced_debt":1.283903012961192},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.354311869633535,"eligible_dividends":29.055504628186636,"allowance":2.9055504628186637,"tax_arrears":0.0,"supplements":{"displaced_free":1.0704088566723429,"displaced_debt":1.283903012961192},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.055504628186636,"cash_transfer_error":0.0},"groups":[["workers",63.57732745388739,0.4327077935052453,13.51018208395107],["displaced_free",40.95180686849347,0.0491590406959421,8.702258959554863],["displaced_debt",33.60530991982768,0.02105770586786911,7.141128357963384],["owners",382.35312847764584,1.2160652614758045,81.25003980149974]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":350.3995708225248,"firm_cash":30.84429854561649,"private_loan":16.07322082942201,"net_investment":6.207194182465756,"money_identity_error":5.684341886080802e-14,"policy":{"assessment":2.3064509083713833,"requested":2.3064509083713833,"grant_plan":{"displaced_free":1.0458188402772897,"displaced_debt":1.2606320680940934},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3064509083713833,"eligible_dividends":28.650922213446762,"allowance":2.8650922213446766,"tax_arrears":0.0,"supplements":{"displaced_free":1.0458188402772897,"displaced_debt":1.2606320680940934},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":28.650922213446762,"cash_transfer_error":0.0},"groups":[["workers",64.12650764013331,0.4571653471467764,13.626882873528327],["displaced_free",40.95180686849347,0.05143414107752507,8.702258959554863],["displaced_debt",33.60530991982768,0.021991186698975432,7.141128357963384],["owners",378.00210405467806,1.224975378967171,80.32544711161908]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":153.6333265564632,"displaced_free":105.84220255858725,"displaced_debt":106.16074858871393,"owners":103.88327970766751},"consumption_index":{"workers":155.19794689267775,"displaced_free":105.32894793837237,"displaced_debt":105.55620594477625,"owners":112.54299395535133},"wealth_change":{"workers":162.00038899489283,"displaced_free":130.25634829773514,"displaced_debt":80.30202436484672,"owners":619.7652876598127},"real_wealth":{"workers":382.00038899489283,"displaced_free":350.25634829773514,"displaced_debt":100.30202436484672,"owners":3639.7652876598127},"equity_share":{"workers":0.2628685214395165,"displaced_free":0.029911633615500307,"displaced_debt":0.012800192121590132,"owners":0.6944196528233931},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.9314626432186,"firm_cash":31.823197561815856,"private_loan":18.85531022353856,"net_investment":8.033442421176474,"money_identity_error":0.0,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.49856780577977,1.0313048591679697,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.5299443446894,"firm_cash":31.629648893465117,"private_loan":18.67573922261799,"net_investment":7.953595573860483,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":32.011753229507995,"allowance":3.2011753229507995,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.011753229507995,"cash_transfer_error":0.0},"groups":[["workers",48.39521561991456,0.10249661604570715,11.191393612105243],["displaced_free",40.95186237981142,0.01459658661920532,9.470118175331391],["displaced_debt",33.60092937846152,0.006876776106854254,7.770214918769227],["owners",381.0742602659954,1.0516728893731528,88.12342268651145]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.03631432350866,"firm_cash":31.436949170181375,"private_loan":18.49951519947293,"net_investment":7.740796680725538,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":32.45544038197344,"allowance":3.245544038197344,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45544038197344,"cash_transfer_error":0.0},"groups":[["workers",49.96359890543423,0.12125257705169679,11.366718750986289],["displaced_free",40.9476818955775,0.016956359233476576,9.315597631243882],["displaced_debt",33.592624266208205,0.00784503997028866,7.642322020562369],["owners",391.6727797339598,1.0710619520951816,89.10555738947586]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":250.35544776509008,"firm_cash":31.25938278066196,"private_loan":18.326461675382138,"net_investment":7.4552234303402685,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":32.815198013021885,"allowance":3.2815198013021885,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.815198013021885,"cash_transfer_error":0.0},"groups":[["workers",51.527254332455,0.1405982287853312,11.544086787944245],["displaced_free",40.940113352815295,0.019310839548951835,9.172160010774965],["displaced_debt",33.59357459456406,0.00881057465405704,7.52625276974368],["owners",401.2666007430981,1.0890012388089436,89.89915189725177]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":258.39214994154577,"firm_cash":31.09685506396726,"private_loan":18.15634759414476,"net_investment":7.099086922535861,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":33.089649853917344,"allowance":3.3089649853917344,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.089649853917344,"cash_transfer_error":0.0},"groups":[["workers",53.08610750695411,0.1605332033158126,11.723182074452366],["displaced_free",40.95818742370882,0.021658309663205262,9.04493305606903],["displaced_debt",33.614255370534345,0.00977348454785352,7.423148060993001],["owners",409.81627345855884,1.105019426944985,90.5010937220984]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":266.0511551236111,"firm_cash":30.949283271807058,"private_loan":17.988902993096065,"net_investment":6.67427594437126,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":33.27877960758633,"allowance":3.327877960758633,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.27877960758633,"cash_transfer_error":0.0},"groups":[["workers",54.6412427176825,0.18105639971633347,11.903985020637974],["displaced_free",41.009836756855755,0.024000120020776516,8.934285864886432],["displaced_debt",33.66270564212534,0.010734232258788645,7.333660872034451],["owners",417.29788708445625,1.118641974988644,90.91132540054225]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":273.23714639354415,"firm_cash":30.816598984351945,"private_loan":17.823850147153188,"net_investment":6.182430420166526,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.343525586788135,"eligible_dividends":33.381766533242796,"allowance":3.33817665332428,"tax_arrears":0.0,"supplements":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.381766533242796,"cash_transfer_error":0.0},"groups":[["workers",56.194524121467545,0.20216665040757748,12.086667041643233],["displaced_free",41.10295080119286,0.026338018779679114,8.840677780084153],["displaced_debt",33.74780382458279,0.011693457215170091,7.258687115718452],["owners",423.68117083864894,1.1293934458423627,91.12797596917491]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":279.8547951250697,"firm_cash":30.698750355449153,"private_loan":17.660894936944935,"net_investment":5.625001421796711,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.9533317535591985,"eligible_dividends":33.397134944139715,"allowance":3.3397134944139717,"tax_arrears":0.0,"supplements":{"displaced_free":1.3876398912162786,"displaced_debt":1.5656918623429201},"supplement_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.397134944139715,"cash_transfer_error":0.0},"groups":[["workers",57.748600771859394,0.2238630429162585,12.271577664020121],["displaced_free",41.24472197182644,0.02867420067024721,8.764503419013119],["displaced_debt",33.87881995668773,0.01265201727521863,7.199249240796144],["owners",428.93035358850886,1.1367973278118528,91.14770013755813]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":286.5166441621744,"firm_cash":30.708142920384724,"private_loan":17.501916708739707,"net_investment":5.6625716815389495,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.911587020512277,"eligible_dividends":32.839323962391745,"allowance":3.283932396239175,"tax_arrears":0.0,"supplements":{"displaced_free":1.3643789320864725,"displaced_debt":1.5472080884258046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.839323962391745,"cash_transfer_error":0.0},"groups":[["workers",58.4876898195499,0.24596155270713208,12.428634086654354],["displaced_free",41.434072055627716,0.030952424801751366,8.80474031182089],["displaced_debt",34.04909373197579,0.013587183323484677,7.235432418044856],["owners",422.95510333979496,1.1448499234087062,89.87795945970643]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":293.198129566798,"firm_cash":30.71231564848252,"private_loan":17.342634443965448,"net_investment":5.679262593930076,"money_identity_error":0.0,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8930415622999033,"eligible_dividends":32.303192164701876,"allowance":3.2303192164701877,"tax_arrears":0.0,"supplements":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.303192164701876,"cash_transfer_error":0.0},"groups":[["workers",59.2034734290883,0.26835881504898695,12.580738103681263],["displaced_free",41.716259267919135,0.03323472135954378,8.864705094432816],["displaced_debt",34.30407915579951,0.01452413782215679,7.289616820607399],["owners",417.21108176172135,1.1526653824929036,88.65735487436578]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":299.89918800865155,"firm_cash":30.716474918893887,"private_loan":17.18207796272205,"net_investment":5.695899675575518,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.874555916027193,"eligible_dividends":31.783419462298326,"allowance":3.178341946229833,"tax_arrears":0.0,"supplements":{"displaced_free":1.3430502002472493,"displaced_debt":1.531505715779944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.783419462298326,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",59.89868325135209,0.29104443883003195,12.728470190912319],["displaced_free",41.98189003395691,0.03553384473789777,8.921151632215842],["displaced_debt",34.54718565802849,0.015468587711823824,7.341276952331053],["owners",411.6401453653088,1.1602659439496428,87.47353089012812]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":306.6190868499314,"firm_cash":30.720478503771982,"private_loan":17.020340771088108,"net_investment":5.711914015087899,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8567622054578816,"eligible_dividends":31.27895219530912,"allowance":3.127895219530912,"tax_arrears":0.0,"supplements":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.27895219530912,"cash_transfer_error":0.0},"groups":[["workers",60.57393598802948,0.31401012334745065,12.871961397456264],["displaced_free",42.23856992292676,0.037848346969716916,8.975696108621936],["displaced_debt",34.78475113117176,0.016419982956729362,7.391759615373998],["owners",406.2307268521905,1.1676574066611818,86.32402945609049]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":313.3571683484159,"firm_cash":30.72434231842797,"private_loan":16.857448757977576,"net_investment":5.727369273711787,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.8395896958757794,"eligible_dividends":30.789127465112212,"allowance":3.0789127465112216,"tax_arrears":0.0,"supplements":{"displaced_free":1.3232317340161053,"displaced_debt":1.5163579618596739},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.789127465112212,"cash_transfer_error":0.0},"groups":[["workers",61.23011528641138,0.33724767796163757,13.011399498362419],["displaced_free",42.48639070865489,0.04017772441087061,9.028358025589164],["displaced_debt",35.0167286385603,0.01737817126914425,7.441054835694065],["owners",400.9758468983548,1.1748454221073543,85.20736746590039]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":320.1128225074646,"firm_cash":30.728076508797887,"private_loan":16.693429662745995,"net_investment":5.742306035191433,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.822993294231729,"eligible_dividends":30.313299167017274,"allowance":3.0313299167017274,"tax_arrears":0.0,"supplements":{"displaced_free":1.3139292293165818,"displaced_debt":1.5090640649151468},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.313299167017274,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",61.868036980331254,0.3607492886384754,13.146957858320391],["displaced_free",42.725765241691654,0.04252145621877944,9.079225113859476],["displaced_debt",35.24334718076421,0.018342989476388846,7.489211275912395],["owners",395.86867536003217,1.1818354980363122,84.12209351400683]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":326.8854829915448,"firm_cash":30.731690352867066,"private_loan":16.528310013074503,"net_investment":5.756761411468148,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.806931765035393,"eligible_dividends":29.850859449865737,"allowance":2.985085944986574,"tax_arrears":0.0,"supplements":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999636},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.850859449865737,"cash_transfer_error":0.0},"groups":[["workers",62.48847232601226,0.3845074802822315,13.278800369277604],["displaced_free",42.95707551093108,0.044879046630176236,9.128378546072854],["displaced_debt",35.46481368691093,0.01931428153327998,7.536272908468571],["owners",390.9027879145648,1.1886329842509582,83.06684243184502]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":333.67462297683375,"firm_cash":30.735192246873932,"private_loan":16.36211530091695,"net_investment":5.7707689874956,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7913677916715454,"eligible_dividends":29.401235152472548,"allowance":2.940123515247255,"tax_arrears":0.0,"supplements":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.401235152472548,"cash_transfer_error":0.0},"groups":[["workers",63.09214996463729,0.4085150984457935,13.407081867485424],["displaced_free",43.1806864331835,0.04725002228896043,9.175895867051494],["displaced_debt",35.681325165043006,0.02029189748714792,7.582281597571638],["owners",386.0721270317173,1.1952430737776998,82.04032699423992]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.47975150502134,"firm_cash":30.738589812239905,"private_loan":16.194870029885237,"net_investment":5.784359248959461,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7762675011561377,"eligible_dividends":28.963885492329883,"allowance":2.8963885492329884,"tax_arrears":0.0,"supplements":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":28.963885492329883,"cash_transfer_error":0.0},"groups":[["workers",63.67975869303446,0.43276529141129266,13.531948722269822],["displaced_free",43.39694573365021,0.04963393130604932,9.22185096840067],["displaced_debt",35.89306879288091,0.021275693199099187,7.627277118487195],["owners",381.3709775756459,1.2016708044027218,81.04133273482475]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":347.30041025484115,"firm_cash":30.741889984336765,"private_loan":16.026597764711894,"net_investment":5.797559937346861,"money_identity_error":5.684341886080802e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.761600069614582,"eligible_dividends":28.538299887486676,"allowance":2.853829988748668,"tax_arrears":0.0,"supplements":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":28.538299887486676,"cash_transfer_error":0.0},"groups":[["workers",64.25195001356857,0.4572514934555464,13.653539377883323],["displaced_free",43.60618444648616,0.05203034226952739,9.266314194878309],["displaced_debt",36.100222433113494,0.02226553005306002,7.671297267036619],["owners",376.79394376251616,1.2079210610671687,80.06871304953468]]}]}},"external__1.00__0.0__0.20":{"mode":"external","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"sum_tax_paid":35.43871404578818,"sum_grants_paid":35.43871404578818,"sum_requests":35.43871404578818,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9997144566608325,"displaced_debt":0.999622510441066},"sum_tax_paid":38.36610352615379,"sum_grants_paid":38.36610352615379,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-2.927389480365612,"terminal_capital_change_pct":0.8923573011070163,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":153.34295069202972,"displaced_free":99.69781001693752,"displaced_debt":99.23043605180892,"owners":105.67394717805527},"consumption_index":{"workers":154.89494599066015,"displaced_free":98.91740789491176,"displaced_debt":98.26114011645518,"owners":112.90385425766972},"wealth_change":{"workers":161.94441517045692,"displaced_free":128.4003515192323,"displaced_debt":78.5811028847077,"owners":654.7244701765057},"real_wealth":{"workers":381.9444151704569,"displaced_free":348.4003515192323,"displaced_debt":98.5811028847077,"owners":3674.7244701765057},"equity_share":{"workers":0.2604090835167771,"displaced_free":0.029297753259436576,"displaced_debt":0.012526550425283937,"owners":0.6977666127985024},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.9314626432186,"firm_cash":31.82319756181587,"private_loan":18.85531022353856,"net_investment":8.033442421176474,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":0.04513644023869645,"requested":0.04513644023869645,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.04513644023869645,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.49856780577977,1.0313048591679697,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.52951184168455,"firm_cash":31.629548877145268,"private_loan":18.675767361512186,"net_investment":7.953195508581018,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":0.21144943490998225,"requested":0.21144943490998225,"grant_plan":{"displaced_free":0.037718891471113736,"displaced_debt":0.1737305434388685},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.21144943490998225,"eligible_dividends":32.011753229507995,"allowance":6.402350645901599,"tax_arrears":0.0,"supplements":{"displaced_free":0.037718891471113736,"displaced_debt":0.1737305434388685},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.011753229507995,"cash_transfer_error":0.0},"groups":[["workers",48.39521561991456,0.10249661604570715,11.191393612105243],["displaced_free",40.95180686849347,0.014596590474157956,9.470105338339115],["displaced_debt",33.60530991982769,0.006876624004723483,7.771227918960153],["owners",381.0742602659954,1.0516703344765508,88.12342268651145]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.03419662686855,"firm_cash":31.436565788629345,"private_loan":18.499572854640867,"net_investment":7.739263154517445,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5111520505361931,"requested":0.5111520505361931,"grant_plan":{"displaced_free":0.17745111691143034,"displaced_debt":0.3337009336247627},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5111520505361931,"eligible_dividends":32.455436160341094,"allowance":6.491087232068219,"tax_arrears":0.0,"supplements":{"displaced_free":0.17745111691143034,"displaced_debt":0.3337009336247627},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.455436160341094,"cash_transfer_error":0.0},"groups":[["workers",49.96360918119924,0.12125257205653324,11.366721088722826],["displaced_free",40.95180686849348,0.01695606957868425,9.316536062582266],["displaced_debt",33.60530991982768,0.007844725690829628,7.6452080067607975],["owners",391.67274911342207,1.0710498749608148,89.10555042330353]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":250.35097423949657,"firm_cash":31.25885498436758,"private_loan":18.326448063579534,"net_investment":7.453112245162799,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.8762855395627152,"requested":0.8762855395627152,"grant_plan":{"displaced_free":0.35364156142923076,"displaced_debt":0.5226439781334844},"unfunded_request":{"displaced_free":5.551115123125783e-17,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.8762855395627152,"eligible_dividends":32.8151700280126,"allowance":6.563034005602521,"tax_arrears":0.0,"supplements":{"displaced_free":0.3536415614292307,"displaced_debt":0.5226439781334844},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.8151700280126,"cash_transfer_error":0.0},"groups":[["workers",51.527309666556775,0.14059820602186163,11.544099184911277],["displaced_free",40.95180686849346,0.019310261432760017,9.174779808037478],["displaced_debt",33.60530991982768,0.008810658001472266,7.5288819339613955],["owners",401.2663428529779,1.0889764853851516,89.899094119946]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":258.3892117466472,"firm_cash":31.097194116162377,"private_loan":18.156147650417445,"net_investment":7.100443131316396,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.3008039281669799,"requested":1.3008039281669799,"grant_plan":{"displaced_free":0.5619667896172156,"displaced_debt":0.7388371385497643},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.3008039281669799,"eligible_dividends":33.089562570520414,"allowance":6.617912514104083,"tax_arrears":0.0,"supplements":{"displaced_free":0.5619667896172156,"displaced_debt":0.7388371385497643},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.089562570520414,"cash_transfer_error":0.0},"groups":[["workers",53.086231442519676,0.1605331694259456,11.723209443556428],["displaced_free",40.95180686849347,0.02165965754523648,9.043524016792308],["displaced_debt",33.60530991982768,0.009774622604276547,7.421172607295281],["owners",409.8153786085724,1.1050042872833974,90.50089610939307]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":266.05985463542004,"firm_cash":30.95181862933974,"private_loan":17.988454486829415,"net_investment":6.684417374502033,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.781441012458055,"requested":1.781441012458055,"grant_plan":{"displaced_free":0.8003541825766858,"displaced_debt":0.9810868298813693},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.781441012458055,"eligible_dividends":33.278649206205934,"allowance":6.655729841241187,"tax_arrears":0.0,"supplements":{"displaced_free":0.8003541825766858,"displaced_debt":0.9810868298813693},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.278649206205934,"cash_transfer_error":0.0},"groups":[["workers",54.64131099077452,0.1810564425632479,11.903999894418735],["displaced_free",40.95180686849347,0.02400468929100745,8.921643639207506],["displaced_debt",33.60530991982769,0.010736796493716057,7.32115680396246],["owners",417.29645771639764,1.118692901309045,90.91101400250092]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":273.275403922315,"firm_cash":30.822956506103655,"private_loan":17.82317549780459,"net_investment":6.207860507173393,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.3152699345582812,"requested":2.3152699345582812,"grant_plan":{"displaced_free":1.066907204119194,"displaced_debt":1.2483627304390874},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3152699345582812,"eligible_dividends":33.381832760665894,"allowance":6.676366552133179,"tax_arrears":0.0,"supplements":{"displaced_free":1.066907204119194,"displaced_debt":1.2483627304390874},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.381832760665894,"cash_transfer_error":0.0},"groups":[["workers",56.19417448425308,0.20216692372559375,12.086591839500985],["displaced_free",40.95180686849347,0.0263457369710832,8.808168804904414],["displaced_debt",33.60530991982768,0.011697335708489576,7.228038642238799],["owners",423.6816759669859,1.1296096815753331,91.1280846153129]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":279.94988848547655,"firm_cash":30.710827969671797,"private_loan":17.660138242302747,"net_investment":5.673311878687329,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8996534681251678,"requested":2.8996534681251678,"grant_plan":{"displaced_free":1.3598849166240976,"displaced_debt":1.53976855150107},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":true,"tax_paid":2.8996534681251678,"eligible_dividends":33.39796678293322,"allowance":6.679593356586643,"tax_arrears":0.0,"supplements":{"displaced_free":1.3598849166240976,"displaced_debt":1.5397685515010697},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.39796678293322,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",57.747107179402555,0.2238637326302836,12.271260275623042],["displaced_free",40.95180686849347,0.02868313726169532,8.702258959554863],["displaced_debt",33.60530991982768,0.012656378387912198,7.141128357963382],["owners",428.9388755595396,1.1373292728903466,91.14951105640216]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":286.7042890231638,"firm_cash":30.727810114258503,"private_loan":17.501446501014673,"net_investment":5.741240457034166,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.8241772699620427,"requested":2.8241772699620427,"grant_plan":{"displaced_free":1.3188718669836184,"displaced_debt":1.505305402978424},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.8241772699620427,"eligible_dividends":32.84190195720112,"allowance":6.568380391440224,"tax_arrears":0.0,"supplements":{"displaced_free":1.3188718669836184,"displaced_debt":1.5053054029784243},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.84190195720112,"cash_transfer_error":0.0},"groups":[["workers",58.48391239958766,0.2459627717735724,12.427831384912377],["displaced_free",40.95180686849347,0.03095823764327829,8.702258959554863],["displaced_debt",33.60530991982769,0.01358985921901852,7.141128357963384],["owners",422.982079272987,1.145893550190962,89.88369184550973]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":293.53139413814466,"firm_cash":30.743259836933408,"private_loan":17.3427547597266,"net_investment":5.8030393477337014,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.7555118358514195,"requested":2.7555118358514195,"grant_plan":{"displaced_free":1.2818222337169396,"displaced_debt":1.47368960213448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.7555118358514195,"eligible_dividends":32.30892927817488,"allowance":6.461785855634976,"tax_arrears":0.0,"supplements":{"displaced_free":1.2818222337169396,"displaced_debt":1.47368960213448},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.30892927817488,"cash_transfer_error":0.0},"groups":[["workers",59.195827396411914,0.2683604456944002,12.579113321737532],["displaced_free",40.95180686849347,0.03323333802486127,8.702258959554863],["displaced_debt",33.60530991982768,0.014523340050124844,7.141128357963384],["owners",417.27162852228133,1.1545137013539661,88.67022106098479]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":300.427827837266,"firm_cash":30.757992161063285,"private_loan":17.184063018438525,"net_investment":5.861968644253167,"money_identity_error":0.0,"policy":{"assessment":2.6900348397186864,"requested":2.6900348397186864,"grant_plan":{"displaced_free":1.2467155156212169,"displaced_debt":1.4433193240974698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.6900348397186864,"eligible_dividends":31.794386535392885,"allowance":6.358877307078577,"tax_arrears":0.0,"supplements":{"displaced_free":1.2467155156212169,"displaced_debt":1.4433193240974698},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.794386535392885,"cash_transfer_error":0.0},"groups":[["workers",59.884688026110574,0.2910461824313457,12.725496205548497],["displaced_free",40.95180686849347,0.03550843840644424,8.702258959554863],["displaced_debt",33.60530991982768,0.01545682088123117,7.141128357963384],["owners",411.7563182729853,1.1631882126301138,87.49821763300938]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":307.3904118455715,"firm_cash":30.772049101764917,"private_loan":17.02537127715045,"net_investment":5.9181964070596536,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.627559547711476,"requested":2.627559547711476,"grant_plan":{"displaced_free":1.2134275287732126,"displaced_debt":1.4141320189382631},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.627559547711476,"eligible_dividends":31.29759063882468,"allowance":6.259518127764936,"tax_arrears":0.0,"supplements":{"displaced_free":1.2134275287732126,"displaced_debt":1.4141320189382631},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.29759063882468,"cash_transfer_error":0.0},"groups":[["workers",60.551245079541275,0.3140106514294154,12.86713957940252],["displaced_free",40.95180686849347,0.03778353878802722,8.702258959554863],["displaced_debt",33.60530991982768,0.016390301712337494,7.141128357963384],["owners",406.4289158071294,1.1719107703473624,86.366144609015]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":314.4161575860652,"firm_cash":30.785470969854924,"private_loan":16.866679535862378,"net_investment":5.971883879419636,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.567906800644836,"requested":2.567906800644836,"grant_plan":{"displaced_free":1.1818403079465662,"displaced_debt":1.3860664926982698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.567906800644836,"eligible_dividends":30.81782494992655,"allowance":6.163564989985311,"tax_arrears":0.0,"supplements":{"displaced_free":1.1818403079465662,"displaced_debt":1.3860664926982698},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.81782494992655,"cash_transfer_error":0.0},"groups":[["workers",61.19631155069205,0.3372447838702054,13.004216204522061],["displaced_free",40.95180686849347,0.040058639169610194,8.702258959554863],["displaced_debt",33.60530991982768,0.017323782543443817,7.141128357963384],["owners",401.2818331871918,1.1806757375615868,85.27238955227826]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.50225454416403,"firm_cash":30.798295603596028,"private_loan":16.707987794574304,"net_investment":6.023182414384024,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.5109084284621828,"requested":2.5109084284621828,"grant_plan":{"displaced_free":1.1518438436386682,"displaced_debt":1.3590645848235143},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5109084284621828,"eligible_dividends":30.35439473996308,"allowance":6.070878947992616,"tax_arrears":0.0,"supplements":{"displaced_free":1.1518438436386682,"displaced_debt":1.3590645848235143},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.35439473996308,"cash_transfer_error":0.0},"groups":[["workers",61.82068391487542,0.36073983512955204,13.136895331911026],["displaced_free",40.95180686849347,0.04233373955119317,8.702258959554863],["displaced_debt",33.60530991982768,0.01825726337455014,7.141128357963384],["owners",396.30771446185656,1.1894780289020517,84.21538932314452]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":328.6460591719864,"firm_cash":30.810558483412287,"private_loan":16.54929605328623,"net_investment":6.072233933649002,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.456406740389978,"requested":2.456406740389978,"grant_plan":{"displaced_free":1.1233356355821074,"displaced_debt":1.333071104807871},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.456406740389978,"eligible_dividends":29.90662713542706,"allowance":5.981325427085412,"tax_arrears":0.0,"supplements":{"displaced_free":1.1233356355821074,"displaced_debt":1.333071104807871},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.90662713542706,"cash_transfer_error":0.0},"groups":[["workers",62.425141440091906,0.3844873786883567,13.26534255601953],["displaced_free",40.95180686849347,0.044608839932776145,8.702258959554863],["displaced_debt",33.60530991982768,0.019190744205656463,7.141128357963384],["owners",391.4994350881062,1.198313061856824,83.19362995622257]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":335.8450843521771,"firm_cash":30.82229285079056,"private_loan":16.390604311998157,"net_investment":6.119171403162085,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.4042539964865712,"requested":2.4042539964865712,"grant_plan":{"displaced_free":1.0962202457848957,"displaced_debt":1.3080337507016753},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.4042539964865712,"eligible_dividends":29.473872390185665,"allowance":5.894774478037133,"tax_arrears":0.0,"supplements":{"displaced_free":1.0962202457848957,"displaced_debt":1.3080337507016753},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.473872390185665,"cash_transfer_error":0.0},"groups":[["workers",63.010443463437376,0.40847930076482175,13.389719235980442],["displaced_free",40.95180686849347,0.04688394031435912,8.702258959554863],["displaced_debt",33.60530991982768,0.020124225036762786,7.141128357963384],["owners",386.85011540100464,1.2071767101590836,82.20564952271349]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":343.09698943138864,"firm_cash":30.8335298293325,"private_loan":16.231912570710083,"net_investment":6.1641193173298205,"money_identity_error":4.973799150320701e-14,"policy":{"assessment":2.354311869633535,"requested":2.354311869633535,"grant_plan":{"displaced_free":1.0704088566723429,"displaced_debt":1.283903012961192},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.354311869633535,"eligible_dividends":29.055504628186636,"allowance":5.811100925637327,"tax_arrears":0.0,"supplements":{"displaced_free":1.0704088566723429,"displaced_debt":1.283903012961192},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.055504628186636,"cash_transfer_error":0.0},"groups":[["workers",63.57732745388739,0.4327077935052453,13.51018208395107],["displaced_free",40.95180686849347,0.0491590406959421,8.702258959554863],["displaced_debt",33.60530991982768,0.02105770586786911,7.141128357963384],["owners",382.35312847764584,1.2160652614758045,81.25003980149974]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":350.3995708225248,"firm_cash":30.84429854561649,"private_loan":16.07322082942201,"net_investment":6.207194182465756,"money_identity_error":5.684341886080802e-14,"policy":{"assessment":2.3064509083713833,"requested":2.3064509083713833,"grant_plan":{"displaced_free":1.0458188402772897,"displaced_debt":1.2606320680940934},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3064509083713833,"eligible_dividends":28.650922213446762,"allowance":5.730184442689353,"tax_arrears":0.0,"supplements":{"displaced_free":1.0458188402772897,"displaced_debt":1.2606320680940934},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":28.650922213446762,"cash_transfer_error":0.0},"groups":[["workers",64.12650764013331,0.4571653471467764,13.626882873528327],["displaced_free",40.95180686849347,0.05143414107752507,8.702258959554863],["displaced_debt",33.60530991982768,0.021991186698975432,7.141128357963384],["owners",378.00210405467806,1.224975378967171,80.32544711161908]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":153.6333265564632,"displaced_free":105.84220255858725,"displaced_debt":106.16074858871393,"owners":103.88327970766751},"consumption_index":{"workers":155.19794689267775,"displaced_free":105.32894793837237,"displaced_debt":105.55620594477625,"owners":112.54299395535133},"wealth_change":{"workers":162.00038899489283,"displaced_free":130.25634829773514,"displaced_debt":80.30202436484672,"owners":619.7652876598127},"real_wealth":{"workers":382.00038899489283,"displaced_free":350.25634829773514,"displaced_debt":100.30202436484672,"owners":3639.7652876598127},"equity_share":{"workers":0.2628685214395165,"displaced_free":0.029911633615500307,"displaced_debt":0.012800192121590132,"owners":0.6944196528233931},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.9314626432186,"firm_cash":31.823197561815856,"private_loan":18.85531022353856,"net_investment":8.033442421176474,"money_identity_error":0.0,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.49856780577977,1.0313048591679697,86.95265209777318]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.5299443446894,"firm_cash":31.629648893465117,"private_loan":18.67573922261799,"net_investment":7.953595573860483,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":32.011753229507995,"allowance":6.402350645901599,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.011753229507995,"cash_transfer_error":0.0},"groups":[["workers",48.39521561991456,0.10249661604570715,11.191393612105243],["displaced_free",40.95186237981142,0.01459658661920532,9.470118175331391],["displaced_debt",33.60092937846152,0.006876776106854254,7.770214918769227],["owners",381.0742602659954,1.0516728893731528,88.12342268651145]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.03631432350866,"firm_cash":31.436949170181375,"private_loan":18.49951519947293,"net_investment":7.740796680725538,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":32.45544038197344,"allowance":6.491088076394688,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45544038197344,"cash_transfer_error":0.0},"groups":[["workers",49.96359890543423,0.12125257705169679,11.366718750986289],["displaced_free",40.9476818955775,0.016956359233476576,9.315597631243882],["displaced_debt",33.592624266208205,0.00784503997028866,7.642322020562369],["owners",391.6727797339598,1.0710619520951816,89.10555738947586]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":250.35544776509008,"firm_cash":31.25938278066196,"private_loan":18.326461675382138,"net_investment":7.4552234303402685,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":32.815198013021885,"allowance":6.563039602604377,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.815198013021885,"cash_transfer_error":0.0},"groups":[["workers",51.527254332455,0.1405982287853312,11.544086787944245],["displaced_free",40.940113352815295,0.019310839548951835,9.172160010774965],["displaced_debt",33.59357459456406,0.00881057465405704,7.52625276974368],["owners",401.2666007430981,1.0890012388089436,89.89915189725177]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":258.39214994154577,"firm_cash":31.09685506396726,"private_loan":18.15634759414476,"net_investment":7.099086922535861,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":33.089649853917344,"allowance":6.617929970783469,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.089649853917344,"cash_transfer_error":0.0},"groups":[["workers",53.08610750695411,0.1605332033158126,11.723182074452366],["displaced_free",40.95818742370882,0.021658309663205262,9.04493305606903],["displaced_debt",33.614255370534345,0.00977348454785352,7.423148060993001],["owners",409.81627345855884,1.105019426944985,90.5010937220984]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":266.0511551236111,"firm_cash":30.949283271807058,"private_loan":17.988902993096065,"net_investment":6.67427594437126,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":33.27877960758633,"allowance":6.655755921517266,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.27877960758633,"cash_transfer_error":0.0},"groups":[["workers",54.6412427176825,0.18105639971633347,11.903985020637974],["displaced_free",41.009836756855755,0.024000120020776516,8.934285864886432],["displaced_debt",33.66270564212534,0.010734232258788645,7.333660872034451],["owners",417.29788708445625,1.118641974988644,90.91132540054225]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":273.23714639354415,"firm_cash":30.816598984351945,"private_loan":17.823850147153188,"net_investment":6.182430420166526,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.343525586788135,"eligible_dividends":33.381766533242796,"allowance":6.67635330664856,"tax_arrears":0.0,"supplements":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.381766533242796,"cash_transfer_error":0.0},"groups":[["workers",56.194524121467545,0.20216665040757748,12.086667041643233],["displaced_free",41.10295080119286,0.026338018779679114,8.840677780084153],["displaced_debt",33.74780382458279,0.011693457215170091,7.258687115718452],["owners",423.68117083864894,1.1293934458423627,91.12797596917491]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":279.8547951250697,"firm_cash":30.698750355449153,"private_loan":17.660894936944935,"net_investment":5.625001421796711,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.9533317535591985,"eligible_dividends":33.397134944139715,"allowance":6.679426988827943,"tax_arrears":0.0,"supplements":{"displaced_free":1.3876398912162786,"displaced_debt":1.5656918623429201},"supplement_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.397134944139715,"cash_transfer_error":0.0},"groups":[["workers",57.748600771859394,0.2238630429162585,12.271577664020121],["displaced_free",41.24472197182644,0.02867420067024721,8.764503419013119],["displaced_debt",33.87881995668773,0.01265201727521863,7.199249240796144],["owners",428.93035358850886,1.1367973278118528,91.14770013755813]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":286.5166441621744,"firm_cash":30.708142920384724,"private_loan":17.501916708739707,"net_investment":5.6625716815389495,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.911587020512277,"eligible_dividends":32.839323962391745,"allowance":6.56786479247835,"tax_arrears":0.0,"supplements":{"displaced_free":1.3643789320864725,"displaced_debt":1.5472080884258046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.839323962391745,"cash_transfer_error":0.0},"groups":[["workers",58.4876898195499,0.24596155270713208,12.428634086654354],["displaced_free",41.434072055627716,0.030952424801751366,8.80474031182089],["displaced_debt",34.04909373197579,0.013587183323484677,7.235432418044856],["owners",422.95510333979496,1.1448499234087062,89.87795945970643]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":293.198129566798,"firm_cash":30.71231564848252,"private_loan":17.342634443965448,"net_investment":5.679262593930076,"money_identity_error":0.0,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8930415622999033,"eligible_dividends":32.303192164701876,"allowance":6.460638432940375,"tax_arrears":0.0,"supplements":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.303192164701876,"cash_transfer_error":0.0},"groups":[["workers",59.2034734290883,0.26835881504898695,12.580738103681263],["displaced_free",41.716259267919135,0.03323472135954378,8.864705094432816],["displaced_debt",34.30407915579951,0.01452413782215679,7.289616820607399],["owners",417.21108176172135,1.1526653824929036,88.65735487436578]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":299.89918800865155,"firm_cash":30.716474918893887,"private_loan":17.18207796272205,"net_investment":5.695899675575518,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.874555916027193,"eligible_dividends":31.783419462298326,"allowance":6.356683892459666,"tax_arrears":0.0,"supplements":{"displaced_free":1.3430502002472493,"displaced_debt":1.531505715779944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.783419462298326,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",59.89868325135209,0.29104443883003195,12.728470190912319],["displaced_free",41.98189003395691,0.03553384473789777,8.921151632215842],["displaced_debt",34.54718565802849,0.015468587711823824,7.341276952331053],["owners",411.6401453653088,1.1602659439496428,87.47353089012812]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":306.6190868499314,"firm_cash":30.720478503771982,"private_loan":17.020340771088108,"net_investment":5.711914015087899,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8567622054578816,"eligible_dividends":31.27895219530912,"allowance":6.255790439061824,"tax_arrears":0.0,"supplements":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.27895219530912,"cash_transfer_error":0.0},"groups":[["workers",60.57393598802948,0.31401012334745065,12.871961397456264],["displaced_free",42.23856992292676,0.037848346969716916,8.975696108621936],["displaced_debt",34.78475113117176,0.016419982956729362,7.391759615373998],["owners",406.2307268521905,1.1676574066611818,86.32402945609049]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":313.3571683484159,"firm_cash":30.72434231842797,"private_loan":16.857448757977576,"net_investment":5.727369273711787,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.8395896958757794,"eligible_dividends":30.789127465112212,"allowance":6.157825493022443,"tax_arrears":0.0,"supplements":{"displaced_free":1.3232317340161053,"displaced_debt":1.5163579618596739},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.789127465112212,"cash_transfer_error":0.0},"groups":[["workers",61.23011528641138,0.33724767796163757,13.011399498362419],["displaced_free",42.48639070865489,0.04017772441087061,9.028358025589164],["displaced_debt",35.0167286385603,0.01737817126914425,7.441054835694065],["owners",400.9758468983548,1.1748454221073543,85.20736746590039]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":320.1128225074646,"firm_cash":30.728076508797887,"private_loan":16.693429662745995,"net_investment":5.742306035191433,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.822993294231729,"eligible_dividends":30.313299167017274,"allowance":6.062659833403455,"tax_arrears":0.0,"supplements":{"displaced_free":1.3139292293165818,"displaced_debt":1.5090640649151468},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.313299167017274,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",61.868036980331254,0.3607492886384754,13.146957858320391],["displaced_free",42.725765241691654,0.04252145621877944,9.079225113859476],["displaced_debt",35.24334718076421,0.018342989476388846,7.489211275912395],["owners",395.86867536003217,1.1818354980363122,84.12209351400683]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":326.8854829915448,"firm_cash":30.731690352867066,"private_loan":16.528310013074503,"net_investment":5.756761411468148,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.806931765035393,"eligible_dividends":29.850859449865737,"allowance":5.970171889973148,"tax_arrears":0.0,"supplements":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999636},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.850859449865737,"cash_transfer_error":0.0},"groups":[["workers",62.48847232601226,0.3845074802822315,13.278800369277604],["displaced_free",42.95707551093108,0.044879046630176236,9.128378546072854],["displaced_debt",35.46481368691093,0.01931428153327998,7.536272908468571],["owners",390.9027879145648,1.1886329842509582,83.06684243184502]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":333.67462297683375,"firm_cash":30.735192246873932,"private_loan":16.36211530091695,"net_investment":5.7707689874956,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7913677916715454,"eligible_dividends":29.401235152472548,"allowance":5.88024703049451,"tax_arrears":0.0,"supplements":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.401235152472548,"cash_transfer_error":0.0},"groups":[["workers",63.09214996463729,0.4085150984457935,13.407081867485424],["displaced_free",43.1806864331835,0.04725002228896043,9.175895867051494],["displaced_debt",35.681325165043006,0.02029189748714792,7.582281597571638],["owners",386.0721270317173,1.1952430737776998,82.04032699423992]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.47975150502134,"firm_cash":30.738589812239905,"private_loan":16.194870029885237,"net_investment":5.784359248959461,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7762675011561377,"eligible_dividends":28.963885492329883,"allowance":5.792777098465977,"tax_arrears":0.0,"supplements":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":28.963885492329883,"cash_transfer_error":0.0},"groups":[["workers",63.67975869303446,0.43276529141129266,13.531948722269822],["displaced_free",43.39694573365021,0.04963393130604932,9.22185096840067],["displaced_debt",35.89306879288091,0.021275693199099187,7.627277118487195],["owners",381.3709775756459,1.2016708044027218,81.04133273482475]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":347.30041025484115,"firm_cash":30.741889984336765,"private_loan":16.026597764711894,"net_investment":5.797559937346861,"money_identity_error":5.684341886080802e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.761600069614582,"eligible_dividends":28.538299887486676,"allowance":5.707659977497336,"tax_arrears":0.0,"supplements":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":28.538299887486676,"cash_transfer_error":0.0},"groups":[["workers",64.25195001356857,0.4572514934555464,13.653539377883323],["displaced_free",43.60618444648616,0.05203034226952739,9.266314194878309],["displaced_debt",36.100222433113494,0.02226553005306002,7.671297267036619],["owners",376.79394376251616,1.2079210610671687,80.06871304953468]]}]}},"external__1.00__0.5__0.05":{"mode":"external","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8502146452226014,"displaced_debt":0.793706638557005},"sum_tax_paid":23.56843208491962,"sum_grants_paid":23.56843208491962,"sum_requests":36.70970657275769,"years_with_unfunded_current_request":13},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8493108707824517,"displaced_debt":0.7942897916222575},"sum_tax_paid":23.628837835009662,"sum_grants_paid":23.628837835009662,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":13},"adaptive_vs_fixed":{"tax_paid_change":-0.06040575009004101,"terminal_capital_change_pct":-2.240610175667912,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":150.81577040142943,"displaced_free":87.96457741216965,"displaced_debt":82.65745157476294,"owners":111.22273627364996},"consumption_index":{"workers":152.25788829612077,"displaced_free":86.67403474211052,"displaced_debt":80.8158932985121,"owners":113.26683017081716},"wealth_change":{"workers":161.16935262681164,"displaced_free":121.22612424426376,"displaced_debt":70.28619823839836,"owners":938.4490527946123},"real_wealth":{"workers":381.16935262681164,"displaced_free":341.22612424426376,"displaced_debt":90.28619823839836,"owners":3958.4490527946123},"equity_share":{"workers":0.2410632156314947,"displaced_free":0.025662476592678354,"displaced_debt":0.010739957928719329,"owners":0.7225343498471076},"government_net_debt_to_output_pct":58.82352941176471,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.95543811955787,"firm_cash":31.8288396168457,"private_loan":18.85531022353856,"net_investment":8.056010641295828,"money_identity_error":0.0,"policy":{"assessment":0.04513644023869645,"requested":0.04513644023869645,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.04513644023869645,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.25881304238715,1.03145470589509,86.89623154747481]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.66775227321602,"firm_cash":31.65597264803344,"private_loan":18.675767361512186,"net_investment":8.058890592133807,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21152351966550365,"requested":0.21152351966550365,"grant_plan":{"displaced_free":0.0377649810065428,"displaced_debt":0.17375853865896085},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.21152351966550365,"eligible_dividends":32.01217325979435,"allowance":1.6006086629897176,"tax_arrears":0.0,"supplements":{"displaced_free":0.0377649810065428,"displaced_debt":0.17375853865896085},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.01217325979435,"cash_transfer_error":0.0},"groups":[["workers",48.39473476898368,0.10249684979268742,11.191282415327477],["displaced_free",40.95180686849347,0.014596590474157956,9.470105338339115],["displaced_debt",33.60530991982769,0.006876624004723483,7.771227918960153],["owners",379.93497667058966,1.0525036058318862,87.85996335507386]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.45308346200676,"firm_cash":31.500412845449855,"private_loan":18.499572854640867,"net_investment":7.994651381799557,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.511621545501133,"requested":0.511621545501133,"grant_plan":{"displaced_free":0.1777394797896381,"displaced_debt":0.3338820657114949},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.511621545501133,"eligible_dividends":32.45813945477433,"allowance":1.6229069727387166,"tax_arrears":0.0,"supplements":{"displaced_free":0.1777394797896381,"displaced_debt":0.3338820657114949},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45813945477433,"cash_transfer_error":0.0},"groups":[["workers",49.96045310659726,0.12125391232653052,11.366003081750875],["displaced_free",40.95180686849348,0.01695606957868425,9.316536062582266],["displaced_debt",33.60530991982768,0.007844725690829628,7.6452080067607975],["owners",388.88837759956886,1.0734908942613446,88.47210590390192]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.25809651915665,"firm_cash":31.368238502226788,"private_loan":18.326448063579534,"net_investment":7.8906463165997,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.877807285423879,"requested":0.877807285423879,"grant_plan":{"displaced_free":0.35456079194968115,"displaced_debt":0.5232464934741978},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.877807285423879,"eligible_dividends":32.82409069905909,"allowance":1.6412045349529547,"tax_arrears":0.0,"supplements":{"displaced_free":0.35456079194968115,"displaced_debt":0.5232464934741978},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82409069905909,"cash_transfer_error":0.0},"groups":[["workers",51.5166944090867,0.1406019022532243,11.541720958958846],["displaced_free",40.95180686849346,0.019310261432760017,9.174779808037478],["displaced_debt",33.60530991982768,0.008810658001472266,7.5288819339613955],["owners",396.45829521004976,1.0941103920385573,88.82190652302076]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.031063965441,"firm_cash":31.259446977721073,"private_loan":18.156147650417445,"net_investment":7.749454577551148,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.3042802227887855,"requested":1.3042802227887855,"grant_plan":{"displaced_free":0.5640293692794875,"displaced_debt":0.740250853509298},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.3042802227887855,"eligible_dividends":33.11030769168166,"allowance":1.655515384584083,"tax_arrears":0.0,"supplements":{"displaced_free":0.5640293692794875,"displaced_debt":0.740250853509298},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11030769168166,"cash_transfer_error":0.0},"groups":[["workers",53.06109622329785,0.1605396610072181,11.717658749311608],["displaced_free",40.95180686849347,0.02165965754523648,9.043524016792308],["displaced_debt",33.60530991982768,0.009774622604276547,7.421172607295281],["owners",402.6440257517883,1.1141083087185966,88.91722235351992]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":268.77686239762073,"firm_cash":31.186048944153402,"private_loan":17.9842553201937,"net_investment":7.621338633756636,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.66593912989409,"requested":1.7880445636938833,"grant_plan":{"displaced_free":0.8042001149890057,"displaced_debt":0.9838444487048776},"unfunded_request":{"displaced_free":0.054918767628314935,"displaced_debt":0.06718666617147839},"adaptive":true,"tax_paid":1.66593912989409,"eligible_dividends":33.3187825978818,"allowance":1.66593912989409,"tax_arrears":0.0,"supplements":{"displaced_free":0.7492813473606907,"displaced_debt":0.9166577825333992},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.3187825978818,"cash_transfer_error":0.0},"groups":[["workers",54.59184073438758,0.1810646884138527,11.893222445705867],["displaced_free",40.384613038889555,0.024044077751396612,8.798076412043796],["displaced_debt",32.91141484297471,0.010760890072773454,7.1699868050766336],["owners",408.1522829834938,1.1335204495400284,88.91889022140401]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":277.6367832899698,"firm_cash":31.176638157449183,"private_loan":17.804578702364143,"net_investment":7.622587112555507,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.6725408393008558,"requested":2.3246751467076194,"grant_plan":{"displaced_free":1.0723964981883976,"displaced_debt":1.2522786485192217},"unfunded_request":{"displaced_free":0.3008362474223534,"displaced_debt":0.3512980599844101},"adaptive":true,"tax_paid":1.6725408393008558,"eligible_dividends":33.450816786017114,"allowance":1.6725408393008558,"tax_arrears":0.0,"supplements":{"displaced_free":0.7715602507660442,"displaced_debt":0.9009805885348116},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.450816786017114,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",56.10538988106948,0.20217448462826737,12.067495495971407],["displaced_free",37.804782396460034,0.026531856180596863,8.131287248204119],["displaced_debt",29.930408370491772,0.011805102881802945,6.437618007273875],["owners",414.6813781560988,1.1531235746023514,89.19224469822986]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":286.59300515651245,"firm_cash":31.19569714664026,"private_loan":17.640141162681093,"net_investment":7.612788586561237,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.6755285335968801,"requested":2.9095900087443836,"grant_plan":{"displaced_free":1.3658840670770522,"displaced_debt":1.5437059416673313},"unfunded_request":{"displaced_free":0.5793204202763201,"displaced_debt":0.6547410548711832},"adaptive":true,"tax_paid":1.6755285335968801,"eligible_dividends":33.5105706719376,"allowance":1.6755285335968801,"tax_arrears":0.0,"supplements":{"displaced_free":0.7865636468007321,"displaced_debt":0.8889648867961482},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.5105706719376,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",57.5929372148466,0.22386760526295865,12.238499158154902],["displaced_free",34.81782594792067,0.02889706174688257,7.398788013933142],["displaced_debt",26.672757574132802,0.012772382526997347,5.667960984503222],["owners",420.26722554388834,1.1729911897900172,89.30678542807627]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":295.5606726924293,"firm_cash":31.198129351382292,"private_loan":17.515431999781473,"net_investment":7.622517405529322,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.6512064861766538,"requested":2.8439589735387307,"grant_plan":{"displaced_free":1.3303330233764146,"displaced_debt":1.5136259501623162},"unfunded_request":{"displaced_free":0.5579398428092412,"displaced_debt":0.6348126445528357},"adaptive":true,"tax_paid":1.6512064861766538,"eligible_dividends":33.02412972353307,"allowance":1.6512064861766538,"tax_arrears":0.0,"supplements":{"displaced_free":0.7723931805671733,"displaced_debt":0.8788133056094805},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.02412972353307,"cash_transfer_error":0.0},"groups":[["workers",58.23940557334673,0.2459506031722392,12.37587368433618],["displaced_free",35.044208532866215,0.030815664397812498,7.44689431323407],["displaced_debt",26.883764271621185,0.013505965838171579,5.7127999077195035],["owners",415.19010105821127,1.1931086506849344,88.2278964748699]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":304.5389116656876,"firm_cash":31.200375781817364,"private_loan":17.389042454048496,"net_investment":7.6315031272695535,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.628742181826083,"requested":2.8020316417659465,"grant_plan":{"displaced_free":1.3074398252488462,"displaced_debt":1.4945918165171002},"unfunded_request":{"displaced_free":0.5474618286263534,"displaced_debt":0.6258276313135102},"adaptive":true,"tax_paid":1.628742181826083,"eligible_dividends":32.574843636521656,"allowance":1.628742181826083,"tax_arrears":0.0,"supplements":{"displaced_free":0.7599779966224928,"displaced_debt":0.86876418520359},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.574843636521656,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",58.86312390877388,0.2682960644821525,12.50841383061445],["displaced_free",35.15515221244973,0.03275486044966732,7.470469845145567],["displaced_debt",26.978899705919932,0.014249433754247904,5.733016187507984],["owners",410.5122792229244,1.2129849345700585,87.23385933487144]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":313.5272775533478,"firm_cash":31.202527751127793,"private_loan":17.2621975867002,"net_investment":7.640111004511169,"money_identity_error":0.0,"policy":{"assessment":1.6072224887220177,"requested":2.761439851813245,"grant_plan":{"displaced_free":1.2854249559320494,"displaced_debt":1.4760148958811954},"unfunded_request":{"displaced_free":0.5372776097633744,"displaced_debt":0.6169397533278529},"adaptive":true,"tax_paid":1.6072224887220177,"eligible_dividends":32.14444977444035,"allowance":1.6072224887220177,"tax_arrears":0.0,"supplements":{"displaced_free":0.7481473461686751,"displaced_debt":0.8590751425533425},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.14444977444035,"cash_transfer_error":0.0},"groups":[["workers",59.460387587029565,0.2908969428253014,12.635332362243782],["displaced_free",35.26298511805774,0.03470043606524731,7.49338433758727],["displaced_debt",27.07300664929748,0.014995580032767292,5.753013912975713],["owners",406.02822448213004,1.2326468224141138,86.28099770245264]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":322.5253458747528,"firm_cash":31.204589518298565,"private_loan":17.134884999874664,"net_investment":7.648358073194245,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":1.586604817014358,"requested":2.7226660459746377,"grant_plan":{"displaced_free":1.2645242864436241,"displaced_debt":1.4581417595310133},"unfunded_request":{"displaced_free":0.5276361443707688,"displaced_debt":0.6084250845895106},"adaptive":true,"tax_paid":1.586604817014358,"eligible_dividends":31.73209634028716,"allowance":1.586604817014358,"tax_arrears":0.0,"supplements":{"displaced_free":0.7368881420728554,"displaced_debt":0.8497166749415027},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.73209634028716,"cash_transfer_error":0.0},"groups":[["workers",60.03314066384916,0.31374200525235885,12.757042391067946],["displaced_free",35.36507122221474,0.03665240148123961,7.515077634720632],["displaced_debt",27.163161965350515,0.015744477602329266,5.7721719176369835],["owners",401.72968718673496,1.252103366650708,85.36755852718117]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.5327203380605,"firm_cash":31.20656707345288,"private_loan":17.00712580613694,"net_investment":7.656268293811564,"money_identity_error":0.0,"policy":{"assessment":1.566829265471097,"requested":2.685556048547257,"grant_plan":{"displaced_free":1.2446412689373347,"displaced_debt":1.4409147796099224},"unfunded_request":{"displaced_free":0.5184823916206538,"displaced_debt":0.6002443914555063},"adaptive":true,"tax_paid":1.566829265471097,"eligible_dividends":31.336585309421935,"allowance":1.566829265471097,"tax_arrears":0.0,"supplements":{"displaced_free":0.7261588773166809,"displaced_debt":0.8406703881544161},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.336585309421935,"cash_transfer_error":0.0},"groups":[["workers",60.58296282052106,0.3368209519621402,12.873879599360725],["displaced_free",35.46199331015714,0.038610396959699984,7.5356735784083915],["displaced_debt",27.24978106912232,0.016496002271374703,5.790578477188495],["owners",397.60432947929024,1.2713634047873377,84.49092001434917]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.5490300970517,"firm_cash":31.20846582378563,"private_loan":16.87893840592657,"net_investment":7.663863295142491,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.5478417621437568,"requested":2.649987120348524,"grant_plan":{"displaced_free":1.2256976250135598,"displaced_debt":1.424289495334964},"unfunded_request":{"displaced_free":0.5097749108281076,"displaced_debt":0.5923704473766596},"adaptive":true,"tax_paid":1.5478417621437568,"eligible_dividends":30.956835242875133,"allowance":1.5478417621437568,"tax_arrears":0.0,"supplements":{"displaced_free":0.7159227141854523,"displaced_debt":0.8319190479583045},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.956835242875133,"cash_transfer_error":0.0},"groups":[["workers",61.1113029137779,0.36012416106923184,12.986151869177803],["displaced_free",35.55419016560763,0.04057410513974687,7.555265410191621],["displaced_debt",27.333152241721876,0.01725004580202395,5.8082948513659005],["owners",393.6410278416078,1.2904351618841101,83.64871841634165]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":349.57392756395495,"firm_cash":31.210290711716958,"private_loan":16.75033968388855,"net_investment":7.671162846867759,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.529592882830567,"requested":2.6158477640387865,"grant_plan":{"displaced_free":1.2076225389804933,"displaced_debt":1.4082252250582934},"unfunded_request":{"displaced_free":0.5014763839311766,"displaced_debt":0.584778497277043},"adaptive":true,"tax_paid":1.529592882830567,"eligible_dividends":30.59185765661134,"allowance":1.529592882830567,"tax_arrears":0.0,"supplements":{"displaced_free":0.7061461550493168,"displaced_debt":0.8234467277812504},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.59185765661134,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",61.619486364813575,0.383642634135892,13.094140852522884],["displaced_free",35.642056920986896,0.042543236068712624,7.573937095709716],["displaced_debt",27.413537595717816,0.018006508872835808,5.825376739090036],["owners",389.829614495862,1.3093263167870788,82.83879308037068]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":358.60708645017627,"firm_cash":31.212046263322073,"private_loan":16.621345136672637,"net_investment":7.678185053288132,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":1.5120373667796283,"requested":2.5830368694504537,"grant_plan":{"displaced_free":1.1903520035567827,"displaced_debt":1.3926848658936712},"unfunded_request":{"displaced_free":0.49355331272672287,"displaced_debt":0.5774461899441027},"adaptive":true,"tax_paid":1.5120373667796283,"eligible_dividends":30.240747335592566,"allowance":1.5120373667796283,"tax_arrears":0.0,"supplements":{"displaced_free":0.6967986908300599,"displaced_debt":0.8152386759495686},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.240747335592566,"cash_transfer_error":0.0},"groups":[["workers",62.10872844511738,0.40736794171094964,13.198104794587442],["displaced_free",35.7259482631517,0.04451752455445045,7.591764005919736],["displaced_debt",27.491173791007768,0.01876530032704707,5.841874430589151],["owners",386.1607782030998,1.3280440504773265,82.05916536815872]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":367.648200012222,"firm_cash":31.21373663193476,"private_loan":16.491969010721544,"net_investment":7.684946527738887,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":1.4951336806527677,"requested":2.5514625251292653,"grant_plan":{"displaced_free":1.1738280226420863,"displaced_debt":1.3776345024871788},"unfunded_request":{"displaced_free":0.4859755479688369,"displaced_debt":0.5703532965076606},"adaptive":true,"tax_paid":1.4951336806527677,"eligible_dividends":29.902673613055352,"allowance":1.4951336806527677,"tax_arrears":0.0,"supplements":{"displaced_free":0.6878524746732494,"displaced_debt":0.8072812059795181},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.902673613055352,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",62.58014566208241,0.4312921749591373,13.298280953192512],["displaced_free",35.806183419411674,0.04649672757210749,7.6088139766249805],["displaced_debt",27.566275015628925,0.019526336362053493,5.857833440821145],["owners",382.6259745452193,1.3465950893314846,81.3080195908591]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":376.6969794772136,"firm_cash":31.21536563631075,"private_loan":16.362224423276857,"net_investment":7.6914625452428425,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":1.4788436368928668,"requested":2.5210409993869582,"grant_plan":{"displaced_free":1.1579979281006456,"displaced_debt":1.3630430712863124},"unfunded_request":{"displaced_free":0.47871589027452877,"displaced_debt":0.5634814722195626},"adaptive":true,"tax_paid":1.4788436368928668,"eligible_dividends":29.576872737857332,"allowance":1.4788436368928668,"tax_arrears":0.0,"supplements":{"displaced_free":0.6792820378261168,"displaced_debt":0.7995615990667498},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.576872737857332,"cash_transfer_error":0.0},"groups":[["workers",63.034765754593984,0.4554079023938651,13.394887722851221],["displaced_free",35.88305038323376,0.04848062200069827,7.625148206437173],["displaced_debt",27.63903550809114,0.020289539817610468,5.873295045469367],["owners",379.21734741189573,1.3649857437162494,80.58368632502784]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":150.08051669782574,"displaced_free":87.88640072845574,"displaced_debt":82.17282515916503,"owners":111.94515012887194},"consumption_index":{"workers":151.49066704018642,"displaced_free":86.59245907214817,"displaced_debt":80.30576022946163,"owners":111.77756507666334},"wealth_change":{"workers":160.96992469816274,"displaced_free":121.19398643737259,"displaced_debt":70.16307297150355,"owners":1026.3235663082955},"real_wealth":{"workers":380.96992469816274,"displaced_free":341.1939864373726,"displaced_debt":90.16307297150355,"owners":4046.3235663082955},"equity_share":{"workers":0.23534835496215967,"displaced_free":0.025071102153431588,"displaced_debt":0.010484755091938231,"owners":0.7290957877924705},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.95543811955787,"firm_cash":31.828839616845684,"private_loan":18.85531022353856,"net_investment":8.056010641295828,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.25881304238715,1.03145470589509,86.89623154747481]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.66797653342476,"firm_cash":31.656024508206706,"private_loan":18.675737472916737,"net_investment":8.059098032826881,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":32.01217325979435,"allowance":1.6006086629897176,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.01217325979435,"cash_transfer_error":0.0},"groups":[["workers",48.39473476898368,0.10249684979268742,11.191282415327477],["displaced_free",40.951413941088326,0.014596617760783314,9.470014473876676],["displaced_debt",33.6006569925363,0.0068767855646988795,7.770151929524021],["owners",379.9377799231988,1.0525048186115902,87.86061160723972]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.45426306857766,"firm_cash":31.50063018674726,"private_loan":18.499505325337793,"net_investment":7.995520746989129,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":32.45813818571351,"allowance":1.6229069092856756,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45813818571351,"cash_transfer_error":0.0},"groups":[["workers",49.96044778596634,0.12125391491294832,11.366001871307342],["displaced_free",40.94484284973881,0.016956530552194312,9.31495174831558],["displaced_debt",33.5908402650606,0.007845094067879884,7.641916160301287],["owners",388.90029505388526,1.073497149919428,88.4748171247589]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.26100239502205,"firm_cash":31.368625252943755,"private_loan":18.32643469338472,"net_investment":7.8921933194674665,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":32.82409121533592,"allowance":1.641204560766796,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82409121533592,"cash_transfer_error":0.0},"groups":[["workers",51.516663608896465,0.1406019150844735,11.54171405853161],["displaced_free",40.930948501745284,0.019311286951794966,9.17010673164101],["displaced_debt",33.587564771506145,0.00881072420324038,7.5249063382316645],["owners",396.4798516335061,1.0941259516308093,88.82673599096819]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.0348616432581,"firm_cash":31.25964391731877,"private_loan":18.156300199792067,"net_investment":7.750242335941863,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":33.110341642132006,"allowance":1.6555170821066003,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.110341642132006,"cash_transfer_error":0.0},"groups":[["workers",53.06101506545491,0.16053968594888104,11.717640826954625],["displaced_free",40.93732580359946,0.02165904355619505,9.040326114961546],["displaced_debt",33.599953084444365,0.009773749638670495,7.4199896394814635],["owners",402.65551373744876,1.1141298194830822,88.9197592836866]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":268.8533902313337,"firm_cash":31.201893728116445,"private_loan":17.98448128331606,"net_investment":7.6847177696087385,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0569940353909526,"displaced_debt":0.06976951034017953},"adaptive":false,"tax_paid":1.6659457224277823,"eligible_dividends":33.318914448555645,"allowance":1.6659457224277823,"tax_arrears":0.12676354573113224,"supplements":{"displaced_free":0.7490242475927876,"displaced_debt":0.9169214748349948},"supplement_arrears":{"displaced_free":0.0569940353909526,"displaced_debt":0.06976951034017953},"total_dividend_payout":39.059999999999995,"owner_dividends":33.318914448555645,"cash_transfer_error":0.0},"groups":[["workers",54.59173310051929,0.18106469369429792,11.893198996898846],["displaced_free",40.381652514138125,0.024041834492645634,8.797431440580091],["displaced_debt",32.913772134762525,0.010759595880745942,7.170500357930407],["owners",407.42633809457686,1.1339974639549137,88.76073794203282]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":278.10313985390854,"firm_cash":31.260484940372738,"private_loan":17.804817486180134,"net_investment":7.957974244249726,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.3105983921186737,"displaced_debt":0.3602694197581179},"adaptive":false,"tax_paid":1.6726577749113432,"eligible_dividends":33.45315549822686,"allowance":1.6726577749113432,"tax_arrears":0.7976313576079241,"supplements":{"displaced_free":0.7708527579914226,"displaced_debt":0.9018050169199207},"supplement_arrears":{"displaced_free":0.3675924275096263,"displaced_debt":0.4300389300982975},"total_dividend_payout":39.821249999999985,"owner_dividends":33.45315549822686,"cash_transfer_error":0.0},"groups":[["workers",56.10258921864879,0.20217575594889142,12.066893112114544],["displaced_free",37.79460700134566,0.02652994471339143,8.129098661065294],["displaced_debt",29.93685201988939,0.011803734180734292,6.439003947381381],["owners",410.80642723650294,1.155943411343649,88.35879620302369]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":287.81026092793377,"firm_cash":31.35526322823033,"private_loan":17.640426326460915,"net_investment":8.251052912921452,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.6032587566960594,"displaced_debt":0.673836370354095},"adaptive":false,"tax_paid":1.676236626509044,"eligible_dividends":33.52473253018088,"allowance":1.676236626509044,"tax_arrears":2.0747264846580786,"supplements":{"displaced_free":0.784381134520219,"displaced_debt":0.8918554919888251},"supplement_arrears":{"displaced_free":0.9708511842056857,"displaced_debt":1.1038753004523925},"total_dividend_payout":40.500000000000014,"owner_dividends":33.52473253018088,"cash_transfer_error":0.0},"groups":[["workers",57.57506027083951,0.22387508636058082,12.234700307553394],["displaced_free",34.780814751594974,0.02889643309744489,7.390923134713932],["displaced_debt",26.692354613621315,0.012770741002612064,5.672125355394528],["owners",412.9007862339491,1.1800037104364935,87.74141707471418]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":297.5174150966777,"firm_cash":31.355270260858077,"private_loan":17.515352190641106,"net_investment":8.251081043432364,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":0.5902262989041628,"displaced_debt":0.6683468695817205},"adaptive":false,"tax_paid":1.653013852026394,"eligible_dividends":33.06027704052788,"allowance":1.653013852026394,"tax_arrears":3.3332996531439623,"supplements":{"displaced_free":0.77415263318231,"displaced_debt":0.8788612188440841},"supplement_arrears":{"displaced_free":1.5610774831098482,"displaced_debt":1.772222170034113},"total_dividend_payout":40.500000000000014,"owner_dividends":33.06027704052788,"cash_transfer_error":0.0},"groups":[["workers",58.193439957306005,0.24596478634054159,12.366105990927526],["displaced_free",35.02880362259092,0.030811479134269893,7.44362076980057],["displaced_debt",26.857208236221222,0.013506471213316823,5.707156750197009],["owners",408.1589549879005,1.2037990464211212,86.73377793492885]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":307.2363696411485,"firm_cash":31.357777840700024,"private_loan":17.388943116693234,"net_investment":8.261111362800136,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.5898637840474077,"displaced_debt":0.6716117578638219},"adaptive":false,"tax_paid":1.6315660203886737,"eligible_dividends":32.63132040777347,"allowance":1.6315660203886737,"tax_arrears":4.594775195055192,"supplements":{"displaced_free":0.7637811501903917,"displaced_debt":0.867784870198282},"supplement_arrears":{"displaced_free":2.150941267157256,"displaced_debt":2.443833927897935},"total_dividend_payout":40.500000000000014,"owner_dividends":32.63132040777347,"cash_transfer_error":0.0},"groups":[["workers",58.79095734510342,0.2683051087048702,12.493078435834477],["displaced_free",35.14337125719555,0.032749567694232956,7.467966392154054],["displaced_debt",26.927790532852676,0.014250054001245488,5.722155488231193],["owners",403.67317958481465,1.2273865759009133,85.7805506617731]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":316.9661010633919,"firm_cash":31.36006792722672,"private_loan":17.262217902525194,"net_investment":8.270271708906876,"money_identity_error":0.0,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.5894040367678596,"displaced_debt":0.6740338246963283},"adaptive":false,"tax_paid":1.6111180545630053,"eligible_dividends":32.222361091260105,"allowance":1.6111180545630053,"tax_arrears":5.8582130565193795,"supplements":{"displaced_free":0.7536461634793897,"displaced_debt":0.8574718910836155},"supplement_arrears":{"displaced_free":2.7403453039251153,"displaced_debt":3.1178677525942633},"total_dividend_payout":40.500000000000014,"owner_dividends":32.222361091260105,"cash_transfer_error":0.0},"groups":[["workers",59.36031864360459,0.2908914859300834,12.614067711765976],["displaced_free",35.25153946259145,0.034694465527591326,7.490952135800684],["displaced_debt",27.00128079419618,0.01499549643752808,5.737772168766688],["owners",399.39822325084066,1.2507719866144917,84.87212244080364]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":326.7060216945846,"firm_cash":31.36223313412846,"private_loan":17.135135855187734,"net_investment":8.278932536513821,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.5890291571077066,"displaced_debt":0.6761235303333799},"adaptive":false,"tax_paid":1.5916095180167953,"eligible_dividends":31.832190360335904,"allowance":1.5916095180167953,"tax_arrears":7.123365743960466,"supplements":{"displaced_free":0.7438989196525085,"displaced_debt":0.8477105983642867},"supplement_arrears":{"displaced_free":3.329374461032822,"displaced_debt":3.7939912829276428},"total_dividend_payout":40.500000000000014,"owner_dividends":31.832190360335904,"cash_transfer_error":0.0},"groups":[["workers",59.90399756079475,0.31371176592896216,12.729599481668885],["displaced_free",35.35228669289964,0.03664588805118611,7.512360922241173],["displaced_debt",27.073111527677316,0.015743037892454324,5.753036199631429],["owners",395.3180007772267,1.2739650823042423,84.00507516516068]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":336.455573561892,"firm_cash":31.36427977180283,"private_loan":17.007703070540142,"net_investment":8.287119087211266,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.5886681516967015,"displaced_debt":0.6779484767050659},"adaptive":false,"tax_paid":1.5729730674740119,"eligible_dividends":31.459461349480236,"allowance":1.5729730674740119,"tax_arrears":8.389982372362235,"supplements":{"displaced_free":0.7345635823194038,"displaced_debt":0.8384094851546082},"supplement_arrears":{"displaced_free":3.918042612729524,"displaced_debt":4.471939759632709},"total_dividend_payout":40.500000000000014,"owner_dividends":31.459461349480236,"cash_transfer_error":0.0},"groups":[["workers",60.42379102306969,0.3367550876028876,12.840055592402308],["displaced_free",35.446894492610554,0.03860333399247839,7.532465079679742],["displaced_debt",27.142987821285963,0.016492642508028392,5.767884912023269],["owners",391.41865008683624,1.2969745084551307,83.1764631434527]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":346.21423664893405,"firm_cash":31.366215905996466,"private_loan":16.879928577917084,"net_investment":8.294863623985776,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.5882976253654089,"displaced_debt":0.6795478653884532},"adaptive":false,"tax_paid":1.5551478034778667,"eligible_dividends":31.102956069557333,"allowance":1.5551478034778667,"tax_arrears":9.657827863116097,"supplements":{"displaced_free":0.725631603951173,"displaced_debt":0.8295161995266938},"supplement_arrears":{"displaced_free":4.506340238094932,"displaced_debt":5.151487625021161},"total_dividend_payout":40.500000000000014,"owner_dividends":31.102956069557333,"cash_transfer_error":0.0},"groups":[["workers",60.921345450045095,0.3600113618209683,12.945785908134582],["displaced_free",35.53612075679448,0.04056640964038842,7.551425660818827],["displaced_debt",27.21087579864351,0.017244257170516974,5.782311107211746],["owners",387.6875426591198,1.3198082483865303,82.38360281506296]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":355.98152519863424,"firm_cash":31.368048816811317,"private_loan":16.751822246380907,"net_investment":8.302195267245153,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.5879071658770132,"displaced_debt":0.6809461377444515},"adaptive":false,"tax_paid":1.5380784614139282,"eligible_dividends":30.761569228278564,"allowance":1.5380784614139282,"tax_arrears":10.926681166737563,"supplements":{"displaced_free":0.7170843634584163,"displaced_debt":0.8209940979555119},"supplement_arrears":{"displaced_free":5.094247403971946,"displaced_debt":5.832433762765613},"total_dividend_payout":40.500000000000014,"owner_dividends":30.761569228278564,"cash_transfer_error":0.0},"groups":[["workers",61.39815517712876,0.38347121365643133,13.04710797513986],["displaced_free",35.62053797122027,0.0425347762647641,7.5693643188843085],["displaced_debt",27.27685674201764,0.017997823826612136,5.79633205767875],["owners",384.11322178515326,1.34247368784742,81.62405962934507]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":365.7569847210452,"firm_cash":31.369785148512353,"private_loan":16.623393777812446,"net_investment":8.309140594049325,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.5874919843320677,"displaced_debt":0.6821610275767626},"adaptive":false,"tax_paid":1.5217147797627149,"eligible_dividends":30.434295595254294,"allowance":1.5217147797627149,"tax_arrears":12.196334178646394,"supplements":{"displaced_free":0.7089004511765321,"displaced_debt":0.8128143285861827},"supplement_arrears":{"displaced_free":5.681739388304013,"displaced_debt":6.514594790342376},"total_dividend_payout":40.500000000000014,"owner_dividends":30.434295595254294,"cash_transfer_error":0.0},"groups":[["workers",61.855580501642564,0.4071259144703427,13.144310856599045],["displaced_free",35.700613324326056,0.04450813425253288,7.586380331419287],["displaced_debt",27.3410486369748,0.018753285406426613,5.8099728353571445],["owners",380.68526753838586,1.3649776787938686,80.89561935190699]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":375.540189308204,"firm_cash":31.37143097477128,"private_loan":16.49465236868262,"net_investment":8.315723899084958,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.587049925783739,"displaced_debt":0.6832066292689541},"adaptive":false,"tax_paid":1.5060109461034445,"eligible_dividends":30.12021892206889,"allowance":1.5060109461034445,"tax_arrears":13.466590733699087,"supplements":{"displaced_free":0.7010583088567054,"displaced_debt":0.8049526372467392},"supplement_arrears":{"displaced_free":6.268789314087752,"displaced_debt":7.197801419611331},"total_dividend_payout":40.500000000000014,"owner_dividends":30.12021892206889,"cash_transfer_error":0.0},"groups":[["workers",62.294862538577725,0.430967322564138,13.237658289447767],["displaced_free",35.7767445316292,0.04648621477004383,7.602558212971204],["displaced_debt",27.4035782351488,0.019510587813072647,5.823260374969119],["owners",377.3941818268844,1.387326592042645,80.19626363821293]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":385.330739230386,"firm_cash":31.372991858463728,"private_loan":16.36560660339739,"net_investment":8.321967433854695,"money_identity_error":5.684341886080802e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.5865801707795509,"displaced_debt":0.6840947866655003},"adaptive":false,"tax_paid":1.4909251121695313,"eligible_dividends":29.818502243390622,"allowance":1.4909251121695313,"tax_arrears":14.737265691144138,"supplements":{"displaced_free":0.6935372363091233,"displaced_debt":0.7973878758604078},"supplement_arrears":{"displaced_free":6.855369484867303,"displaced_debt":7.8818962062768305},"total_dividend_payout":40.500000000000014,"owner_dividends":29.818502243390622,"cash_transfer_error":0.0},"groups":[["workers",62.71713615463719,0.45498783054355596,13.327391432860402],["displaced_free",35.84927805586935,0.04846877463817322,7.617971586872236],["displaced_debt",27.46456999847588,0.020269680550044588,5.836221124676126],["owners",374.2312878766687,1.4095263627378147,79.5241486737921]]}]}},"external__1.00__0.5__0.10":{"mode":"external","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"sum_tax_paid":36.05955506339932,"sum_grants_paid":36.05955506339932,"sum_requests":36.05955506339932,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9994906606486212,"displaced_debt":0.9994719540345299},"sum_tax_paid":38.36610352615379,"sum_grants_paid":38.36610352615379,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-2.3065484627544706,"terminal_capital_change_pct":0.29358591192121253,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":151.34207904029492,"displaced_free":99.69781001693752,"displaced_debt":99.23043605180892,"owners":107.47152171009509},"consumption_index":{"workers":152.80707991928475,"displaced_free":98.91740789491176,"displaced_debt":98.26114011645518,"owners":110.78311730395082},"wealth_change":{"workers":161.31705875794785,"displaced_free":128.4003515192323,"displaced_debt":78.5811028847077,"owners":863.2264085913293},"real_wealth":{"workers":381.31705875794785,"displaced_free":348.4003515192323,"displaced_debt":98.5811028847077,"owners":3883.2264085913293},"equity_share":{"workers":0.24511078111615714,"displaced_free":0.027663693654718477,"displaced_debt":0.011827891731043351,"owners":0.7153976334980809},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.95543811955787,"firm_cash":31.8288396168457,"private_loan":18.85531022353856,"net_investment":8.056010641295828,"money_identity_error":0.0,"policy":{"assessment":0.04513644023869645,"requested":0.04513644023869645,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.04513644023869645,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.25881304238715,1.03145470589509,86.89623154747481]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.66775227321602,"firm_cash":31.65597264803344,"private_loan":18.675767361512186,"net_investment":8.058890592133807,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21152351966550365,"requested":0.21152351966550365,"grant_plan":{"displaced_free":0.0377649810065428,"displaced_debt":0.17375853865896085},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.21152351966550365,"eligible_dividends":32.01217325979435,"allowance":3.201217325979435,"tax_arrears":0.0,"supplements":{"displaced_free":0.0377649810065428,"displaced_debt":0.17375853865896085},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.01217325979435,"cash_transfer_error":0.0},"groups":[["workers",48.39473476898368,0.10249684979268742,11.191282415327477],["displaced_free",40.95180686849347,0.014596590474157956,9.470105338339115],["displaced_debt",33.60530991982769,0.006876624004723483,7.771227918960153],["owners",379.93497667058966,1.0525036058318862,87.85996335507386]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.45308346200676,"firm_cash":31.500412845449855,"private_loan":18.499572854640867,"net_investment":7.994651381799557,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.511621545501133,"requested":0.511621545501133,"grant_plan":{"displaced_free":0.1777394797896381,"displaced_debt":0.3338820657114949},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.511621545501133,"eligible_dividends":32.45813945477433,"allowance":3.2458139454774333,"tax_arrears":0.0,"supplements":{"displaced_free":0.1777394797896381,"displaced_debt":0.3338820657114949},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45813945477433,"cash_transfer_error":0.0},"groups":[["workers",49.96045310659726,0.12125391232653052,11.366003081750875],["displaced_free",40.95180686849348,0.01695606957868425,9.316536062582266],["displaced_debt",33.60530991982768,0.007844725690829628,7.6452080067607975],["owners",388.88837759956886,1.0734908942613446,88.47210590390192]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.25809651915665,"firm_cash":31.368238502226788,"private_loan":18.326448063579534,"net_investment":7.8906463165997,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.877807285423879,"requested":0.877807285423879,"grant_plan":{"displaced_free":0.35456079194968115,"displaced_debt":0.5232464934741978},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.877807285423879,"eligible_dividends":32.82409069905909,"allowance":3.2824090699059094,"tax_arrears":0.0,"supplements":{"displaced_free":0.35456079194968115,"displaced_debt":0.5232464934741978},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82409069905909,"cash_transfer_error":0.0},"groups":[["workers",51.5166944090867,0.1406019022532243,11.541720958958846],["displaced_free",40.95180686849346,0.019310261432760017,9.174779808037478],["displaced_debt",33.60530991982768,0.008810658001472266,7.5288819339613955],["owners",396.45829521004976,1.0941103920385573,88.82190652302076]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.031063965441,"firm_cash":31.259446977721073,"private_loan":18.156147650417445,"net_investment":7.749454577551148,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.3042802227887855,"requested":1.3042802227887855,"grant_plan":{"displaced_free":0.5640293692794875,"displaced_debt":0.740250853509298},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.3042802227887855,"eligible_dividends":33.11030769168166,"allowance":3.311030769168166,"tax_arrears":0.0,"supplements":{"displaced_free":0.5640293692794875,"displaced_debt":0.740250853509298},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11030769168166,"cash_transfer_error":0.0},"groups":[["workers",53.06109622329785,0.1605396610072181,11.717658749311608],["displaced_free",40.95180686849347,0.02165965754523648,9.043524016792308],["displaced_debt",33.60530991982768,0.009774622604276547,7.421172607295281],["owners",402.6440257517883,1.1141083087185966,88.91722235351992]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":268.7208140017782,"firm_cash":31.173838400773427,"private_loan":17.988454486829415,"net_investment":7.572496460236721,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.7880445636938833,"requested":1.7880445636938833,"grant_plan":{"displaced_free":0.8042001149890057,"displaced_debt":0.9838444487048776},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.7880445636938833,"eligible_dividends":33.3187825978818,"allowance":3.33187825978818,"tax_arrears":0.0,"supplements":{"displaced_free":0.8042001149890057,"displaced_debt":0.9838444487048776},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.3187825978818,"cash_transfer_error":0.0},"groups":[["workers",54.59184073438758,0.1810646884138527,11.893222445705867],["displaced_free",40.95180686849347,0.02400468929100745,8.921643639207506],["displaced_debt",33.60530991982769,0.010736796493716057,7.32115680396246],["owners",407.4516780354622,1.1332336291054592,88.76625842915426]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":277.2767128689476,"firm_cash":31.111247213240283,"private_loan":17.82317549780459,"net_investment":7.361023335719864,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.3264502813899757,"requested":2.3264502813899757,"grant_plan":{"displaced_free":1.0732977145872153,"displaced_debt":1.2531525668027605},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3264502813899757,"eligible_dividends":33.45103646496741,"allowance":3.345103646496741,"tax_arrears":0.0,"supplements":{"displaced_free":1.0732977145872153,"displaced_debt":1.2531525668027605},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.45103646496741,"cash_transfer_error":0.0},"groups":[["workers",56.10746336888161,0.20217347668280317,12.067941474599966],["displaced_free",40.95180686849347,0.0263457369710832,8.808168804904414],["displaced_debt",33.60530991982768,0.011697335708489576,7.228038642238799],["owners",410.8851579718416,1.1512389918770132,88.37573009825384]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":285.64864569009904,"firm_cash":31.071535724494662,"private_loan":17.660138242302747,"net_investment":7.116142897978747,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.917142755053092,"requested":2.917142755053092,"grant_plan":{"displaced_free":1.3696980265478929,"displaced_debt":1.5474447285051995},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.917142755053092,"eligible_dividends":33.50820618349713,"allowance":3.3508206183497133,"tax_arrears":0.0,"supplements":{"displaced_free":1.3696980265478929,"displaced_debt":1.5474447285051998},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.50820618349713,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",57.60681288986913,0.22386168858028002,12.24144773909719],["displaced_free",40.95180686849347,0.02868313726169532,8.702258959554863],["displaced_debt",33.60530991982769,0.012656378387912197,7.141128357963384],["owners",412.9464530063746,1.1678804041226376,87.7511212638546]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":294.05235196583664,"firm_cash":31.07828758359424,"private_loan":17.501446501014673,"net_investment":7.143150334376955,"money_identity_error":0.0,"policy":{"assessment":2.849624164057561,"requested":2.849624164057561,"grant_plan":{"displaced_free":1.3331014224501376,"displaced_debt":1.516522741607423},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.849624164057561,"eligible_dividends":33.00520786205755,"allowance":3.3005207862057553,"tax_arrears":0.0,"supplements":{"displaced_free":1.3331014224501376,"displaced_debt":1.5165227416074232},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.00520786205755,"cash_transfer_error":0.0},"groups":[["workers",58.27538616482327,0.24593933713990418,12.383519560024943],["displaced_free",40.95180686849347,0.03095823764327829,8.702258959554863],["displaced_debt",33.60530991982769,0.01358985921901852,7.141128357963384],["owners",407.94870553583434,1.184652422547245,86.68909992636479]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":302.4848252500884,"firm_cash":31.084400572903505,"private_loan":17.3427547597266,"net_investment":7.167602291614017,"money_identity_error":0.0,"policy":{"assessment":2.7884942709649554,"requested":2.7884942709649554,"grant_plan":{"displaced_free":1.3002053603186465,"displaced_debt":1.488288910646309},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.7884942709649554,"eligible_dividends":32.52466056024785,"allowance":3.2524660560247853,"tax_arrears":0.0,"supplements":{"displaced_free":1.3002053603186465,"displaced_debt":1.4882889106463093},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.52466056024785,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",58.919400569078306,0.2682889247574892,12.52037262092914],["displaced_free",40.95180686849347,0.03323333802486127,8.702258959554863],["displaced_debt",33.60530991982769,0.014523340050124843,7.141128357963384],["owners",403.15293462090716,1.2012925788988724,85.66999860694277]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":310.94458087285756,"firm_cash":31.090198069838433,"private_loan":17.184063018438525,"net_investment":7.190792279353772,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.730519301615586,"requested":2.730519301615586,"grant_plan":{"displaced_free":1.2692061544927111,"displaced_debt":1.4613131471228746},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.730519301615586,"eligible_dividends":32.064275473441214,"allowance":3.2064275473441217,"tax_arrears":0.0,"supplements":{"displaced_free":1.2692061544927111,"displaced_debt":1.4613131471228746},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.064275473441214,"cash_transfer_error":0.0},"groups":[["workers",59.537689658822686,0.29090146778239395,12.65175905249982],["displaced_free",40.95180686849347,0.03550843840644424,8.702258959554863],["displaced_debt",33.60530991982768,0.015456820881231167,7.141128357963384],["owners",398.5520876075229,1.2178043356982708,84.69231861659861]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":319.4302503296645,"firm_cash":31.095704759571493,"private_loan":17.02537127715045,"net_investment":7.2128190382859145,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.675452404285176,"requested":2.675452404285176,"grant_plan":{"displaced_free":1.2399471383566865,"displaced_debt":1.4355052659284897},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.675452404285176,"eligible_dividends":31.622741982682864,"allowance":3.1622741982682867,"tax_arrears":0.0,"supplements":{"displaced_free":1.2399471383566865,"displaced_debt":1.4355052659284897},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.622741982682864,"cash_transfer_error":0.0},"groups":[["workers",60.13186249373281,0.3137661797438548,12.778020779918222],["displaced_free",40.95180686849347,0.03778353878802722,8.702258959554863],["displaced_debt",33.60530991982768,0.01639030171233749,7.141128357963384],["owners",394.1337394227738,1.234191782100703,83.75341962733943]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":327.94057051235865,"firm_cash":31.100943038822532,"private_loan":16.866679535862378,"net_investment":7.2337721552900405,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.6230696117748686,"requested":2.6230696117748686,"grant_plan":{"displaced_free":1.2122869145314543,"displaced_debt":1.4107826972434143},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.6230696117748686,"eligible_dividends":31.198910789935923,"allowance":3.1198910789935925,"tax_arrears":0.0,"supplements":{"displaced_free":1.2122869145314543,"displaced_debt":1.4107826972434143},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.198910789935923,"cash_transfer_error":0.0},"groups":[["workers",60.70331873389977,0.33687300170800305,12.8994552309537],["displaced_free",40.95180686849347,0.040058639169610194,8.702258959554863],["displaced_debt",33.60530991982768,0.017323782543443814,7.141128357963384],["owners",389.88703848273303,1.250458793244695,82.85099567758077]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":336.47437358720026,"firm_cash":31.105933153403853,"private_loan":16.707987794574304,"net_investment":7.2537326136153695,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.5731684659615763,"requested":2.5731684659615763,"grant_plan":{"displaced_free":1.1860982378082046,"displaced_debt":1.3870702281533718},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5731684659615763,"eligible_dividends":30.79172090399838,"allowance":3.0791720903998385,"tax_arrears":0.0,"supplements":{"displaced_free":1.1860982378082046,"displaced_debt":1.3870702281533718},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.79172090399838,"cash_transfer_error":0.0},"groups":[["workers",61.25335700078749,0.360212468169227,13.01633836266734],["displaced_free",40.95180686849347,0.04233373955119317,8.702258959554863],["displaced_debt",33.60530991982768,0.018257263374550137,7.141128357963384],["owners",385.80194169304457,1.266609114560174,81.98291260977197]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":345.0305780183575,"firm_cash":31.110693441620946,"private_loan":16.54929605328623,"net_investment":7.272773766483681,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.5255655837907662,"requested":2.5255655837907662,"grant_plan":{"displaced_free":1.1612663581027962,"displaced_debt":1.3642992256879702},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5255655837907662,"eligible_dividends":30.40019351270309,"allowance":3.0400193512703093,"tax_arrears":0.0,"supplements":{"displaced_free":1.1612663581027962,"displaced_debt":1.3642992256879702},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.40019351270309,"cash_transfer_error":0.0},"groups":[["workers",61.783180464482285,0.38377566504134825,13.128925848702485],["displaced_free",40.95180686849347,0.044608839932776145,8.702258959554863],["displaced_debt",33.60530991982768,0.01919074420565646,7.141128357963384],["owners",381.86916388402443,1.2826463603265446,81.1471973253552]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":353.6081805894818,"firm_cash":31.115240546363935,"private_loan":16.390604311998157,"net_investment":7.290962185455612,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.4800945363609666,"requested":2.4800945363609666,"grant_plan":{"displaced_free":1.1376875826580855,"displaced_debt":1.3424069537028809},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.4800945363609666,"eligible_dividends":30.02342434507385,"allowance":3.0023424345073852,"tax_arrears":0.0,"supplements":{"displaced_free":1.1376875826580855,"displaced_debt":1.3424069537028809},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.02342434507385,"cash_transfer_error":0.0},"groups":[["workers",62.29390518862659,0.4075541884810768,13.23745485258315],["displaced_free",40.95180686849347,0.04688394031435912,8.702258959554863],["displaced_debt",33.60530991982768,0.020124225036762783,7.141128357963384],["owners",378.08010941534445,1.2985740162047068,80.34202325076069]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":362.20624929718747,"firm_cash":31.1195896003875,"private_loan":16.231912570710083,"net_investment":7.308358401549839,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.4366039961253936,"requested":2.4366039961253936,"grant_plan":{"displaced_free":1.1152680253149696,"displaced_debt":1.3213359708104238},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.4366039961253936,"eligible_dividends":29.66057689922406,"allowance":2.9660576899224065,"tax_arrears":0.0,"supplements":{"displaced_free":1.1152680253149696,"displaced_debt":1.3213359708104238},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.66057689922406,"cash_transfer_error":0.0},"groups":[["workers",62.7865675713815,0.43154010739614795,13.342145608918567],["displaced_free",40.95180686849347,0.0491590406959421,8.702258959554863],["displaced_debt",33.60530991982768,0.021057705867869106,7.141128357963384],["owners",374.4268113702458,1.3143954422862016,79.56569741617723]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":370.82391700791334,"firm_cash":31.123754388529285,"private_loan":16.07322082942201,"net_investment":7.325017554116982,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.394956114707523,"requested":2.394956114707523,"grant_plan":{"displaced_free":1.0939225160326749,"displaced_debt":1.301033598674848},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.394956114707523,"eligible_dividends":29.31087636351836,"allowance":2.9310876363518363,"tax_arrears":0.0,"supplements":{"displaced_free":1.0939225160326749,"displaced_debt":1.301033598674848},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.31087636351836,"cash_transfer_error":0.0},"groups":[["workers",63.262131086583885,0.45572592918735066,13.443202855899075],["displaced_free",40.95180686849347,0.05143414107752507,8.702258959554863],["displaced_debt",33.60530991982768,0.02199118669897543,7.141128357963384],["owners",370.9018767336272,1.3301138765897143,78.81664880589578]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":151.43204675120026,"displaced_free":104.47936868049834,"displaced_debt":104.7776774227685,"owners":106.18373127813386},"consumption_index":{"workers":152.90095926979467,"displaced_free":103.90686041341002,"displaced_debt":104.10034155957054,"owners":110.00375073382784},"wealth_change":{"workers":161.3342108079882,"displaced_free":129.81817086016434,"displaced_debt":79.94336035351,"owners":849.4714396654181},"real_wealth":{"workers":381.3342108079882,"displaced_free":349.81817086016434,"displaced_debt":99.94336035351,"owners":3869.471439665418},"equity_share":{"workers":0.24587102552291246,"displaced_free":0.027991060351792194,"displaced_debt":0.01198031480015018,"owners":0.7141575993251452},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.263256414560601e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.95543811955787,"firm_cash":31.828839616845684,"private_loan":18.85531022353856,"net_investment":8.056010641295828,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.25881304238715,1.03145470589509,86.89623154747481]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.66797653342476,"firm_cash":31.656024508206706,"private_loan":18.675737472916737,"net_investment":8.059098032826881,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":32.01217325979435,"allowance":3.201217325979435,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.01217325979435,"cash_transfer_error":0.0},"groups":[["workers",48.39473476898368,0.10249684979268742,11.191282415327477],["displaced_free",40.951413941088326,0.014596617760783314,9.470014473876676],["displaced_debt",33.6006569925363,0.0068767855646988795,7.770151929524021],["owners",379.9377799231988,1.0525048186115902,87.86061160723972]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.45426306857766,"firm_cash":31.50063018674726,"private_loan":18.499505325337793,"net_investment":7.995520746989129,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":32.45813818571351,"allowance":3.245813818571351,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45813818571351,"cash_transfer_error":0.0},"groups":[["workers",49.96044778596634,0.12125391491294832,11.366001871307342],["displaced_free",40.94484284973881,0.016956530552194312,9.31495174831558],["displaced_debt",33.5908402650606,0.007845094067879884,7.641916160301287],["owners",388.90029505388526,1.073497149919428,88.4748171247589]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.26100239502205,"firm_cash":31.368625252943755,"private_loan":18.32643469338472,"net_investment":7.8921933194674665,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":32.82409121533592,"allowance":3.282409121533592,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82409121533592,"cash_transfer_error":0.0},"groups":[["workers",51.516663608896465,0.1406019150844735,11.54171405853161],["displaced_free",40.930948501745284,0.019311286951794966,9.17010673164101],["displaced_debt",33.587564771506145,0.00881072420324038,7.5249063382316645],["owners",396.4798516335061,1.0941259516308093,88.82673599096819]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.0348616432581,"firm_cash":31.25964391731877,"private_loan":18.156300199792067,"net_investment":7.750242335941863,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":33.110341642132006,"allowance":3.3110341642132006,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.110341642132006,"cash_transfer_error":0.0},"groups":[["workers",53.06101506545491,0.16053968594888104,11.717640826954625],["displaced_free",40.93732580359946,0.02165904355619505,9.040326114961546],["displaced_debt",33.599953084444365,0.009773749638670495,7.4199896394814635],["owners",402.65551373744876,1.1141298194830822,88.9197592836866]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":268.72247050377536,"firm_cash":31.173371930326937,"private_loan":17.98884187771232,"net_investment":7.570630578450718,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":33.318914448555645,"allowance":3.3318914448555645,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.318914448555645,"cash_transfer_error":0.0},"groups":[["workers",54.59173310051929,0.18106469369429792,11.893198996898846],["displaced_free",40.970279437028296,0.024000957623000484,8.925668020209736],["displaced_debt",33.63434248745618,0.010734576076832966,7.3274817561958105],["owners",407.42633809457686,1.133245112331232,88.76073794203282]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":277.2704305516013,"firm_cash":31.109539682700483,"private_loan":17.823798399321426,"net_investment":7.354193213560592,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.343525586788135,"eligible_dividends":33.45123814638209,"allowance":3.345123814638209,"tax_arrears":0.0,"supplements":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.45123814638209,"cash_transfer_error":0.0},"groups":[["workers",56.10743082261143,0.20217340239140955,12.067934474346163],["displaced_free",41.03603585732521,0.026338494886359226,8.826285298622965],["displaced_debt",33.697660317968314,0.011693746592531551,7.247901939080252],["owners",410.7881946021949,1.151208527120011,88.35487461486863]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":285.6253332558087,"firm_cash":31.067916824644065,"private_loan":17.660899356303684,"net_investment":7.1016672985763165,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.9533317535591985,"eligible_dividends":33.50831572685277,"allowance":3.3508315726852773,"tax_arrears":0.0,"supplements":{"displaced_free":1.3876398912162786,"displaced_debt":1.5656918623429201},"supplement_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.50831572685277,"cash_transfer_error":0.0},"groups":[["workers",57.60707426609532,0.2238614584064242,12.241503281545254],["displaced_free",41.14006254883814,0.028673478626847212,8.742263291628104],["displaced_debt",33.796978549203274,0.012651976257341803,7.181857941705696],["owners",412.7350002325113,1.1677569308792268,87.70618754940865]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":293.9998805402735,"firm_cash":31.07209129794876,"private_loan":17.502079672502692,"net_investment":7.118365191795078,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.911587020512277,"eligible_dividends":33.0048912195914,"allowance":3.3004891219591403,"tax_arrears":0.0,"supplements":{"displaced_free":1.3643789320864725,"displaced_debt":1.5472080884258046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.0048912195914,"cash_transfer_error":0.0},"groups":[["workers",58.2762963430624,0.24593889322249113,12.38371297290076],["displaced_free",41.281214689246134,0.030949235425365446,8.772258121464803],["displaced_debt",33.928638485809735,0.01358620969146528,7.209835678234571],["owners",407.5811878141535,1.184366797978164,86.61100241050762]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":302.3831550991912,"firm_cash":31.07394584376999,"private_loan":17.343143043282122,"net_investment":7.125783375080033,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8930415622999033,"eligible_dividends":32.523404817608736,"allowance":3.2523404817608736,"tax_arrears":0.0,"supplements":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.523404817608736,"cash_transfer_error":0.0},"groups":[["workers",58.921450816967145,0.2682882805977561,12.520808298605518],["displaced_free",41.51694986310415,0.03322626574325009,8.822351845909632],["displaced_debt",34.1458144417962,0.014521131039821574,7.255985568881691],["owners",402.5249226224471,1.2007327408243125,85.53654605727]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":310.77512878576664,"firm_cash":31.075794408397286,"private_loan":17.18310159143998,"net_investment":7.1331776335891135,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.874555916027193,"eligible_dividends":32.06137167658748,"allowance":3.206137167658748,"tax_arrears":0.0,"supplements":{"displaced_free":1.3430502002472493,"displaced_debt":1.531505715779944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.06137167658748,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",59.54173253517885,0.290900652302446,12.652618163725506],["displaced_free",41.73493064045001,0.03551762540388464,8.868672761095628],["displaced_debt",34.349561212563955,0.015462551344775366,7.299281757669842],["owners",397.67423177027393,1.2168583314964838,84.50577425118321]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":319.1754759831982,"firm_cash":31.07757377945422,"private_loan":17.022058052255485,"net_investment":7.140295117816848,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8567622054578816,"eligible_dividends":31.617068251685183,"allowance":3.1617068251685185,"tax_arrears":0.0,"supplements":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.617068251685183,"cash_transfer_error":0.0},"groups":[["workers",60.13866153992534,0.31376559668881937,12.779465577234134],["displaced_free",41.94321627744051,0.03782176838134086,8.91293345895611],["displaced_debt",34.54654001488931,0.016409866281154734,7.341139753163978],["owners",393.00672918917115,1.232754132072003,83.51392995269887]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":327.5839043616096,"firm_cash":31.07929103041243,"private_loan":16.86004528116877,"net_investment":7.147164121649681,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.8395896958757794,"eligible_dividends":31.18944233921798,"allowance":3.1189442339217983,"tax_arrears":0.0,"supplements":{"displaced_free":1.3232317340161053,"displaced_debt":1.5163579618596739},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.18944233921798,"cash_transfer_error":0.0},"groups":[["workers",60.7136426419544,0.33687334925197066,12.90164906141531],["displaced_free",42.14216988845455,0.0401381308404338,8.955211101296593],["displaced_debt",34.736902572109955,0.01736288258166483,7.381591796573366],["owners",388.51173349693516,1.2484292441175304,82.55874336809872]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":336.0001428113829,"firm_cash":31.080950670576843,"private_loan":16.697096902936863,"net_investment":7.153802682307301,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.822993294231729,"eligible_dividends":30.7774977956778,"allowance":3.07774977956778,"tax_arrears":0.0,"supplements":{"displaced_free":1.3139292293165818,"displaced_debt":1.5090640649151468},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.7774977956778,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",61.267962897425,0.36021474904409917,13.019442115702812],["displaced_free",42.332434677826235,0.04246614966830824,8.995642369038075],["displaced_debt",34.921052317569156,0.018321402453617217,7.420723617483445],["owners",384.17897646019094,1.263892260463644,81.63803249779058]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":344.4239396278368,"firm_cash":31.082556823496493,"private_loan":16.53324438234161,"net_investment":7.160227293985827,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.806931765035393,"eligible_dividends":30.38032035622914,"allowance":3.0380320356229142,"tax_arrears":0.0,"supplements":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999636},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.38032035622914,"cash_transfer_error":0.0},"groups":[["workers",61.802807021022346,0.3837811853885713,13.133096491967247],["displaced_free",42.51458698700226,0.04480530212893914,9.03434973473798],["displaced_debt",35.09934950607572,0.019285240810059882,7.45861177004109],["owners",379.9990344305207,1.2791512653427188,80.74979481648565]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":352.85506066705017,"firm_cash":31.08411322083288,"private_loan":16.36851731514323,"net_investment":7.166452883331374,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7913677916715454,"eligible_dividends":29.997068039193973,"allowance":2.9997068039193975,"tax_arrears":0.0,"supplements":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.997068039193973,"cash_transfer_error":0.0},"groups":[["workers",62.31926735487305,0.4075645532344581,13.242844312910522],["displaced_free",42.689155253449094,0.04715510083193601,9.071445491357933],["displaced_debt",35.27212596203419,0.02025422355828565,7.4953267669322665],["owners",375.9632251435659,1.2942138765201257,79.89218534300775]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":361.29328772532966,"firm_cash":31.085623249884414,"private_loan":16.202943577016853,"net_investment":7.172492999537553,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7762675011561377,"eligible_dividends":29.6269640552661,"allowance":2.9626964055266103,"tax_arrears":0.0,"supplements":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.6269640552661,"cash_transfer_error":0.0},"groups":[["workers",62.818352873598016,0.43155721285641746,13.348899985639578],["displaced_free",42.85662441169016,0.04951509076558311,9.107032687484159],["displaced_debt",35.439687566722554,0.02122818672373492,7.530933607928545],["owners",372.0635355589008,1.3090872816143,79.06350130626642]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":369.73841710433453,"firm_cash":31.08708999303858,"private_loan":16.03654946114381,"net_investment":7.178359972154155,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.761600069614582,"eligible_dividends":29.269290499852673,"allowance":2.9269290499852674,"tax_arrears":0.0,"supplements":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.269290499852673,"cash_transfer_error":0.0},"groups":[["workers",63.30099713769499,0.45575195356776954,13.451461891760186],["displaced_free",43.017440211151744,0.051884846580158836,9.141206044869746],["displaced_debt",35.602316813373136,0.022206975640635177,7.565492322841791],["owners",368.2925574568555,1.3237782709674033,78.26216845958179]]}]}},"external__1.00__0.5__0.20":{"mode":"external","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"sum_tax_paid":36.05955506339932,"sum_grants_paid":36.05955506339932,"sum_requests":36.05955506339932,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9994906606486212,"displaced_debt":0.9994719540345299},"sum_tax_paid":38.36610352615379,"sum_grants_paid":38.36610352615379,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-2.3065484627544706,"terminal_capital_change_pct":0.29358591192121253,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":151.34207904029492,"displaced_free":99.69781001693752,"displaced_debt":99.23043605180892,"owners":107.47152171009509},"consumption_index":{"workers":152.80707991928475,"displaced_free":98.91740789491176,"displaced_debt":98.26114011645518,"owners":110.78311730395082},"wealth_change":{"workers":161.31705875794785,"displaced_free":128.4003515192323,"displaced_debt":78.5811028847077,"owners":863.2264085913293},"real_wealth":{"workers":381.31705875794785,"displaced_free":348.4003515192323,"displaced_debt":98.5811028847077,"owners":3883.2264085913293},"equity_share":{"workers":0.24511078111615714,"displaced_free":0.027663693654718477,"displaced_debt":0.011827891731043351,"owners":0.7153976334980809},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.95543811955787,"firm_cash":31.8288396168457,"private_loan":18.85531022353856,"net_investment":8.056010641295828,"money_identity_error":0.0,"policy":{"assessment":0.04513644023869645,"requested":0.04513644023869645,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.04513644023869645,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.25881304238715,1.03145470589509,86.89623154747481]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.66775227321602,"firm_cash":31.65597264803344,"private_loan":18.675767361512186,"net_investment":8.058890592133807,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21152351966550365,"requested":0.21152351966550365,"grant_plan":{"displaced_free":0.0377649810065428,"displaced_debt":0.17375853865896085},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.21152351966550365,"eligible_dividends":32.01217325979435,"allowance":6.40243465195887,"tax_arrears":0.0,"supplements":{"displaced_free":0.0377649810065428,"displaced_debt":0.17375853865896085},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.01217325979435,"cash_transfer_error":0.0},"groups":[["workers",48.39473476898368,0.10249684979268742,11.191282415327477],["displaced_free",40.95180686849347,0.014596590474157956,9.470105338339115],["displaced_debt",33.60530991982769,0.006876624004723483,7.771227918960153],["owners",379.93497667058966,1.0525036058318862,87.85996335507386]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.45308346200676,"firm_cash":31.500412845449855,"private_loan":18.499572854640867,"net_investment":7.994651381799557,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.511621545501133,"requested":0.511621545501133,"grant_plan":{"displaced_free":0.1777394797896381,"displaced_debt":0.3338820657114949},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.511621545501133,"eligible_dividends":32.45813945477433,"allowance":6.491627890954867,"tax_arrears":0.0,"supplements":{"displaced_free":0.1777394797896381,"displaced_debt":0.3338820657114949},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45813945477433,"cash_transfer_error":0.0},"groups":[["workers",49.96045310659726,0.12125391232653052,11.366003081750875],["displaced_free",40.95180686849348,0.01695606957868425,9.316536062582266],["displaced_debt",33.60530991982768,0.007844725690829628,7.6452080067607975],["owners",388.88837759956886,1.0734908942613446,88.47210590390192]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.25809651915665,"firm_cash":31.368238502226788,"private_loan":18.326448063579534,"net_investment":7.8906463165997,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.877807285423879,"requested":0.877807285423879,"grant_plan":{"displaced_free":0.35456079194968115,"displaced_debt":0.5232464934741978},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.877807285423879,"eligible_dividends":32.82409069905909,"allowance":6.564818139811819,"tax_arrears":0.0,"supplements":{"displaced_free":0.35456079194968115,"displaced_debt":0.5232464934741978},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82409069905909,"cash_transfer_error":0.0},"groups":[["workers",51.5166944090867,0.1406019022532243,11.541720958958846],["displaced_free",40.95180686849346,0.019310261432760017,9.174779808037478],["displaced_debt",33.60530991982768,0.008810658001472266,7.5288819339613955],["owners",396.45829521004976,1.0941103920385573,88.82190652302076]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.031063965441,"firm_cash":31.259446977721073,"private_loan":18.156147650417445,"net_investment":7.749454577551148,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.3042802227887855,"requested":1.3042802227887855,"grant_plan":{"displaced_free":0.5640293692794875,"displaced_debt":0.740250853509298},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.3042802227887855,"eligible_dividends":33.11030769168166,"allowance":6.622061538336332,"tax_arrears":0.0,"supplements":{"displaced_free":0.5640293692794875,"displaced_debt":0.740250853509298},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.11030769168166,"cash_transfer_error":0.0},"groups":[["workers",53.06109622329785,0.1605396610072181,11.717658749311608],["displaced_free",40.95180686849347,0.02165965754523648,9.043524016792308],["displaced_debt",33.60530991982768,0.009774622604276547,7.421172607295281],["owners",402.6440257517883,1.1141083087185966,88.91722235351992]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":268.7208140017782,"firm_cash":31.173838400773427,"private_loan":17.988454486829415,"net_investment":7.572496460236721,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.7880445636938833,"requested":1.7880445636938833,"grant_plan":{"displaced_free":0.8042001149890057,"displaced_debt":0.9838444487048776},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.7880445636938833,"eligible_dividends":33.3187825978818,"allowance":6.66375651957636,"tax_arrears":0.0,"supplements":{"displaced_free":0.8042001149890057,"displaced_debt":0.9838444487048776},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.3187825978818,"cash_transfer_error":0.0},"groups":[["workers",54.59184073438758,0.1810646884138527,11.893222445705867],["displaced_free",40.95180686849347,0.02400468929100745,8.921643639207506],["displaced_debt",33.60530991982769,0.010736796493716057,7.32115680396246],["owners",407.4516780354622,1.1332336291054592,88.76625842915426]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":277.2767128689476,"firm_cash":31.111247213240283,"private_loan":17.82317549780459,"net_investment":7.361023335719864,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.3264502813899757,"requested":2.3264502813899757,"grant_plan":{"displaced_free":1.0732977145872153,"displaced_debt":1.2531525668027605},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3264502813899757,"eligible_dividends":33.45103646496741,"allowance":6.690207292993482,"tax_arrears":0.0,"supplements":{"displaced_free":1.0732977145872153,"displaced_debt":1.2531525668027605},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.45103646496741,"cash_transfer_error":0.0},"groups":[["workers",56.10746336888161,0.20217347668280317,12.067941474599966],["displaced_free",40.95180686849347,0.0263457369710832,8.808168804904414],["displaced_debt",33.60530991982768,0.011697335708489576,7.228038642238799],["owners",410.8851579718416,1.1512389918770132,88.37573009825384]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":285.64864569009904,"firm_cash":31.071535724494662,"private_loan":17.660138242302747,"net_investment":7.116142897978747,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.917142755053092,"requested":2.917142755053092,"grant_plan":{"displaced_free":1.3696980265478929,"displaced_debt":1.5474447285051995},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.917142755053092,"eligible_dividends":33.50820618349713,"allowance":6.701641236699427,"tax_arrears":0.0,"supplements":{"displaced_free":1.3696980265478929,"displaced_debt":1.5474447285051998},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.50820618349713,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",57.60681288986913,0.22386168858028002,12.24144773909719],["displaced_free",40.95180686849347,0.02868313726169532,8.702258959554863],["displaced_debt",33.60530991982769,0.012656378387912197,7.141128357963384],["owners",412.9464530063746,1.1678804041226376,87.7511212638546]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":294.05235196583664,"firm_cash":31.07828758359424,"private_loan":17.501446501014673,"net_investment":7.143150334376955,"money_identity_error":0.0,"policy":{"assessment":2.849624164057561,"requested":2.849624164057561,"grant_plan":{"displaced_free":1.3331014224501376,"displaced_debt":1.516522741607423},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.849624164057561,"eligible_dividends":33.00520786205755,"allowance":6.601041572411511,"tax_arrears":0.0,"supplements":{"displaced_free":1.3331014224501376,"displaced_debt":1.5165227416074232},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.00520786205755,"cash_transfer_error":0.0},"groups":[["workers",58.27538616482327,0.24593933713990418,12.383519560024943],["displaced_free",40.95180686849347,0.03095823764327829,8.702258959554863],["displaced_debt",33.60530991982769,0.01358985921901852,7.141128357963384],["owners",407.94870553583434,1.184652422547245,86.68909992636479]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":302.4848252500884,"firm_cash":31.084400572903505,"private_loan":17.3427547597266,"net_investment":7.167602291614017,"money_identity_error":0.0,"policy":{"assessment":2.7884942709649554,"requested":2.7884942709649554,"grant_plan":{"displaced_free":1.3002053603186465,"displaced_debt":1.488288910646309},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.7884942709649554,"eligible_dividends":32.52466056024785,"allowance":6.504932112049571,"tax_arrears":0.0,"supplements":{"displaced_free":1.3002053603186465,"displaced_debt":1.4882889106463093},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.52466056024785,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",58.919400569078306,0.2682889247574892,12.52037262092914],["displaced_free",40.95180686849347,0.03323333802486127,8.702258959554863],["displaced_debt",33.60530991982769,0.014523340050124843,7.141128357963384],["owners",403.15293462090716,1.2012925788988724,85.66999860694277]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":310.94458087285756,"firm_cash":31.090198069838433,"private_loan":17.184063018438525,"net_investment":7.190792279353772,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.730519301615586,"requested":2.730519301615586,"grant_plan":{"displaced_free":1.2692061544927111,"displaced_debt":1.4613131471228746},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.730519301615586,"eligible_dividends":32.064275473441214,"allowance":6.412855094688243,"tax_arrears":0.0,"supplements":{"displaced_free":1.2692061544927111,"displaced_debt":1.4613131471228746},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.064275473441214,"cash_transfer_error":0.0},"groups":[["workers",59.537689658822686,0.29090146778239395,12.65175905249982],["displaced_free",40.95180686849347,0.03550843840644424,8.702258959554863],["displaced_debt",33.60530991982768,0.015456820881231167,7.141128357963384],["owners",398.5520876075229,1.2178043356982708,84.69231861659861]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":319.4302503296645,"firm_cash":31.095704759571493,"private_loan":17.02537127715045,"net_investment":7.2128190382859145,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.675452404285176,"requested":2.675452404285176,"grant_plan":{"displaced_free":1.2399471383566865,"displaced_debt":1.4355052659284897},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.675452404285176,"eligible_dividends":31.622741982682864,"allowance":6.324548396536573,"tax_arrears":0.0,"supplements":{"displaced_free":1.2399471383566865,"displaced_debt":1.4355052659284897},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.622741982682864,"cash_transfer_error":0.0},"groups":[["workers",60.13186249373281,0.3137661797438548,12.778020779918222],["displaced_free",40.95180686849347,0.03778353878802722,8.702258959554863],["displaced_debt",33.60530991982768,0.01639030171233749,7.141128357963384],["owners",394.1337394227738,1.234191782100703,83.75341962733943]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":327.94057051235865,"firm_cash":31.100943038822532,"private_loan":16.866679535862378,"net_investment":7.2337721552900405,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.6230696117748686,"requested":2.6230696117748686,"grant_plan":{"displaced_free":1.2122869145314543,"displaced_debt":1.4107826972434143},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.6230696117748686,"eligible_dividends":31.198910789935923,"allowance":6.239782157987185,"tax_arrears":0.0,"supplements":{"displaced_free":1.2122869145314543,"displaced_debt":1.4107826972434143},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.198910789935923,"cash_transfer_error":0.0},"groups":[["workers",60.70331873389977,0.33687300170800305,12.8994552309537],["displaced_free",40.95180686849347,0.040058639169610194,8.702258959554863],["displaced_debt",33.60530991982768,0.017323782543443814,7.141128357963384],["owners",389.88703848273303,1.250458793244695,82.85099567758077]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":336.47437358720026,"firm_cash":31.105933153403853,"private_loan":16.707987794574304,"net_investment":7.2537326136153695,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.5731684659615763,"requested":2.5731684659615763,"grant_plan":{"displaced_free":1.1860982378082046,"displaced_debt":1.3870702281533718},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5731684659615763,"eligible_dividends":30.79172090399838,"allowance":6.158344180799677,"tax_arrears":0.0,"supplements":{"displaced_free":1.1860982378082046,"displaced_debt":1.3870702281533718},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.79172090399838,"cash_transfer_error":0.0},"groups":[["workers",61.25335700078749,0.360212468169227,13.01633836266734],["displaced_free",40.95180686849347,0.04233373955119317,8.702258959554863],["displaced_debt",33.60530991982768,0.018257263374550137,7.141128357963384],["owners",385.80194169304457,1.266609114560174,81.98291260977197]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":345.0305780183575,"firm_cash":31.110693441620946,"private_loan":16.54929605328623,"net_investment":7.272773766483681,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.5255655837907662,"requested":2.5255655837907662,"grant_plan":{"displaced_free":1.1612663581027962,"displaced_debt":1.3642992256879702},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5255655837907662,"eligible_dividends":30.40019351270309,"allowance":6.080038702540619,"tax_arrears":0.0,"supplements":{"displaced_free":1.1612663581027962,"displaced_debt":1.3642992256879702},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.40019351270309,"cash_transfer_error":0.0},"groups":[["workers",61.783180464482285,0.38377566504134825,13.128925848702485],["displaced_free",40.95180686849347,0.044608839932776145,8.702258959554863],["displaced_debt",33.60530991982768,0.01919074420565646,7.141128357963384],["owners",381.86916388402443,1.2826463603265446,81.1471973253552]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":353.6081805894818,"firm_cash":31.115240546363935,"private_loan":16.390604311998157,"net_investment":7.290962185455612,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.4800945363609666,"requested":2.4800945363609666,"grant_plan":{"displaced_free":1.1376875826580855,"displaced_debt":1.3424069537028809},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.4800945363609666,"eligible_dividends":30.02342434507385,"allowance":6.0046848690147705,"tax_arrears":0.0,"supplements":{"displaced_free":1.1376875826580855,"displaced_debt":1.3424069537028809},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.02342434507385,"cash_transfer_error":0.0},"groups":[["workers",62.29390518862659,0.4075541884810768,13.23745485258315],["displaced_free",40.95180686849347,0.04688394031435912,8.702258959554863],["displaced_debt",33.60530991982768,0.020124225036762783,7.141128357963384],["owners",378.08010941534445,1.2985740162047068,80.34202325076069]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":362.20624929718747,"firm_cash":31.1195896003875,"private_loan":16.231912570710083,"net_investment":7.308358401549839,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.4366039961253936,"requested":2.4366039961253936,"grant_plan":{"displaced_free":1.1152680253149696,"displaced_debt":1.3213359708104238},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.4366039961253936,"eligible_dividends":29.66057689922406,"allowance":5.932115379844813,"tax_arrears":0.0,"supplements":{"displaced_free":1.1152680253149696,"displaced_debt":1.3213359708104238},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.66057689922406,"cash_transfer_error":0.0},"groups":[["workers",62.7865675713815,0.43154010739614795,13.342145608918567],["displaced_free",40.95180686849347,0.0491590406959421,8.702258959554863],["displaced_debt",33.60530991982768,0.021057705867869106,7.141128357963384],["owners",374.4268113702458,1.3143954422862016,79.56569741617723]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":370.82391700791334,"firm_cash":31.123754388529285,"private_loan":16.07322082942201,"net_investment":7.325017554116982,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.394956114707523,"requested":2.394956114707523,"grant_plan":{"displaced_free":1.0939225160326749,"displaced_debt":1.301033598674848},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.394956114707523,"eligible_dividends":29.31087636351836,"allowance":5.862175272703673,"tax_arrears":0.0,"supplements":{"displaced_free":1.0939225160326749,"displaced_debt":1.301033598674848},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.31087636351836,"cash_transfer_error":0.0},"groups":[["workers",63.262131086583885,0.45572592918735066,13.443202855899075],["displaced_free",40.95180686849347,0.05143414107752507,8.702258959554863],["displaced_debt",33.60530991982768,0.02199118669897543,7.141128357963384],["owners",370.9018767336272,1.3301138765897143,78.81664880589578]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":151.43204675120026,"displaced_free":104.47936868049834,"displaced_debt":104.7776774227685,"owners":106.18373127813386},"consumption_index":{"workers":152.90095926979467,"displaced_free":103.90686041341002,"displaced_debt":104.10034155957054,"owners":110.00375073382784},"wealth_change":{"workers":161.3342108079882,"displaced_free":129.81817086016434,"displaced_debt":79.94336035351,"owners":849.4714396654181},"real_wealth":{"workers":381.3342108079882,"displaced_free":349.81817086016434,"displaced_debt":99.94336035351,"owners":3869.471439665418},"equity_share":{"workers":0.24587102552291246,"displaced_free":0.027991060351792194,"displaced_debt":0.01198031480015018,"owners":0.7141575993251452},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.263256414560601e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.95543811955787,"firm_cash":31.828839616845684,"private_loan":18.85531022353856,"net_investment":8.056010641295828,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.25881304238715,1.03145470589509,86.89623154747481]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.66797653342476,"firm_cash":31.656024508206706,"private_loan":18.675737472916737,"net_investment":8.059098032826881,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":32.01217325979435,"allowance":6.40243465195887,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.01217325979435,"cash_transfer_error":0.0},"groups":[["workers",48.39473476898368,0.10249684979268742,11.191282415327477],["displaced_free",40.951413941088326,0.014596617760783314,9.470014473876676],["displaced_debt",33.6006569925363,0.0068767855646988795,7.770151929524021],["owners",379.9377799231988,1.0525048186115902,87.86061160723972]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.45426306857766,"firm_cash":31.50063018674726,"private_loan":18.499505325337793,"net_investment":7.995520746989129,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":32.45813818571351,"allowance":6.491627637142702,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.45813818571351,"cash_transfer_error":0.0},"groups":[["workers",49.96044778596634,0.12125391491294832,11.366001871307342],["displaced_free",40.94484284973881,0.016956530552194312,9.31495174831558],["displaced_debt",33.5908402650606,0.007845094067879884,7.641916160301287],["owners",388.90029505388526,1.073497149919428,88.4748171247589]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":251.26100239502205,"firm_cash":31.368625252943755,"private_loan":18.32643469338472,"net_investment":7.8921933194674665,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":32.82409121533592,"allowance":6.564818243067184,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.82409121533592,"cash_transfer_error":0.0},"groups":[["workers",51.516663608896465,0.1406019150844735,11.54171405853161],["displaced_free",40.930948501745284,0.019311286951794966,9.17010673164101],["displaced_debt",33.587564771506145,0.00881072420324038,7.5249063382316645],["owners",396.4798516335061,1.0941259516308093,88.82673599096819]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":260.0348616432581,"firm_cash":31.25964391731877,"private_loan":18.156300199792067,"net_investment":7.750242335941863,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":33.110341642132006,"allowance":6.622068328426401,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.110341642132006,"cash_transfer_error":0.0},"groups":[["workers",53.06101506545491,0.16053968594888104,11.717640826954625],["displaced_free",40.93732580359946,0.02165904355619505,9.040326114961546],["displaced_debt",33.599953084444365,0.009773749638670495,7.4199896394814635],["owners",402.65551373744876,1.1141298194830822,88.9197592836866]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":268.72247050377536,"firm_cash":31.173371930326937,"private_loan":17.98884187771232,"net_investment":7.570630578450718,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":33.318914448555645,"allowance":6.663782889711129,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.318914448555645,"cash_transfer_error":0.0},"groups":[["workers",54.59173310051929,0.18106469369429792,11.893198996898846],["displaced_free",40.970279437028296,0.024000957623000484,8.925668020209736],["displaced_debt",33.63434248745618,0.010734576076832966,7.3274817561958105],["owners",407.42633809457686,1.133245112331232,88.76073794203282]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":277.2704305516013,"firm_cash":31.109539682700483,"private_loan":17.823798399321426,"net_investment":7.354193213560592,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.343525586788135,"eligible_dividends":33.45123814638209,"allowance":6.690247629276418,"tax_arrears":0.0,"supplements":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.45123814638209,"cash_transfer_error":0.0},"groups":[["workers",56.10743082261143,0.20217340239140955,12.067934474346163],["displaced_free",41.03603585732521,0.026338494886359226,8.826285298622965],["displaced_debt",33.697660317968314,0.011693746592531551,7.247901939080252],["owners",410.7881946021949,1.151208527120011,88.35487461486863]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":285.6253332558087,"firm_cash":31.067916824644065,"private_loan":17.660899356303684,"net_investment":7.1016672985763165,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.9533317535591985,"eligible_dividends":33.50831572685277,"allowance":6.701663145370555,"tax_arrears":0.0,"supplements":{"displaced_free":1.3876398912162786,"displaced_debt":1.5656918623429201},"supplement_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.50831572685277,"cash_transfer_error":0.0},"groups":[["workers",57.60707426609532,0.2238614584064242,12.241503281545254],["displaced_free",41.14006254883814,0.028673478626847212,8.742263291628104],["displaced_debt",33.796978549203274,0.012651976257341803,7.181857941705696],["owners",412.7350002325113,1.1677569308792268,87.70618754940865]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":293.9998805402735,"firm_cash":31.07209129794876,"private_loan":17.502079672502692,"net_investment":7.118365191795078,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.911587020512277,"eligible_dividends":33.0048912195914,"allowance":6.600978243918281,"tax_arrears":0.0,"supplements":{"displaced_free":1.3643789320864725,"displaced_debt":1.5472080884258046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.0048912195914,"cash_transfer_error":0.0},"groups":[["workers",58.2762963430624,0.24593889322249113,12.38371297290076],["displaced_free",41.281214689246134,0.030949235425365446,8.772258121464803],["displaced_debt",33.928638485809735,0.01358620969146528,7.209835678234571],["owners",407.5811878141535,1.184366797978164,86.61100241050762]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":302.3831550991912,"firm_cash":31.07394584376999,"private_loan":17.343143043282122,"net_investment":7.125783375080033,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8930415622999033,"eligible_dividends":32.523404817608736,"allowance":6.504680963521747,"tax_arrears":0.0,"supplements":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.523404817608736,"cash_transfer_error":0.0},"groups":[["workers",58.921450816967145,0.2682882805977561,12.520808298605518],["displaced_free",41.51694986310415,0.03322626574325009,8.822351845909632],["displaced_debt",34.1458144417962,0.014521131039821574,7.255985568881691],["owners",402.5249226224471,1.2007327408243125,85.53654605727]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":310.77512878576664,"firm_cash":31.075794408397286,"private_loan":17.18310159143998,"net_investment":7.1331776335891135,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.874555916027193,"eligible_dividends":32.06137167658748,"allowance":6.412274335317496,"tax_arrears":0.0,"supplements":{"displaced_free":1.3430502002472493,"displaced_debt":1.531505715779944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.06137167658748,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",59.54173253517885,0.290900652302446,12.652618163725506],["displaced_free",41.73493064045001,0.03551762540388464,8.868672761095628],["displaced_debt",34.349561212563955,0.015462551344775366,7.299281757669842],["owners",397.67423177027393,1.2168583314964838,84.50577425118321]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":319.1754759831982,"firm_cash":31.07757377945422,"private_loan":17.022058052255485,"net_investment":7.140295117816848,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8567622054578816,"eligible_dividends":31.617068251685183,"allowance":6.323413650337037,"tax_arrears":0.0,"supplements":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.617068251685183,"cash_transfer_error":0.0},"groups":[["workers",60.13866153992534,0.31376559668881937,12.779465577234134],["displaced_free",41.94321627744051,0.03782176838134086,8.91293345895611],["displaced_debt",34.54654001488931,0.016409866281154734,7.341139753163978],["owners",393.00672918917115,1.232754132072003,83.51392995269887]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":327.5839043616096,"firm_cash":31.07929103041243,"private_loan":16.86004528116877,"net_investment":7.147164121649681,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.8395896958757794,"eligible_dividends":31.18944233921798,"allowance":6.237888467843597,"tax_arrears":0.0,"supplements":{"displaced_free":1.3232317340161053,"displaced_debt":1.5163579618596739},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.18944233921798,"cash_transfer_error":0.0},"groups":[["workers",60.7136426419544,0.33687334925197066,12.90164906141531],["displaced_free",42.14216988845455,0.0401381308404338,8.955211101296593],["displaced_debt",34.736902572109955,0.01736288258166483,7.381591796573366],["owners",388.51173349693516,1.2484292441175304,82.55874336809872]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":336.0001428113829,"firm_cash":31.080950670576843,"private_loan":16.697096902936863,"net_investment":7.153802682307301,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.822993294231729,"eligible_dividends":30.7774977956778,"allowance":6.15549955913556,"tax_arrears":0.0,"supplements":{"displaced_free":1.3139292293165818,"displaced_debt":1.5090640649151468},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":30.7774977956778,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",61.267962897425,0.36021474904409917,13.019442115702812],["displaced_free",42.332434677826235,0.04246614966830824,8.995642369038075],["displaced_debt",34.921052317569156,0.018321402453617217,7.420723617483445],["owners",384.17897646019094,1.263892260463644,81.63803249779058]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":344.4239396278368,"firm_cash":31.082556823496493,"private_loan":16.53324438234161,"net_investment":7.160227293985827,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.806931765035393,"eligible_dividends":30.38032035622914,"allowance":6.0760640712458285,"tax_arrears":0.0,"supplements":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999636},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.38032035622914,"cash_transfer_error":0.0},"groups":[["workers",61.802807021022346,0.3837811853885713,13.133096491967247],["displaced_free",42.51458698700226,0.04480530212893914,9.03434973473798],["displaced_debt",35.09934950607572,0.019285240810059882,7.45861177004109],["owners",379.9990344305207,1.2791512653427188,80.74979481648565]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":352.85506066705017,"firm_cash":31.08411322083288,"private_loan":16.36851731514323,"net_investment":7.166452883331374,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7913677916715454,"eligible_dividends":29.997068039193973,"allowance":5.999413607838795,"tax_arrears":0.0,"supplements":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.997068039193973,"cash_transfer_error":0.0},"groups":[["workers",62.31926735487305,0.4075645532344581,13.242844312910522],["displaced_free",42.689155253449094,0.04715510083193601,9.071445491357933],["displaced_debt",35.27212596203419,0.02025422355828565,7.4953267669322665],["owners",375.9632251435659,1.2942138765201257,79.89218534300775]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":361.29328772532966,"firm_cash":31.085623249884414,"private_loan":16.202943577016853,"net_investment":7.172492999537553,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7762675011561377,"eligible_dividends":29.6269640552661,"allowance":5.925392811053221,"tax_arrears":0.0,"supplements":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.6269640552661,"cash_transfer_error":0.0},"groups":[["workers",62.818352873598016,0.43155721285641746,13.348899985639578],["displaced_free",42.85662441169016,0.04951509076558311,9.107032687484159],["displaced_debt",35.439687566722554,0.02122818672373492,7.530933607928545],["owners",372.0635355589008,1.3090872816143,79.06350130626642]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":369.73841710433453,"firm_cash":31.08708999303858,"private_loan":16.03654946114381,"net_investment":7.178359972154155,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.761600069614582,"eligible_dividends":29.269290499852673,"allowance":5.853858099970535,"tax_arrears":0.0,"supplements":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.269290499852673,"cash_transfer_error":0.0},"groups":[["workers",63.30099713769499,0.45575195356776954,13.451461891760186],["displaced_free",43.017440211151744,0.051884846580158836,9.141206044869746],["displaced_debt",35.602316813373136,0.022206975640635177,7.565492322841791],["owners",368.2925574568555,1.3237782709674033,78.26216845958179]]}]}},"external__1.00__1.0__0.05":{"mode":"external","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8488180162177195,"displaced_debt":0.792175881276203},"sum_tax_paid":23.712866361275346,"sum_grants_paid":23.712866361275342,"sum_requests":37.10577292480281,"years_with_unfunded_current_request":13},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.8474827481497694,"displaced_debt":0.7928189226564891},"sum_tax_paid":23.825771943099774,"sum_grants_paid":23.825771943099774,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":13},"adaptive_vs_fixed":{"tax_paid_change":-0.11290558182442822,"terminal_capital_change_pct":-4.19731389462521,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.618934550413,"displaced_free":87.55946736053806,"displaced_debt":82.21225449122123,"owners":112.39757587729031},"consumption_index":{"workers":151.0090161037558,"displaced_free":86.25131120997321,"displaced_debt":80.34726478952078,"owners":111.84278988942117},"wealth_change":{"workers":160.76329219791342,"displaced_free":121.07159237414311,"displaced_debt":70.14458054506278,"owners":1079.0351809881358},"real_wealth":{"workers":380.7632921979134,"displaced_free":341.0715923741431,"displaced_debt":90.14458054506278,"owners":4099.035180988136},"equity_share":{"workers":0.23197765734837142,"displaced_free":0.024719642313591625,"displaced_debt":0.010344243007703745,"owners":0.7329584573303332},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.973799150320701e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.9794135958971,"firm_cash":31.834481671875544,"private_loan":18.85531022353856,"net_investment":8.078578861415167,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":0.04513644023869645,"requested":0.04513644023869645,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.04513644023869645,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.0190582789945,1.0316045526222104,86.83981099717644]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.8060727942584,"firm_cash":31.682414939621047,"private_loan":18.675767361512186,"net_investment":8.164659758484191,"money_identity_error":0.0,"policy":{"assessment":0.21159758484184676,"requested":0.21159758484184676,"grant_plan":{"displaced_free":0.037811058428344424,"displaced_debt":0.17378652641350234},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.7755575615628914e-17},"adaptive":true,"tax_paid":0.21159758484184676,"eligible_dividends":32.01259317907477,"allowance":1.6006296589537385,"tax_arrears":0.0,"supplements":{"displaced_free":0.037811058428344424,"displaced_debt":0.1737865264135023},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.01259317907477,"cash_transfer_error":-2.7755575615628914e-17},"groups":[["workers",48.394254045132456,0.10249708347789288,11.19117124793688],["displaced_free",40.95180686849347,0.014596590474157956,9.470105338339115],["displaced_debt",33.60530991982769,0.006876624004723483,7.771227918960153],["owners",378.794891290517,1.0533373778084398,87.59631861093206]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.8725662730539,"firm_cash":31.56437726642597,"private_loan":18.499572854640867,"net_investment":8.250509065703923,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5120906570391988,"requested":0.5120906570391988,"grant_plan":{"displaced_free":0.1780276107345795,"displaced_debt":0.33406304630461925},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5120906570391988,"eligible_dividends":32.46084054771236,"allowance":1.623042027385618,"tax_arrears":0.0,"supplements":{"displaced_free":0.1780276107345795,"displaced_debt":0.33406304630461925},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.46084054771236,"cash_transfer_error":0.0},"groups":[["workers",49.95729960069464,0.12125525139910732,11.365285659158031],["displaced_free",40.95180686849348,0.01695606957868425,9.316536062582266],["displaced_debt",33.60530991982768,0.00784472569082963,7.6452080067607975],["owners",386.0988292408391,1.0759355378466415,87.8374836522909]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.16751243184217,"firm_cash":31.47800236057464,"private_loan":18.326448063579534,"net_investment":8.329701749991031,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.8793251922177565,"requested":0.8793251922177565,"grant_plan":{"displaced_free":0.3554777501181068,"displaced_debt":0.5238474420996497},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.8793251922177565,"eligible_dividends":32.832988962208475,"allowance":1.6416494481104238,"tax_arrears":0.0,"supplements":{"displaced_free":0.3554777501181068,"displaced_debt":0.5238474420996497},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.832988962208475,"cash_transfer_error":0.0},"groups":[["workers",51.506105792365744,0.1406055866191414,11.539348701558863],["displaced_free",40.95180686849346,0.019310261432760017,9.174779808037478],["displaced_debt",33.60530991982768,0.008810658001472266,7.5288819339613955],["owners",391.6330845107126,1.0992578891802651,87.74087374134233]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.6791430835053,"firm_cash":31.42256843557557,"private_loan":18.156147650417445,"net_investment":8.40194040896911,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3077374230243466,"requested":1.3077374230243466,"grant_plan":{"displaced_free":0.5660809119206593,"displaced_debt":0.7416565111036872},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.3077374230243466,"eligible_dividends":33.13093951731529,"allowance":1.6565469758657647,"tax_arrears":0.0,"supplements":{"displaced_free":0.5660809119206593,"displaced_debt":0.7416565111036872},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.13093951731529,"cash_transfer_error":0.0},"groups":[["workers",53.03609811624944,0.16054609772027542,11.712138334005084],["displaced_free",40.95180686849347,0.021659657545236483,9.043524016792308],["displaced_debt",33.60530991982768,0.009774622604276546,7.421172607295281],["owners",395.4323804473389,1.1232483936882092,87.32465068212068]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.38103621785785,"firm_cash":31.394341004269613,"private_loan":17.984102647728683,"net_investment":8.454506874221494,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.6679258850720302,"requested":1.7945821870801684,"grant_plan":{"displaced_free":0.8080088786996225,"displaced_debt":0.9865733083805459},"unfunded_request":{"displaced_free":0.057026876396419235,"displaced_debt":0.06962942561171892},"adaptive":true,"tax_paid":1.6679258850720302,"eligible_dividends":33.358517701440604,"allowance":1.6679258850720302,"tax_arrears":0.0,"supplements":{"displaced_free":0.7509820023032032,"displaced_debt":0.916943882768827},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.358517701440604,"cash_transfer_error":0.0},"groups":[["workers",54.54286084560845,0.1810727626352289,11.882551827078984],["displaced_free",40.36284076800586,0.024045589714652427,8.793333167315563],["displaced_debt",32.8861863438378,0.010761766062326816,7.164490596336092],["owners",398.98119595324056,1.1476961581461245,86.92090340409884]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":281.21335822655146,"firm_cash":31.385788225145696,"private_loan":17.804475444461193,"net_investment":8.459187383341558,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.6758393506570082,"requested":2.335285036935507,"grant_plan":{"displaced_free":1.0784674732476898,"displaced_debt":1.256817563687817},"unfunded_request":{"displaced_free":0.3045412922947196,"displaced_debt":0.35490439398377915},"adaptive":true,"tax_paid":1.6758393506570082,"eligible_dividends":33.51678701314016,"allowance":1.6758393506570082,"tax_arrears":0.0,"supplements":{"displaced_free":0.7739261809529702,"displaced_debt":0.9019131697040378},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.51678701314016,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",56.02266755625354,0.20217936156018704,12.049703064901083],["displaced_free",37.76602421162286,0.026533303089333733,8.122950897241296],["displaced_debt",29.89268279238214,0.011805691692538688,6.429503755775294],["owners",405.6129070293121,1.1721698247297625,87.24174164121841]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.1557384624468,"firm_cash":31.40525580012772,"private_loan":17.640139969180098,"net_investment":8.451023200511003,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.680232005110187,"requested":2.9245535520345802,"grant_plan":{"displaced_free":1.374283971040919,"displaced_debt":1.5502695809936613},"unfunded_request":{"displaced_free":0.584722121285613,"displaced_debt":0.6595994256387802},"adaptive":true,"tax_paid":1.680232005110187,"eligible_dividends":33.60464010220374,"allowance":1.680232005110187,"tax_arrears":0.0,"supplements":{"displaced_free":0.789561849755306,"displaced_debt":0.8906701553548811},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.60464010220374,"cash_transfer_error":0.0},"groups":[["workers",57.473287498890556,0.22385738229977983,12.213073593514244],["displaced_free",34.760631466645805,0.02889757675873638,7.386634186662234],["displaced_debt",26.62131600129942,0.012772370958898067,5.657029650276129],["owners",411.3518259161621,1.1969872673808373,87.41226300718445]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":301.0954267499031,"firm_cash":31.404683761084456,"private_loan":17.515588692721614,"net_investment":8.44873504433788,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":1.657350443378962,"requested":2.86318557697758,"grant_plan":{"displaced_free":1.3410933964411518,"displaced_debt":1.5220921805364285},"unfunded_request":{"displaced_free":0.5648036047223017,"displaced_debt":0.6410315288763163},"adaptive":true,"tax_paid":1.657350443378962,"eligible_dividends":33.14700886757924,"allowance":1.657350443378962,"tax_arrears":0.0,"supplements":{"displaced_free":0.77628979171885,"displaced_debt":0.8810606516601122},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.14700886757924,"cash_transfer_error":0.0},"groups":[["workers",58.08262029001807,0.2459119017758836,12.342556811628839],["displaced_free",34.97153340672793,0.030814076983266554,7.431450848929685],["displaced_debt",26.817917261137275,0.013505025526300903,5.698807417991671],["owners",406.70591266273925,1.2219786696145336,86.42500644083209]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":311.0326445919304,"firm_cash":31.404158791430806,"private_loan":17.389437102888444,"net_investment":8.44663516572325,"money_identity_error":0.0,"policy":{"assessment":1.6363516572326144,"requested":2.825174803697527,"grant_plan":{"displaced_free":1.3203747229621872,"displaced_debt":1.5048000807353394},"unfunded_request":{"displaced_free":0.5556088177659895,"displaced_debt":0.6332143286989228},"adaptive":true,"tax_paid":1.6363516572326144,"eligible_dividends":32.72703314465229,"allowance":1.6363516572326144,"tax_arrears":0.0,"supplements":{"displaced_free":0.7647659051961977,"displaced_debt":0.8715857520364166},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.72703314465229,"cash_transfer_error":0.0},"groups":[["workers",58.667918274278094,0.2682150675907642,12.466932633284095],["displaced_free",35.06888997450064,0.032750179077545,7.452139119581386],["displaced_debt",26.900687615956734,0.014247093701790153,5.716396118390805],["owners",402.4534043046167,1.2466803346832358,85.52134841473105]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":320.9675064696009,"firm_cash":31.403658149004986,"private_loan":17.26289103820739,"net_investment":8.4446325960199,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.6163259601991198,"requested":2.78843997626581,"grant_plan":{"displaced_free":1.300492893908047,"displaced_debt":1.487947082357763},"unfunded_request":{"displaced_free":0.5466590501209503,"displaced_debt":0.6254549659457399},"adaptive":true,"tax_paid":1.6163259601991198,"eligible_dividends":32.32651920398239,"allowance":1.6163259601991198,"tax_arrears":0.0,"supplements":{"displaced_free":0.7538338437870966,"displaced_debt":0.8624921164120231},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.32651920398239,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",59.22580509637617,0.29075917415890795,12.585483582979936],["displaced_free",35.163652220154,0.03469187003129134,7.472276096782724],["displaced_debt",26.982845574519853,0.014991482317561063,5.733854684585468],["owners",398.3948359892825,1.2711215129784812,84.65890264772253]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":330.9001204958959,"firm_cash":31.403180480587707,"private_loan":17.13593668830541,"net_investment":8.442721922350785,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.5972192235078726,"requested":2.753435443412724,"grant_plan":{"displaced_free":1.2816691714905852,"displaced_debt":1.4717662719221387},"unfunded_request":{"displaced_free":0.5381955433800598,"displaced_debt":0.6180206765247914},"adaptive":true,"tax_paid":1.5972192235078726,"eligible_dividends":31.944384470157452,"allowance":1.5972192235078726,"tax_arrears":0.0,"supplements":{"displaced_free":0.7434736281105254,"displaced_debt":0.8537455953973473},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.944384470157452,"cash_transfer_error":0.0},"groups":[["workers",59.758532557221855,0.3135324669584765,12.698688168409644],["displaced_free",35.2532658209399,0.036639183099023094,7.491318986949729],["displaced_debt",27.06156158015342,0.015738272611102114,5.750581835782602],["owners",394.51989267069763,1.2953143771348958,83.83547719252324]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":340.8305867247885,"firm_cash":31.402724073639682,"private_loan":17.00859268479897,"net_investment":8.440896294558684,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.5789629455868393,"requested":2.720001016375444,"grant_plan":{"displaced_free":1.2638039380982478,"displaced_debt":1.456197078277196},"unfunded_request":{"displaced_free":0.5301646575501201,"displaced_debt":0.6108734132384845},"adaptive":true,"tax_paid":1.5789629455868393,"eligible_dividends":31.579258911736783,"allowance":1.5789629455868393,"tax_arrears":0.0,"supplements":{"displaced_free":0.7336392805481277,"displaced_debt":0.8453236650387115},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.579258911736783,"cash_transfer_error":0.0},"groups":[["workers",60.26793150653533,0.3365242717970353,12.806935445138757],["displaced_free",35.33829872972749,0.03859179280374284,7.509388480067092],["displaced_debt",27.13723848553785,0.016487354984669415,5.766663178176792],["owners",390.814868185356,1.3192705266157596,83.04815948938814]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":350.75899801841786,"firm_cash":31.402287399896252,"private_loan":16.880875012778898,"net_investment":8.43914959958498,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":1.56149599584979,"requested":2.6880094159846575,"grant_plan":{"displaced_free":1.2468167860085901,"displaced_debt":1.4411926299760671},"unfunded_request":{"displaced_free":0.5225263845936308,"displaced_debt":0.6039870355412364},"adaptive":true,"tax_paid":1.56149599584979,"eligible_dividends":31.229919916995797,"allowance":1.56149599584979,"tax_arrears":0.0,"supplements":{"displaced_free":0.7242904014149594,"displaced_debt":0.8372055944348307},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.229919916995797,"cash_transfer_error":0.0},"groups":[["workers",60.75565762257131,0.3597247116320593,12.910577244796404],["displaced_free",35.419174561031504,0.040549415244887144,7.526574594219194],["displaced_debt",27.21015307292048,0.0172386354083169,5.782157527995602],["owners",387.2675443070492,1.3430006717150118,82.29435316524795]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":360.68544074744693,"firm_cash":31.401869079918708,"private_loan":16.752798180818193,"net_investment":8.437476319674715,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":1.5447631967473388,"requested":2.6573464435095815,"grant_plan":{"displaced_free":1.2306358406072477,"displaced_debt":1.426710602902334},"unfunded_request":{"displaced_free":0.5152451320259539,"displaced_debt":0.5973381147362888},"adaptive":true,"tax_paid":1.5447631967473388,"eligible_dividends":30.895263934946772,"allowance":1.5447631967473388,"tax_arrears":0.0,"supplements":{"displaced_free":0.7153907085812938,"displaced_debt":0.8293724881660451},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.895263934946772,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",61.22320643737684,0.38312463114475104,13.009931367942578],["displaced_free",35.49627017645396,0.04251179330276233,7.542957412496467],["displaced_debt",27.280553410855212,0.017992028537497512,5.7971175998067315],["owners",383.86689229605645,1.3665147339546595,81.57171461291199]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":370.6099954074594,"firm_cash":31.401467865252673,"private_loan":16.62437536635134,"net_investment":8.435871461010578,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":1.5287146101058209,"requested":2.6279096938031623,"grant_plan":{"displaced_free":1.2151968427840334,"displaced_debt":1.4127128510191287},"unfunded_request":{"displaced_free":0.5082893063116007,"displaced_debt":0.5909057773857405},"adaptive":true,"tax_paid":1.5287146101058209,"eligible_dividends":30.574292202116418,"allowance":1.5287146101058209,"tax_arrears":0.0,"supplements":{"displaced_free":0.7069075364724327,"displaced_debt":0.8218070736333882},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.574292202116418,"cash_transfer_error":0.0},"groups":[["workers",61.67193290924595,0.4067155249465723,13.105285743214765],["displaced_free",35.56992009578241,0.044478693734834186,7.558608020353761],["displaced_debt",27.348660512213957,0.018747456857890754,5.811590358845466],["owners",380.6029306624518,1.3898219246141645,80.87812276577101]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":380.5327371621965,"firm_cash":31.401082622881663,"private_loan":16.495618564462536,"net_investment":8.434330491526524,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":1.5133049152652787,"requested":2.599607052722501,"grant_plan":{"displaced_free":1.2004421595273995,"displaced_debt":1.399164893195101},"unfunded_request":{"displaced_free":0.5016307685512268,"displaced_debt":0.5846713689059952},"adaptive":true,"tax_paid":1.5133049152652787,"eligible_dividends":30.266098305305572,"allowance":1.5133049152652787,"tax_arrears":0.0,"supplements":{"displaced_free":0.6988113909761727,"displaced_debt":0.8144935242891058},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.266098305305572,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",62.10306795374675,0.43048947487575784,13.196901940171184],["displaced_free",35.640422260304014,0.04644990442317476,7.573589730314603],["displaced_debt",27.41467189611715,0.019504849810177836,5.825617777924894],["owners",377.46660085527503,1.4129308136864427,80.21165268174595]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":390.4537363239848,"firm_cash":31.400712321880047,"private_loan":16.366538716360136,"net_investment":8.432849287520057,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":1.498492875200637,"requested":2.572355428641716,"grant_plan":{"displaced_free":1.1863199496950507,"displaced_debt":1.3860354789466653},"unfunded_request":{"displaced_free":0.49524438038109764,"displaced_debt":0.5786181730599813},"adaptive":true,"tax_paid":1.498492875200637,"eligible_dividends":29.969857504012737,"allowance":1.498492875200637,"tax_arrears":0.0,"supplements":{"displaced_free":0.6910755693139531,"displaced_debt":0.807417305886684},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.969857504012737,"cash_transfer_error":0.0},"groups":[["workers",62.51773266695489,0.45443909484440537,13.285018191727914],["displaced_free",35.708042840928904,0.04842523200842603,7.587959103697393],["displaced_debt",27.478764558016113,0.0202641430343096,5.839237468578424],["owners",374.449660549782,1.4358493904761676,79.57055286682866]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":148.28935025878448,"displaced_free":87.1720184511755,"displaced_debt":81.6259561404647,"owners":113.70450048602521},"consumption_index":{"workers":149.62162379944778,"displaced_free":85.84701669585577,"displaced_debt":79.73010863082966,"owners":108.78737887449564},"wealth_change":{"workers":160.3961653270049,"displaced_free":120.93517408901505,"displaced_debt":69.9963898866343,"owners":1252.927377312004},"real_wealth":{"workers":380.3961653270049,"displaced_free":340.93517408901505,"displaced_debt":89.9963898866343,"owners":4272.927377312004},"equity_share":{"workers":0.2216933623940398,"displaced_free":0.023641375782051943,"displaced_debt":0.009891052873973622,"owners":0.7447742089499345},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":7.105427357601002e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":1.5419592327556222,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97941359589714,"firm_cash":31.834481671875523,"private_loan":18.85531022353856,"net_investment":8.078578861415181,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":31.48384764424905,"allowance":1.5741923822124526,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.01905827899446,1.0316045526222104,86.83981099717643]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.80600872216016,"firm_cash":31.682400122948305,"private_loan":18.675735723682077,"net_investment":8.16460049179328,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":32.01259317907477,"allowance":1.6006296589537385,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.01259317907477,"cash_transfer_error":0.0},"groups":[["workers",48.394254045132456,0.10249708347789288,11.19117124793688],["displaced_free",40.95096562022756,0.014596648894176422,9.469910799677622],["displaced_debt",33.600384679248876,0.006876795020021359,7.770088957076302],["owners",378.80129850034444,1.0533367479225093,87.59780027820466]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.87221181364666,"firm_cash":31.564311203313153,"private_loan":18.499495466985778,"net_investment":8.25024481325272,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":32.46083217769241,"allowance":1.6230416088846207,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.46083217769241,"cash_transfer_error":0.0},"groups":[["workers",49.95730111867443,0.12125525066120046,11.365286004498433],["displaced_free",40.942007780603404,0.016956701601542862,9.314306770087274],["displaced_debt",33.58905882052988,0.007845148078792235,7.6415108816705475],["owners",386.1277726752586,1.0759323502127214,87.84406828362134]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.16655702495402,"firm_cash":31.477867725225558,"private_loan":18.326407849927687,"net_investment":8.329163208594679,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":32.832949025242804,"allowance":1.6416474512621404,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.832949025242804,"cash_transfer_error":0.0},"groups":[["workers",51.50611503061242,0.1406055827391745,11.539350771281436],["displaced_free",40.921819672000694,0.019311732088556216,9.168061522669385],["displaced_debt",33.58157934691988,0.008810872980833086,7.523565372915703],["owners",391.69274708719536,1.0992506861347884,87.75424045318896]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.6775733449705,"firm_cash":31.422432770670262,"private_loan":18.15625339638011,"net_investment":8.401397749347879,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":33.13086668656547,"allowance":1.6565433343282736,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.13086668656547,"cash_transfer_error":0.0},"groups":[["workers",53.036124804749946,0.1605460890675194,11.712144227715612],["displaced_free",40.91662945592395,0.021659768273867015,9.03575567151654],["displaced_debt",33.58576910280187,0.009774011397140138,7.416857343535412],["owners",395.49305517389763,1.1232403040432741,87.33804968423573]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.52266166957367,"firm_cash":31.42553709928852,"private_loan":17.984489977441054,"net_investment":8.579291254297061,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.056104234437803324,"displaced_debt":0.06868025641429754},"adaptive":false,"tax_paid":1.6679247773068138,"eligible_dividends":33.358495546136275,"allowance":1.6679247773068138,"tax_arrears":0.12478449085210075,"supplements":{"displaced_free":0.7499140485459369,"displaced_debt":0.9180107287608767},"supplement_arrears":{"displaced_free":0.056104234437803324,"displaced_debt":0.06868025641429754},"total_dividend_payout":39.059999999999995,"owner_dividends":33.358495546136275,"cash_transfer_error":0.0},"groups":[["workers",54.54290645838842,0.181072755481054,11.882561764148907],["displaced_free",40.35181859148561,0.0240420086249186,8.790931907430794],["displaced_debt",32.897062921904514,0.010759539210724877,7.166860136557771],["owners",397.54907035972764,1.1485891228096994,86.60890461408353]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":282.130828572731,"firm_cash":31.552661760635964,"private_loan":17.804827698782063,"net_investment":9.126681525302601,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.3090186701891591,"displaced_debt":0.35845412797520915},"adaptive":false,"tax_paid":1.6760527886237666,"eligible_dividends":33.52105577247533,"allowance":1.6760527886237666,"tax_arrears":0.7922572890164692,"supplements":{"displaced_free":0.7724324799209372,"displaced_debt":0.9036203087028294},"supplement_arrears":{"displaced_free":0.3651229046269624,"displaced_debt":0.4271343843895068},"total_dividend_payout":39.821249999999985,"owner_dividends":33.52105577247533,"cash_transfer_error":0.0},"groups":[["workers",56.017529228340806,0.20218189262965766,12.048597881440543],["displaced_free",37.7454487089064,0.026529755332178495,8.118525390407022],["displaced_debt",29.906642117567802,0.011803668685897368,6.432506214080315],["owners",397.89704255759466,1.1777277446315393,85.58216561906885]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":293.56953882554035,"firm_cash":31.72322592872195,"private_loan":17.640469657281166,"net_investment":9.722903714887963,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.6007349240324358,"displaced_debt":0.6710101198920551},"adaptive":false,"tax_paid":1.6815867096347077,"eligible_dividends":33.631734192694154,"allowance":1.6815867096347077,"tax_arrears":2.06400233294096,"supplements":{"displaced_free":0.7869049671838426,"displaced_debt":0.8946817424508651},"supplement_arrears":{"displaced_free":0.9658578286593982,"displaced_debt":1.0981445042815619},"total_dividend_payout":40.500000000000014,"owner_dividends":33.631734192694154,"cash_transfer_error":0.0},"groups":[["workers",57.43905723748516,0.2238720023242301,12.205799662965596],["displaced_free",34.70594982660945,0.0288952230983805,7.375014338154508],["displaced_debt",26.64292560617521,0.01277048069472618,5.661621691312233],["owners",396.66120961201983,1.2109022250617827,84.29050704255421]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":304.98114309186127,"firm_cash":31.71746590659317,"private_loan":17.51550627891146,"net_investment":9.699863626372803,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":0.5865683602587097,"displaced_debt":0.6642148889874895},"adaptive":false,"tax_paid":1.6608037712660781,"eligible_dividends":33.21607542532156,"allowance":1.6608037712660781,"tax_arrears":3.3147855821871595,"supplements":{"displaced_free":0.777810571827763,"displaced_debt":0.8829931994383151},"supplement_arrears":{"displaced_free":1.552426188918108,"displaced_debt":1.7623593932690516},"total_dividend_payout":40.500000000000014,"owner_dividends":33.21607542532156,"cash_transfer_error":0.0},"groups":[["workers",57.99478835541529,0.24593926640092495,12.323892525525748],["displaced_free",34.922406623468596,0.03080829970007692,7.421011407487077],["displaced_debt",26.786999637894557,0.01350555939101857,5.692237423052595],["owners",392.6816208228146,1.2432109445355932,83.4448444248481]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":316.39114689052195,"firm_cash":31.71712580721538,"private_loan":17.389327756133365,"net_investment":9.698503228861597,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.5851113136573949,"displaced_debt":0.6662209892666147},"adaptive":false,"tax_paid":1.6417092593758937,"eligible_dividends":32.834185187517875,"allowance":1.6417092593758937,"tax_arrears":4.566117885111169,"supplements":{"displaced_free":0.7685336205804045,"displaced_debt":0.8731756387954892},"supplement_arrears":{"displaced_free":2.137537502575503,"displaced_debt":2.4285803825356664},"total_dividend_payout":40.500000000000014,"owner_dividends":32.834185187517875,"cash_transfer_error":0.0},"groups":[["workers",58.53093385378321,0.26823216892187984,12.437823443928933],["displaced_free",35.010206812201055,0.032742336166052086,7.4396689475927245],["displaced_debt",26.840473136392095,0.014247785995595586,5.70360054148332],["owners",388.8033333236115,1.2752897973528143,82.62070833126745]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":327.7985065396152,"firm_cash":31.71656392543229,"private_loan":17.262918158483817,"net_investment":9.696255701729228,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.5835336277861266,"displaced_debt":0.6673553834655676},"adaptive":false,"tax_paid":1.623666904775499,"eligible_dividends":32.47333809550998,"allowance":1.623666904775499,"tax_arrears":5.817006896362862,"supplements":{"displaced_free":0.7595165724611227,"displaced_debt":0.8641503323143763},"supplement_arrears":{"displaced_free":2.7210711303616297,"displaced_debt":3.095935766001234},"total_dividend_payout":40.500000000000014,"owner_dividends":32.47333809550998,"cash_transfer_error":0.0},"groups":[["workers",59.03717001226312,0.2907481117324233,12.545398627605913],["displaced_free",35.09258574243718,0.034681626896574634,7.4571744702679],["displaced_debt",26.897578631934937,0.01499137186412235,5.715735459286173],["owners",385.1466372841482,1.3071244710017282,81.84366042288148]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":339.2030158979713,"firm_cash":31.71595823865066,"private_loan":17.13623412920953,"net_investment":9.69383295460267,"money_identity_error":0.0,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.5820311332528438,"displaced_debt":0.6681430156992537},"adaptive":false,"tax_paid":1.6065880565057844,"eligible_dividends":32.131761130115684,"allowance":1.6065880565057844,"tax_arrears":7.0671810453149595,"supplements":{"displaced_free":0.7508969435073714,"displaced_debt":0.8556911129984129},"supplement_arrears":{"displaced_free":3.303102263614474,"displaced_debt":3.7640787817004875},"total_dividend_payout":40.500000000000014,"owner_dividends":32.131761130115684,"cash_transfer_error":0.0},"groups":[["workers",59.51673706947914,0.3134738883066012,12.647306627264317],["displaced_free",35.16871899493299,0.03662592796195338,7.47335278642326],["displaced_debt",26.953876578074212,0.01573657203632404,5.72769877284077],["owners",381.68573959237233,1.338728177118329,81.10821966337912]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":350.60447187069224,"firm_cash":31.715309394203203,"private_loan":17.00927747407928,"net_investment":9.69123757681281,"money_identity_error":0.0,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.5805395620555082,"displaced_debt":0.6686588904169734},"adaptive":false,"tax_paid":1.5903912434032978,"eligible_dividends":31.807824868065953,"allowance":1.5903912434032978,"tax_arrears":8.316379497787441,"supplements":{"displaced_free":0.7426921719605971,"displaced_debt":0.8476990714427007},"supplement_arrears":{"displaced_free":3.8836418256699816,"displaced_debt":4.432737672117461},"total_dividend_payout":40.500000000000014,"owner_dividends":31.807824868065953,"cash_transfer_error":0.0},"groups":[["workers",59.97184953380645,0.33639805083012847,12.74401802593387],["displaced_free",35.23985357608802,0.038574805782425,7.488468884918704],["displaced_debt",27.00902685376195,0.016483375890031387,5.739418206424416],["owners",378.4042013415896,1.3701117960521838,80.4108927850878]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":362.0026952232459,"firm_cash":31.714622462417665,"private_loan":16.882053176799136,"net_investment":9.688489849670617,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.5790409679163343,"displaced_debt":0.6689484990252735},"adaptive":false,"tax_paid":1.5750038272901208,"eligible_dividends":31.500076545802415,"allowance":1.5750038272901208,"tax_arrears":9.564368964729049,"supplements":{"displaced_free":0.7348882614002475,"displaced_debt":0.8401155658898735},"supplement_arrears":{"displaced_free":4.462682793586316,"displaced_debt":5.101686171142734},"total_dividend_payout":40.500000000000014,"owner_dividends":31.500076545802415,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",60.40450191929622,0.3595101196281068,12.835956657850447],["displaced_free",35.30671405293344,0.040527932336871186,7.502676736248356],["displaced_debt",27.062955621076643,0.01723175410932635,5.750878069478786],["owners",375.287171600674,1.4012852984680237,79.74852396514322]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":373.3975266731785,"firm_cash":31.7139016831107,"private_loan":16.75456724919849,"net_investment":9.685606732442707,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.5775292260175813,"displaced_debt":0.669041391692621},"adaptive":false,"tax_paid":1.5603611473251906,"eligible_dividends":31.207222946503812,"allowance":1.5603611473251906,"tax_arrears":10.810939582439252,"supplements":{"displaced_free":0.7274623033178482,"displaced_debt":0.8328988440073424},"supplement_arrears":{"displaced_free":5.0402120196038975,"displaced_debt":5.770727562835354},"total_dividend_payout":40.500000000000014,"owner_dividends":31.207222946503812,"cash_transfer_error":0.0},"groups":[["workers",60.816470115178426,0.3828004969459459,12.923499899475415],["displaced_free",35.369834061975595,0.04248503311696178,7.516089738169814],["displaced_debt",27.115704147946023,0.017981671330506623,5.762087131438531],["owners",372.3214447197978,1.4322578205203005,79.11830700295702]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":384.7888242032506,"firm_cash":31.71315072514036,"private_loan":16.626825730416744,"net_investment":9.682602900561307,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.5760029238925611,"displaced_debt":0.6689594332120645},"adaptive":false,"tax_paid":1.5464054345669196,"eligible_dividends":30.92810869133839,"allowance":1.5464054345669196,"tax_arrears":12.055901939543878,"supplements":{"displaced_free":0.7203895116160387,"displaced_debt":0.8260159229508808},"supplement_arrears":{"displaced_free":5.616214943496459,"displaced_debt":6.439686996047419},"total_dividend_payout":40.500000000000014,"owner_dividends":30.92810869133839,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",61.20934201227143,0.40626036704076174,13.006985177607678],["displaced_free",35.42963866417021,0.044445870800808016,7.5287982161361695],["displaced_debt",27.167351343277584,0.018733092029222777,5.773062160446487],["owners",369.4952288412252,1.4630377622934574,78.51773612876035]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":396.17646077064296,"firm_cash":31.712372770570916,"private_loan":16.49883434670102,"net_investment":9.679491082283477,"money_identity_error":4.973799150320701e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.5744625525635796,"displaced_debt":0.6687200387340543},"adaptive":false,"tax_paid":1.5330849098585038,"eligible_dividends":30.66169819717007,"allowance":1.5330849098585038,"tax_arrears":13.299084530841512,"supplements":{"displaced_free":0.7136456820768649,"displaced_debt":0.819439227781639},"supplement_arrears":{"displaced_free":6.190677496060038,"displaced_debt":7.108407034781473},"total_dividend_payout":40.500000000000014,"owner_dividends":30.66169819717007,"cash_transfer_error":0.0},"groups":[["workers",61.58454209125886,0.4298816111182484,13.086715194392507],["displaced_free",35.48648165659461,0.04641023662989911,7.540877352026355],["displaced_debt",27.217986235471184,0.01948598252166821,5.783822075037626],["owners",366.7979600304932,1.4936328685280462,77.9445665064798]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":407.5603223635285,"firm_cash":31.711570588488243,"private_loan":16.370598399747628,"net_investment":9.6762823539527,"money_identity_error":7.105427357601002e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.5729093486556224,"displaced_debt":0.6683377035568874},"adaptive":false,"tax_paid":1.5203530174020725,"eligible_dividends":30.407060348041448,"allowance":1.5203530174020725,"tax_arrears":14.54033158305402,"supplements":{"displaced_free":0.7072080584330519,"displaced_debt":0.8131449589690207},"supplement_arrears":{"displaced_free":6.763586844715661,"displaced_debt":7.77674473833836},"total_dividend_payout":40.500000000000014,"owner_dividends":30.407060348041448,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",61.94335225297137,0.4536567336584611,13.162962353756416],["displaced_free",35.54066491208429,0.048377945106967586,7.552391293817911],["displaced_debt",27.267697151743754,0.020240311621394055,5.794385644745548],["owners",364.2201444718113,1.5240502976573336,77.3967807002599]]}]}},"external__1.00__1.0__0.10":{"mode":"external","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"sum_tax_paid":36.64391837057998,"sum_grants_paid":36.64391837057998,"sum_requests":36.64391837057998,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9991410046281357,"displaced_debt":0.9992938445452693},"sum_tax_paid":38.36610352615379,"sum_grants_paid":38.36610352615379,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-1.7221851555738112,"terminal_capital_change_pct":-0.05168329955673734,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.4949219680946,"displaced_free":99.69781001693752,"displaced_debt":99.23043605180892,"owners":109.13099972148372},"consumption_index":{"workers":150.87961167003218,"displaced_free":98.91740789491176,"displaced_debt":98.26114011645518,"owners":108.21481686875903},"wealth_change":{"workers":160.72815606069474,"displaced_free":128.4003515192323,"displaced_debt":78.5811028847077,"owners":1078.71302371429},"real_wealth":{"workers":380.72815606069474,"displaced_free":348.4003515192323,"displaced_debt":98.5811028847077,"owners":4098.71302371429},"equity_share":{"workers":0.2310257262809607,"displaced_free":0.02615223934538871,"displaced_debt":0.01118165416962783,"owners":0.7316403802040228},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.9794135958971,"firm_cash":31.834481671875544,"private_loan":18.85531022353856,"net_investment":8.078578861415167,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":0.04513644023869645,"requested":0.04513644023869645,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.04513644023869645,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.0190582789945,1.0316045526222104,86.83981099717644]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.8060727942584,"firm_cash":31.682414939621047,"private_loan":18.675767361512186,"net_investment":8.164659758484191,"money_identity_error":0.0,"policy":{"assessment":0.21159758484184676,"requested":0.21159758484184676,"grant_plan":{"displaced_free":0.037811058428344424,"displaced_debt":0.17378652641350234},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.7755575615628914e-17},"adaptive":true,"tax_paid":0.21159758484184676,"eligible_dividends":32.01259317907477,"allowance":3.201259317907477,"tax_arrears":0.0,"supplements":{"displaced_free":0.037811058428344424,"displaced_debt":0.1737865264135023},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.01259317907477,"cash_transfer_error":-2.7755575615628914e-17},"groups":[["workers",48.394254045132456,0.10249708347789288,11.19117124793688],["displaced_free",40.95180686849347,0.014596590474157956,9.470105338339115],["displaced_debt",33.60530991982769,0.006876624004723483,7.771227918960153],["owners",378.794891290517,1.0533373778084398,87.59631861093206]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.8725662730539,"firm_cash":31.56437726642597,"private_loan":18.499572854640867,"net_investment":8.250509065703923,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5120906570391988,"requested":0.5120906570391988,"grant_plan":{"displaced_free":0.1780276107345795,"displaced_debt":0.33406304630461925},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5120906570391988,"eligible_dividends":32.46084054771236,"allowance":3.246084054771236,"tax_arrears":0.0,"supplements":{"displaced_free":0.1780276107345795,"displaced_debt":0.33406304630461925},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.46084054771236,"cash_transfer_error":0.0},"groups":[["workers",49.95729960069464,0.12125525139910732,11.365285659158031],["displaced_free",40.95180686849348,0.01695606957868425,9.316536062582266],["displaced_debt",33.60530991982768,0.00784472569082963,7.6452080067607975],["owners",386.0988292408391,1.0759355378466415,87.8374836522909]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.16751243184217,"firm_cash":31.47800236057464,"private_loan":18.326448063579534,"net_investment":8.329701749991031,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.8793251922177565,"requested":0.8793251922177565,"grant_plan":{"displaced_free":0.3554777501181068,"displaced_debt":0.5238474420996497},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.8793251922177565,"eligible_dividends":32.832988962208475,"allowance":3.2832988962208476,"tax_arrears":0.0,"supplements":{"displaced_free":0.3554777501181068,"displaced_debt":0.5238474420996497},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.832988962208475,"cash_transfer_error":0.0},"groups":[["workers",51.506105792365744,0.1406055866191414,11.539348701558863],["displaced_free",40.95180686849346,0.019310261432760017,9.174779808037478],["displaced_debt",33.60530991982768,0.008810658001472266,7.5288819339613955],["owners",391.6330845107126,1.0992578891802651,87.74087374134233]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.6791430835053,"firm_cash":31.42256843557557,"private_loan":18.156147650417445,"net_investment":8.40194040896911,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3077374230243466,"requested":1.3077374230243466,"grant_plan":{"displaced_free":0.5660809119206593,"displaced_debt":0.7416565111036872},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.3077374230243466,"eligible_dividends":33.13093951731529,"allowance":3.3130939517315294,"tax_arrears":0.0,"supplements":{"displaced_free":0.5660809119206593,"displaced_debt":0.7416565111036872},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.13093951731529,"cash_transfer_error":0.0},"groups":[["workers",53.03609811624944,0.16054609772027542,11.712138334005084],["displaced_free",40.95180686849347,0.021659657545236483,9.043524016792308],["displaced_debt",33.60530991982768,0.009774622604276546,7.421172607295281],["owners",395.4323804473389,1.1232483936882092,87.32465068212068]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.3955705475965,"firm_cash":31.39750741181981,"private_loan":17.988454486829415,"net_investment":8.467172504422308,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.7945821870801684,"requested":1.7945821870801684,"grant_plan":{"displaced_free":0.8080088786996225,"displaced_debt":0.9865733083805459},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.7945821870801684,"eligible_dividends":33.358517701440604,"allowance":3.3358517701440604,"tax_arrears":0.0,"supplements":{"displaced_free":0.8080088786996225,"displaced_debt":0.9865733083805459},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.358517701440604,"cash_transfer_error":0.0},"groups":[["workers",54.54286084560845,0.1810727626352289,11.882551827078984],["displaced_free",40.95180686849347,0.024004689291007453,8.921643639207506],["displaced_debt",33.60530991982769,0.010736796493716056,7.32115680396246],["owners",397.5277629793767,1.1478528676992468,86.60426264907849]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":281.3047932315078,"firm_cash":31.402328499686057,"private_loan":17.82317549780459,"net_investment":8.525348481503016,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.3374503322717084,"requested":2.3374503322717084,"grant_plan":{"displaced_free":1.0795891734270673,"displaced_debt":1.2578611588446413},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3374503322717084,"eligible_dividends":33.51913048834798,"allowance":3.3519130488347986,"tax_arrears":0.0,"supplements":{"displaced_free":1.0795891734270673,"displaced_debt":1.2578611588446413},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.51913048834798,"cash_transfer_error":0.0},"groups":[["workers",56.02214114258792,0.2021796174557189,12.049589840582486],["displaced_free",40.95180686849347,0.0263457369710832,8.808168804904414],["displaced_debt",33.60530991982768,0.011697335708489577,7.228038642238799],["owners",397.949175388478,1.173018557749781,85.59337867191832]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.39470053631453,"firm_cash":31.43660530227138,"private_loan":17.660138242302747,"net_investment":8.576421209085709,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.934212090857237,"requested":2.934212090857237,"grant_plan":{"displaced_free":1.3792864205997897,"displaced_debt":1.5549256702574474},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.934212090857237,"eligible_dividends":33.61581163864354,"allowance":3.3615811638643542,"tax_arrears":0.0,"supplements":{"displaced_free":1.3792864205997897,"displaced_debt":1.5549256702574474},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.61581163864354,"cash_transfer_error":0.0},"groups":[["workers",57.46986749926738,0.22385883447734603,12.212346843594318],["displaced_free",40.95180686849347,0.02868313726169532,8.702258959554863],["displaced_debt",33.60530991982768,0.012656378387912198,7.141128357963384],["owners",396.7253259040344,1.1986940625326545,84.3041317546073]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":301.4775491604599,"firm_cash":31.43510533263085,"private_loan":17.501446501014673,"net_investment":8.570421330523558,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.8742133052356786,"requested":2.8742133052356786,"grant_plan":{"displaced_free":1.3468748583979742,"displaced_debt":1.5273384468377047},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":true,"tax_paid":2.8742133052356786,"eligible_dividends":33.16303104841691,"allowance":3.3163031048416913,"tax_arrears":0.0,"supplements":{"displaced_free":1.3468748583979742,"displaced_debt":1.5273384468377045},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.16303104841691,"cash_transfer_error":0.0},"groups":[["workers",58.07385567631381,0.24591462202988573,12.340694331216685],["displaced_free",40.95180686849347,0.03095823764327829,8.702258959554863],["displaced_debt",33.60530991982768,0.013589859219018523,7.141128357963382],["owners",392.5679954713227,1.2238351135373258,83.42069903765608]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":311.55403403228695,"firm_cash":31.433753035263212,"private_loan":17.3427547597266,"net_investment":8.56501214105299,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.820121410529997,"requested":2.820121410529997,"grant_plan":{"displaced_free":1.3178733247605448,"displaced_debt":1.502248085769452},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.820121410529997,"eligible_dividends":32.73155454415472,"allowance":3.273155454415472,"tax_arrears":0.0,"supplements":{"displaced_free":1.3178733247605448,"displaced_debt":1.502248085769452},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.73155454415472,"cash_transfer_error":0.0},"groups":[["workers",58.65429105662849,0.26821674314968813,12.464036849533553],["displaced_free",40.95180686849347,0.03323333802486127,8.702258959554863],["displaced_debt",33.60530991982768,0.014523340050124848,7.141128357963384],["owners",388.5685853323032,1.2486988808735715,82.57082438311443]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.6245141657016,"firm_cash":31.43247702835057,"private_loan":17.184063018438525,"net_investment":8.559908113402443,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.7690811340243755,"requested":2.7690811340243755,"grant_plan":{"displaced_free":1.2906903667661047,"displaced_debt":1.478390767258271},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.7690811340243755,"eligible_dividends":32.32133949553625,"allowance":3.232133949553625,"tax_arrears":0.0,"supplements":{"displaced_free":1.2906903667661047,"displaced_debt":1.478390767258271},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.32133949553625,"cash_transfer_error":0.0},"groups":[["workers",59.20718214501156,0.29075797872596854,12.581526205814956],["displaced_free",40.95180686849347,0.03550843840644424,8.702258959554863],["displaced_debt",33.60530991982768,0.015456820881231173,7.141128357963384],["owners",384.7583950977458,1.2732939588286594,81.76115895827098]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.68931480600185,"firm_cash":31.43127013606377,"private_loan":17.02537127715045,"net_investment":8.555080544255176,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.7208054425518933,"requested":2.7208054425518933,"grant_plan":{"displaced_free":1.2651481542895282,"displaced_debt":1.4556572882623653},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.7208054425518933,"eligible_dividends":31.930561131725256,"allowance":3.193056113172526,"tax_arrears":0.0,"supplements":{"displaced_free":1.2651481542895282,"displaced_debt":1.4556572882623653},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.930561131725256,"cash_transfer_error":0.0},"groups":[["workers",59.73485493121499,0.31352648640017966,12.693656672883185],["displaced_free",40.95180686849347,0.03778353878802722,8.702258959554863],["displaced_debt",33.60530991982768,0.016390301712337497,7.141128357963384],["owners",381.12148052546604,1.297633773776867,80.98831461166154]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":341.74873158550713,"firm_cash":31.430126065644856,"private_loan":16.866679535862378,"net_investment":8.550504262579508,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.675042625795134,"requested":2.675042625795134,"grant_plan":{"displaced_free":1.2410913338429395,"displaced_debt":1.4339512919521944},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.675042625795134,"eligible_dividends":31.557732359281882,"allowance":3.1557732359281885,"tax_arrears":0.0,"supplements":{"displaced_free":1.2410913338429395,"displaced_debt":1.4339512919521944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.557732359281882,"cash_transfer_error":0.0},"groups":[["workers",60.23917806197855,0.3365115506848643,12.80082533817044],["displaced_free",40.95180686849347,0.040058639169610194,8.702258959554863],["displaced_debt",33.60530991982768,0.01732378254344382,7.141128357963384],["owners",377.6450572180703,1.321730482351026,80.24957465883993]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":351.8030340319508,"firm_cash":31.429039269869268,"private_loan":16.707987794574304,"net_investment":8.546157079477112,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.6315707947712483,"requested":2.6315707947712483,"grant_plan":{"displaced_free":1.218383474876028,"displaced_debt":1.4131873198952203},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.6315707947712483,"eligible_dividends":31.201516384918804,"allowance":3.1201516384918806,"tax_arrears":0.0,"supplements":{"displaced_free":1.218383474876028,"displaced_debt":1.4131873198952203},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.201516384918804,"cash_transfer_error":0.0},"groups":[["workers",60.7218379471746,0.35970327137588565,12.903390563774602],["displaced_free",40.95180686849347,0.04233373955119317,8.702258959554863],["displaced_debt",33.60530991982768,0.018257263374550144,7.141128357963384],["owners",374.3175813523142,1.3455952997632068,79.54248603736677]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":361.85246857034605,"firm_cash":31.428004839408995,"private_loan":16.54929605328623,"net_investment":8.542019357635965,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.590193576359769,"requested":2.590193576359769,"grant_plan":{"displaced_free":1.1969042781469867,"displaced_debt":1.393289298212782},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.590193576359769,"eligible_dividends":30.860712040428535,"allowance":3.0860712040428537,"tax_arrears":0.0,"supplements":{"displaced_free":1.1969042781469867,"displaced_debt":1.393289298212782},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.860712040428535,"cash_transfer_error":0.0},"groups":[["workers",61.18435444491792,0.38309248505782834,13.001675319545058],["displaced_free",40.95180686849347,0.044608839932776145,8.702258959554863],["displaced_debt",33.60530991982768,0.019190744205656467,7.141128357963384],["owners",371.1286449485952,1.3692385926754906,78.86483705157647]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":371.89726110385755,"firm_cash":31.427018413371187,"private_loan":16.390604311998157,"net_investment":8.538073653484773,"money_identity_error":0.0,"policy":{"assessment":2.5507365348477835,"requested":2.5507365348477835,"grant_plan":{"displaced_free":1.1765472635578997,"displaced_debt":1.374189271289884},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5507365348477835,"eligible_dividends":30.534236422287417,"allowance":3.0534236422287417,"tax_arrears":0.0,"supplements":{"displaced_free":1.1765472635578997,"displaced_debt":1.374189271289884},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.534236422287417,"cash_transfer_error":0.0},"groups":[["workers",61.62810170819958,0.40667069020009006,13.095971612992411],["displaced_free",40.95180686849347,0.04688394031435912,8.702258959554863],["displaced_debt",33.60530991982768,0.02012422503676279,7.141128357963384],["owners",368.0688341544612,1.3926699664819924,78.214627257823]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":381.93761924278346,"firm_cash":31.426076104521762,"private_loan":16.231912570710083,"net_investment":8.534304418087046,"money_identity_error":0.0,"policy":{"assessment":2.5130441808704616,"requested":2.5130441808704616,"grant_plan":{"displaced_free":1.1572178441226981,"displaced_debt":1.3558263367477632},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5130441808704616,"eligible_dividends":30.221110317992444,"allowance":3.022111031799245,"tax_arrears":0.0,"supplements":{"displaced_free":1.1572178441226981,"displaced_debt":1.3558263367477632},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.221110317992444,"cash_transfer_error":0.0},"groups":[["workers",62.054325704791616,0.43042998197715765,13.186544212268219],["displaced_free",40.95180686849347,0.0491590406959421,8.702258959554863],["displaced_debt",33.60530991982768,0.021057705867869113,7.141128357963384],["owners",365.12961012417253,1.4158983411936332,77.59004215138665]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":391.97373423784495,"firm_cash":31.425174436450575,"private_loan":16.07322082942201,"net_investment":8.530697745802257,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.4769774580226827,"requested":2.4769774580226827,"grant_plan":{"displaced_free":1.1388317129373458,"displaced_debt":1.3381457450853371},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.4769774580226827,"eligible_dividends":29.92044576665395,"allowance":2.992044576665395,"tax_arrears":0.0,"supplements":{"displaced_free":1.1388317129373458,"displaced_debt":1.3381457450853371},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.92044576665395,"cash_transfer_error":0.0},"groups":[["workers",62.464159231393324,0.4543629951202563,13.273633836671081],["displaced_free",40.95180686849347,0.05143414107752507,8.702258959554863],["displaced_debt",33.60530991982768,0.021991186698975436,7.141128357963384],["owners",362.30320687660503,1.438932017883322,76.98943146127857]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.4800431604759,"displaced_free":103.25992085998735,"displaced_debt":103.5625351161639,"owners":108.22387136939622},"consumption_index":{"workers":150.86408595773446,"displaced_free":102.63439312244203,"displaced_debt":102.82124439472359,"owners":107.20279650901854},"wealth_change":{"workers":160.72542350406366,"displaced_free":129.41486754159462,"displaced_debt":79.61737126298749,"owners":1078.708306450344},"real_wealth":{"workers":380.72542350406366,"displaced_free":349.4148675415946,"displaced_debt":99.61737126298749,"owners":4098.708306450344},"equity_share":{"workers":0.2308998241303605,"displaced_free":0.02629824424592227,"displaced_debt":0.011257793338867337,"owners":0.7315441382848499},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.973799150320701e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":3.0839184655112444,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97941359589714,"firm_cash":31.834481671875523,"private_loan":18.85531022353856,"net_investment":8.078578861415181,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":31.48384764424905,"allowance":3.1483847644249052,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.01905827899446,1.0316045526222104,86.83981099717643]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.80600872216016,"firm_cash":31.682400122948305,"private_loan":18.675735723682077,"net_investment":8.16460049179328,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":32.01259317907477,"allowance":3.201259317907477,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.01259317907477,"cash_transfer_error":0.0},"groups":[["workers",48.394254045132456,0.10249708347789288,11.19117124793688],["displaced_free",40.95096562022756,0.014596648894176422,9.469910799677622],["displaced_debt",33.600384679248876,0.006876795020021359,7.770088957076302],["owners",378.80129850034444,1.0533367479225093,87.59780027820466]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.87221181364666,"firm_cash":31.564311203313153,"private_loan":18.499495466985778,"net_investment":8.25024481325272,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":32.46083217769241,"allowance":3.2460832177692414,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.46083217769241,"cash_transfer_error":0.0},"groups":[["workers",49.95730111867443,0.12125525066120046,11.365286004498433],["displaced_free",40.942007780603404,0.016956701601542862,9.314306770087274],["displaced_debt",33.58905882052988,0.007845148078792235,7.6415108816705475],["owners",386.1277726752586,1.0759323502127214,87.84406828362134]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.16655702495402,"firm_cash":31.477867725225558,"private_loan":18.326407849927687,"net_investment":8.329163208594679,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":32.832949025242804,"allowance":3.283294902524281,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.832949025242804,"cash_transfer_error":0.0},"groups":[["workers",51.50611503061242,0.1406055827391745,11.539350771281436],["displaced_free",40.921819672000694,0.019311732088556216,9.168061522669385],["displaced_debt",33.58157934691988,0.008810872980833086,7.523565372915703],["owners",391.69274708719536,1.0992506861347884,87.75424045318896]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.6775733449705,"firm_cash":31.422432770670262,"private_loan":18.15625339638011,"net_investment":8.401397749347879,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":33.13086668656547,"allowance":3.313086668656547,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.13086668656547,"cash_transfer_error":0.0},"groups":[["workers",53.036124804749946,0.1605460890675194,11.712144227715612],["displaced_free",40.91662945592395,0.021659768273867015,9.03575567151654],["displaced_debt",33.58576910280187,0.009774011397140138,7.416857343535412],["owners",395.49305517389763,1.1232403040432741,87.33804968423573]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.39378588393953,"firm_cash":31.397460588846783,"private_loan":17.988782493466946,"net_investment":8.466985212530176,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":33.358495546136275,"allowance":3.3358495546136275,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.358495546136275,"cash_transfer_error":0.0},"groups":[["workers",54.54290645838842,0.181072755481054,11.882561764148907],["displaced_free",40.93125576682686,0.02400176993218657,8.91716643491585],["displaced_debt",33.606383602904636,0.010734910020412373,7.321390713489939],["owners",397.54907035972764,1.1478485170325305,86.60890461408353]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":281.3037147096584,"firm_cash":31.40248038104898,"private_loan":17.823750620870648,"net_investment":8.525956006954658,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.343525586788135,"eligible_dividends":33.51922868650241,"allowance":3.351922868650241,"tax_arrears":0.0,"supplements":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.51922868650241,"cash_transfer_error":0.0},"groups":[["workers",56.02219393041043,0.20217962506615159,12.049601194515],["displaced_free",40.97050704537231,0.026338917006413887,8.812190955017577],["displaced_debt",33.64862849757741,0.01169401308760529,7.237355870815141],["owners",397.87972570101664,1.1730242145756618,85.5784410020721]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.3958713865477,"firm_cash":31.437083293838953,"private_loan":17.66091133017249,"net_investment":8.578333175355908,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.9533317535591985,"eligible_dividends":33.61608026883888,"allowance":3.361608026883888,"tax_arrears":0.0,"supplements":{"displaced_free":1.3876398912162786,"displaced_debt":1.5656918623429201},"supplement_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.61608026883888,"cash_transfer_error":0.0},"groups":[["workers",57.469895599762076,0.22385887517930286,12.21235281494944],["displaced_free",41.03850577770733,0.028672662510096508,8.720682477762807],["displaced_debt",33.71776989333418,0.012651891268182698,7.165026102333512],["owners",396.50347659702516,1.1987176707085203,84.25698877686784]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":301.4831169183727,"firm_cash":31.436039675512788,"private_loan":17.502253663802893,"net_investment":8.574158702051221,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.911587020512277,"eligible_dividends":33.16348739321823,"allowance":3.3163487393218234,"tax_arrears":0.0,"supplements":{"displaced_free":1.3643789320864725,"displaced_debt":1.5472080884258046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.16348739321823,"cash_transfer_error":0.0},"groups":[["workers",58.07380178864154,0.24591471351517172,12.340682880086327],["displaced_free",41.13454581739787,0.030945910050546182,8.741090986197047],["displaced_debt",33.813510564210866,0.013585171658592094,7.185370994894811],["owners",392.13346401494505,1.2238853931695868,83.32836110317582]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":311.5681806315844,"firm_cash":31.435576039057473,"private_loan":17.343657197375286,"net_investment":8.57230415622999,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8930415622999033,"eligible_dividends":32.73217827332708,"allowance":3.273217827332708,"tax_arrears":0.0,"supplements":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.73217827332708,"cash_transfer_error":0.0},"groups":[["workers",58.654075625331686,0.26821689220680794,12.463991070382983],["displaced_free",41.32756272164218,0.033217758644273544,8.782107078348963],["displaced_debt",33.99621176196144,0.014518092049342722,7.224194999416806],["owners",387.7176472422513,1.2488010367862648,82.3900000389784]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.65106956288173,"firm_cash":31.435113897900653,"private_loan":17.184114213557226,"net_investment":8.570455591602723,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.874555916027193,"eligible_dividends":32.32230057304649,"allowance":3.2322300573046494,"tax_arrears":0.0,"supplements":{"displaced_free":1.3430502002472493,"displaced_debt":1.531505715779944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.32230057304649,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",59.20664117218934,0.2907582022536034,12.581411249090236],["displaced_free",41.50241434734653,0.03550159187702419,8.819263048811138],["displaced_debt",34.16472273647086,0.015456580189448963,7.260003581500056],["owners",383.5280736331783,1.273449131545706,81.49971564705038]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.73186511646503,"firm_cash":31.434669055136425,"private_loan":17.023732692251688,"net_investment":8.568676220545782,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8567622054578816,"eligible_dividends":31.93152010756653,"allowance":3.1931520107566533,"tax_arrears":0.0,"supplements":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.93152010756653,"cash_transfer_error":0.0},"groups":[["workers",59.733850698068885,0.31352672474548554,12.693443273339637],["displaced_free",41.667528696269436,0.037795815288757126,8.854349847957256],["displaced_debt",34.325984375062276,0.01640000090301095,7.294271679700734],["owners",379.5321647416476,1.2978443259743027,80.65058500760011]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":341.8106403748033,"firm_cash":31.43423974239689,"private_loan":16.862548728811348,"net_investment":8.56695896958756,"money_identity_error":0.0,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.8395896958757794,"eligible_dividends":31.55844190118032,"allowance":3.155844190118032,"tax_arrears":0.0,"supplements":{"displaced_free":1.3232317340161053,"displaced_debt":1.5163579618596739},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.55844190118032,"cash_transfer_error":0.0},"groups":[["workers",60.237575027775065,0.33651168957890515,12.8004846934022],["displaced_free",41.823470128648204,0.04009984872796801,8.887487402337744],["displaced_debt",34.48031218639555,0.017348141864424717,7.327066339609054],["owners",375.716028142442,1.3219985376628938,79.83965598026892]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":351.88746311530116,"firm_cash":31.433824832355793,"private_loan":16.700598254786883,"net_investment":8.56529932942317,"money_identity_error":0.0,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.822993294231729,"eligible_dividends":31.2017741567882,"allowance":3.1201774156788202,"tax_arrears":0.0,"supplements":{"displaced_free":1.3139292293165818,"displaced_debt":1.5090640649151468},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.2017741567882,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",60.71950573788723,0.3597031413278465,12.902894969301036],["displaced_free",41.97104255121036,0.042413126761326095,8.9188465421322],["displaced_debt",34.62824633607305,0.018300791711627455,7.358502346415523],["owners",372.06653177782187,1.3459228310885802,79.06413800278715]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":361.96239626412887,"firm_cash":31.43342329412588,"private_loan":16.5379142647529,"net_investment":8.563693176503534,"money_identity_error":0.0,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.806931765035393,"eligible_dividends":30.860354193575354,"allowance":3.0860354193575357,"tax_arrears":0.0,"supplements":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999636},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.860354193575354,"cash_transfer_error":0.0},"groups":[["workers",61.18116862956885,0.3830918629869018,13.00099833378338],["displaced_free",42.110949524923136,0.04473513558544106,8.948576774046167],["displaced_debt",34.77026156388003,0.019257756358886186,7.388680582324505],["owners",368.57186525123234,1.369627439712702,78.32152136588687]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":372.0354983572667,"firm_cash":31.433034194791794,"private_loan":16.374527232780164,"net_investment":8.562136779167147,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7913677916715454,"eligible_dividends":30.533130933948705,"allowance":3.0533130933948707,"tax_arrears":0.0,"supplements":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.533130933948705,"cash_transfer_error":0.0},"groups":[["workers",61.62394430646846,0.40666930149990793,13.095088165124547],["displaced_free",42.243819261229646,0.047065405716248836,8.9768115930113],["displaced_debt",34.90678539842622,0.020218856546961112,7.4176918971655725],["owners",365.2213524989811,1.39312185252689,77.60953740603348]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":382.106823945638,"firm_cash":31.43265668752892,"private_loan":16.210465367946384,"net_investment":8.560626750115603,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7762675011561377,"eligible_dividends":30.219151585987824,"allowance":3.0219151585987825,"tax_arrears":0.0,"supplements":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.219151585987824,"cash_transfer_error":0.0},"groups":[["workers",62.049085437224115,0.4304275029027505,13.185430655410125],["displaced_free",42.3702140678857,0.049403507146966036,9.00367048942571],["displaced_debt",35.03820367473872,0.021183926340100988,7.445618280881978],["owners",362.0053165483881,1.4164148872110887,76.92612976653247]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":392.1764239538279,"firm_cash":31.432290001740384,"private_loan":16.045754841024134,"net_investment":8.559160006961449,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.761600069614582,"eligible_dividends":29.917550163227784,"allowance":2.9917550163227786,"tax_arrears":0.0,"supplements":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.917550163227784,"cash_transfer_error":0.0},"groups":[["workers",62.457731586502064,0.45435905536132754,13.272267962131687],["displaced_free",42.490638752691,0.05174904510318154,9.029260734946837],["displaced_debt",35.16486558299548,0.02215281179258481,7.47253393638654],["owners",358.914962712194,1.4395147544095352,76.26942957634122]]}]}},"external__1.00__1.0__0.20":{"mode":"external","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":1.0},"sum_tax_paid":36.64391837057998,"sum_grants_paid":36.64391837057998,"sum_requests":36.64391837057998,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":false,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":0.9991410046281357,"displaced_debt":0.9992938445452693},"sum_tax_paid":38.36610352615379,"sum_grants_paid":38.36610352615379,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-1.7221851555738112,"terminal_capital_change_pct":-0.05168329955673734,"terminal_dividend_change_pct":0.0},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.4949219680946,"displaced_free":99.69781001693752,"displaced_debt":99.23043605180892,"owners":109.13099972148372},"consumption_index":{"workers":150.87961167003218,"displaced_free":98.91740789491176,"displaced_debt":98.26114011645518,"owners":108.21481686875903},"wealth_change":{"workers":160.72815606069474,"displaced_free":128.4003515192323,"displaced_debt":78.5811028847077,"owners":1078.71302371429},"real_wealth":{"workers":380.72815606069474,"displaced_free":348.4003515192323,"displaced_debt":98.5811028847077,"owners":4098.71302371429},"equity_share":{"workers":0.2310257262809607,"displaced_free":0.02615223934538871,"displaced_debt":0.01118165416962783,"owners":0.7316403802040228},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.9794135958971,"firm_cash":31.834481671875544,"private_loan":18.85531022353856,"net_investment":8.078578861415167,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":0.04513644023869645,"requested":0.04513644023869645,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.04513644023869645,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.04513644023869645},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.0190582789945,1.0316045526222104,86.83981099717644]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.8060727942584,"firm_cash":31.682414939621047,"private_loan":18.675767361512186,"net_investment":8.164659758484191,"money_identity_error":0.0,"policy":{"assessment":0.21159758484184676,"requested":0.21159758484184676,"grant_plan":{"displaced_free":0.037811058428344424,"displaced_debt":0.17378652641350234},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.7755575615628914e-17},"adaptive":true,"tax_paid":0.21159758484184676,"eligible_dividends":32.01259317907477,"allowance":6.402518635814954,"tax_arrears":0.0,"supplements":{"displaced_free":0.037811058428344424,"displaced_debt":0.1737865264135023},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.01259317907477,"cash_transfer_error":-2.7755575615628914e-17},"groups":[["workers",48.394254045132456,0.10249708347789288,11.19117124793688],["displaced_free",40.95180686849347,0.014596590474157956,9.470105338339115],["displaced_debt",33.60530991982769,0.006876624004723483,7.771227918960153],["owners",378.794891290517,1.0533373778084398,87.59631861093206]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.8725662730539,"firm_cash":31.56437726642597,"private_loan":18.499572854640867,"net_investment":8.250509065703923,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5120906570391988,"requested":0.5120906570391988,"grant_plan":{"displaced_free":0.1780276107345795,"displaced_debt":0.33406304630461925},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.5120906570391988,"eligible_dividends":32.46084054771236,"allowance":6.492168109542472,"tax_arrears":0.0,"supplements":{"displaced_free":0.1780276107345795,"displaced_debt":0.33406304630461925},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.46084054771236,"cash_transfer_error":0.0},"groups":[["workers",49.95729960069464,0.12125525139910732,11.365285659158031],["displaced_free",40.95180686849348,0.01695606957868425,9.316536062582266],["displaced_debt",33.60530991982768,0.00784472569082963,7.6452080067607975],["owners",386.0988292408391,1.0759355378466415,87.8374836522909]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.16751243184217,"firm_cash":31.47800236057464,"private_loan":18.326448063579534,"net_investment":8.329701749991031,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.8793251922177565,"requested":0.8793251922177565,"grant_plan":{"displaced_free":0.3554777501181068,"displaced_debt":0.5238474420996497},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.8793251922177565,"eligible_dividends":32.832988962208475,"allowance":6.566597792441695,"tax_arrears":0.0,"supplements":{"displaced_free":0.3554777501181068,"displaced_debt":0.5238474420996497},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.832988962208475,"cash_transfer_error":0.0},"groups":[["workers",51.506105792365744,0.1406055866191414,11.539348701558863],["displaced_free",40.95180686849346,0.019310261432760017,9.174779808037478],["displaced_debt",33.60530991982768,0.008810658001472266,7.5288819339613955],["owners",391.6330845107126,1.0992578891802651,87.74087374134233]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.6791430835053,"firm_cash":31.42256843557557,"private_loan":18.156147650417445,"net_investment":8.40194040896911,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3077374230243466,"requested":1.3077374230243466,"grant_plan":{"displaced_free":0.5660809119206593,"displaced_debt":0.7416565111036872},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.3077374230243466,"eligible_dividends":33.13093951731529,"allowance":6.626187903463059,"tax_arrears":0.0,"supplements":{"displaced_free":0.5660809119206593,"displaced_debt":0.7416565111036872},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.13093951731529,"cash_transfer_error":0.0},"groups":[["workers",53.03609811624944,0.16054609772027542,11.712138334005084],["displaced_free",40.95180686849347,0.021659657545236483,9.043524016792308],["displaced_debt",33.60530991982768,0.009774622604276546,7.421172607295281],["owners",395.4323804473389,1.1232483936882092,87.32465068212068]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.3955705475965,"firm_cash":31.39750741181981,"private_loan":17.988454486829415,"net_investment":8.467172504422308,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.7945821870801684,"requested":1.7945821870801684,"grant_plan":{"displaced_free":0.8080088786996225,"displaced_debt":0.9865733083805459},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":1.7945821870801684,"eligible_dividends":33.358517701440604,"allowance":6.671703540288121,"tax_arrears":0.0,"supplements":{"displaced_free":0.8080088786996225,"displaced_debt":0.9865733083805459},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.358517701440604,"cash_transfer_error":0.0},"groups":[["workers",54.54286084560845,0.1810727626352289,11.882551827078984],["displaced_free",40.95180686849347,0.024004689291007453,8.921643639207506],["displaced_debt",33.60530991982769,0.010736796493716056,7.32115680396246],["owners",397.5277629793767,1.1478528676992468,86.60426264907849]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":281.3047932315078,"firm_cash":31.402328499686057,"private_loan":17.82317549780459,"net_investment":8.525348481503016,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.3374503322717084,"requested":2.3374503322717084,"grant_plan":{"displaced_free":1.0795891734270673,"displaced_debt":1.2578611588446413},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.3374503322717084,"eligible_dividends":33.51913048834798,"allowance":6.703826097669597,"tax_arrears":0.0,"supplements":{"displaced_free":1.0795891734270673,"displaced_debt":1.2578611588446413},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.51913048834798,"cash_transfer_error":0.0},"groups":[["workers",56.02214114258792,0.2021796174557189,12.049589840582486],["displaced_free",40.95180686849347,0.0263457369710832,8.808168804904414],["displaced_debt",33.60530991982768,0.011697335708489577,7.228038642238799],["owners",397.949175388478,1.173018557749781,85.59337867191832]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.39470053631453,"firm_cash":31.43660530227138,"private_loan":17.660138242302747,"net_investment":8.576421209085709,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.934212090857237,"requested":2.934212090857237,"grant_plan":{"displaced_free":1.3792864205997897,"displaced_debt":1.5549256702574474},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.934212090857237,"eligible_dividends":33.61581163864354,"allowance":6.7231623277287085,"tax_arrears":0.0,"supplements":{"displaced_free":1.3792864205997897,"displaced_debt":1.5549256702574474},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.61581163864354,"cash_transfer_error":0.0},"groups":[["workers",57.46986749926738,0.22385883447734603,12.212346843594318],["displaced_free",40.95180686849347,0.02868313726169532,8.702258959554863],["displaced_debt",33.60530991982768,0.012656378387912198,7.141128357963384],["owners",396.7253259040344,1.1986940625326545,84.3041317546073]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":301.4775491604599,"firm_cash":31.43510533263085,"private_loan":17.501446501014673,"net_investment":8.570421330523558,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.8742133052356786,"requested":2.8742133052356786,"grant_plan":{"displaced_free":1.3468748583979742,"displaced_debt":1.5273384468377047},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":true,"tax_paid":2.8742133052356786,"eligible_dividends":33.16303104841691,"allowance":6.632606209683383,"tax_arrears":0.0,"supplements":{"displaced_free":1.3468748583979742,"displaced_debt":1.5273384468377045},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.16303104841691,"cash_transfer_error":0.0},"groups":[["workers",58.07385567631381,0.24591462202988573,12.340694331216685],["displaced_free",40.95180686849347,0.03095823764327829,8.702258959554863],["displaced_debt",33.60530991982768,0.013589859219018523,7.141128357963382],["owners",392.5679954713227,1.2238351135373258,83.42069903765608]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":311.55403403228695,"firm_cash":31.433753035263212,"private_loan":17.3427547597266,"net_investment":8.56501214105299,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.820121410529997,"requested":2.820121410529997,"grant_plan":{"displaced_free":1.3178733247605448,"displaced_debt":1.502248085769452},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.820121410529997,"eligible_dividends":32.73155454415472,"allowance":6.546310908830944,"tax_arrears":0.0,"supplements":{"displaced_free":1.3178733247605448,"displaced_debt":1.502248085769452},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.73155454415472,"cash_transfer_error":0.0},"groups":[["workers",58.65429105662849,0.26821674314968813,12.464036849533553],["displaced_free",40.95180686849347,0.03323333802486127,8.702258959554863],["displaced_debt",33.60530991982768,0.014523340050124848,7.141128357963384],["owners",388.5685853323032,1.2486988808735715,82.57082438311443]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.6245141657016,"firm_cash":31.43247702835057,"private_loan":17.184063018438525,"net_investment":8.559908113402443,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.7690811340243755,"requested":2.7690811340243755,"grant_plan":{"displaced_free":1.2906903667661047,"displaced_debt":1.478390767258271},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.7690811340243755,"eligible_dividends":32.32133949553625,"allowance":6.46426789910725,"tax_arrears":0.0,"supplements":{"displaced_free":1.2906903667661047,"displaced_debt":1.478390767258271},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.32133949553625,"cash_transfer_error":0.0},"groups":[["workers",59.20718214501156,0.29075797872596854,12.581526205814956],["displaced_free",40.95180686849347,0.03550843840644424,8.702258959554863],["displaced_debt",33.60530991982768,0.015456820881231173,7.141128357963384],["owners",384.7583950977458,1.2732939588286594,81.76115895827098]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.68931480600185,"firm_cash":31.43127013606377,"private_loan":17.02537127715045,"net_investment":8.555080544255176,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.7208054425518933,"requested":2.7208054425518933,"grant_plan":{"displaced_free":1.2651481542895282,"displaced_debt":1.4556572882623653},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.7208054425518933,"eligible_dividends":31.930561131725256,"allowance":6.386112226345052,"tax_arrears":0.0,"supplements":{"displaced_free":1.2651481542895282,"displaced_debt":1.4556572882623653},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.930561131725256,"cash_transfer_error":0.0},"groups":[["workers",59.73485493121499,0.31352648640017966,12.693656672883185],["displaced_free",40.95180686849347,0.03778353878802722,8.702258959554863],["displaced_debt",33.60530991982768,0.016390301712337497,7.141128357963384],["owners",381.12148052546604,1.297633773776867,80.98831461166154]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":341.74873158550713,"firm_cash":31.430126065644856,"private_loan":16.866679535862378,"net_investment":8.550504262579508,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.675042625795134,"requested":2.675042625795134,"grant_plan":{"displaced_free":1.2410913338429395,"displaced_debt":1.4339512919521944},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.675042625795134,"eligible_dividends":31.557732359281882,"allowance":6.311546471856377,"tax_arrears":0.0,"supplements":{"displaced_free":1.2410913338429395,"displaced_debt":1.4339512919521944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.557732359281882,"cash_transfer_error":0.0},"groups":[["workers",60.23917806197855,0.3365115506848643,12.80082533817044],["displaced_free",40.95180686849347,0.040058639169610194,8.702258959554863],["displaced_debt",33.60530991982768,0.01732378254344382,7.141128357963384],["owners",377.6450572180703,1.321730482351026,80.24957465883993]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":351.8030340319508,"firm_cash":31.429039269869268,"private_loan":16.707987794574304,"net_investment":8.546157079477112,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.6315707947712483,"requested":2.6315707947712483,"grant_plan":{"displaced_free":1.218383474876028,"displaced_debt":1.4131873198952203},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.6315707947712483,"eligible_dividends":31.201516384918804,"allowance":6.240303276983761,"tax_arrears":0.0,"supplements":{"displaced_free":1.218383474876028,"displaced_debt":1.4131873198952203},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.201516384918804,"cash_transfer_error":0.0},"groups":[["workers",60.7218379471746,0.35970327137588565,12.903390563774602],["displaced_free",40.95180686849347,0.04233373955119317,8.702258959554863],["displaced_debt",33.60530991982768,0.018257263374550144,7.141128357963384],["owners",374.3175813523142,1.3455952997632068,79.54248603736677]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":361.85246857034605,"firm_cash":31.428004839408995,"private_loan":16.54929605328623,"net_investment":8.542019357635965,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.590193576359769,"requested":2.590193576359769,"grant_plan":{"displaced_free":1.1969042781469867,"displaced_debt":1.393289298212782},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.590193576359769,"eligible_dividends":30.860712040428535,"allowance":6.1721424080857075,"tax_arrears":0.0,"supplements":{"displaced_free":1.1969042781469867,"displaced_debt":1.393289298212782},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.860712040428535,"cash_transfer_error":0.0},"groups":[["workers",61.18435444491792,0.38309248505782834,13.001675319545058],["displaced_free",40.95180686849347,0.044608839932776145,8.702258959554863],["displaced_debt",33.60530991982768,0.019190744205656467,7.141128357963384],["owners",371.1286449485952,1.3692385926754906,78.86483705157647]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":371.89726110385755,"firm_cash":31.427018413371187,"private_loan":16.390604311998157,"net_investment":8.538073653484773,"money_identity_error":0.0,"policy":{"assessment":2.5507365348477835,"requested":2.5507365348477835,"grant_plan":{"displaced_free":1.1765472635578997,"displaced_debt":1.374189271289884},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5507365348477835,"eligible_dividends":30.534236422287417,"allowance":6.1068472844574835,"tax_arrears":0.0,"supplements":{"displaced_free":1.1765472635578997,"displaced_debt":1.374189271289884},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.534236422287417,"cash_transfer_error":0.0},"groups":[["workers",61.62810170819958,0.40667069020009006,13.095971612992411],["displaced_free",40.95180686849347,0.04688394031435912,8.702258959554863],["displaced_debt",33.60530991982768,0.02012422503676279,7.141128357963384],["owners",368.0688341544612,1.3926699664819924,78.214627257823]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":381.93761924278346,"firm_cash":31.426076104521762,"private_loan":16.231912570710083,"net_investment":8.534304418087046,"money_identity_error":0.0,"policy":{"assessment":2.5130441808704616,"requested":2.5130441808704616,"grant_plan":{"displaced_free":1.1572178441226981,"displaced_debt":1.3558263367477632},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.5130441808704616,"eligible_dividends":30.221110317992444,"allowance":6.04422206359849,"tax_arrears":0.0,"supplements":{"displaced_free":1.1572178441226981,"displaced_debt":1.3558263367477632},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.221110317992444,"cash_transfer_error":0.0},"groups":[["workers",62.054325704791616,0.43042998197715765,13.186544212268219],["displaced_free",40.95180686849347,0.0491590406959421,8.702258959554863],["displaced_debt",33.60530991982768,0.021057705867869113,7.141128357963384],["owners",365.12961012417253,1.4158983411936332,77.59004215138665]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":391.97373423784495,"firm_cash":31.425174436450575,"private_loan":16.07322082942201,"net_investment":8.530697745802257,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.4769774580226827,"requested":2.4769774580226827,"grant_plan":{"displaced_free":1.1388317129373458,"displaced_debt":1.3381457450853371},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":2.4769774580226827,"eligible_dividends":29.92044576665395,"allowance":5.98408915333079,"tax_arrears":0.0,"supplements":{"displaced_free":1.1388317129373458,"displaced_debt":1.3381457450853371},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.92044576665395,"cash_transfer_error":0.0},"groups":[["workers",62.464159231393324,0.4543629951202563,13.273633836671081],["displaced_free",40.95180686849347,0.05143414107752507,8.702258959554863],["displaced_debt",33.60530991982768,0.021991186698975436,7.141128357963384],["owners",362.30320687660503,1.438932017883322,76.98943146127857]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":149.4800431604759,"displaced_free":103.25992085998735,"displaced_debt":103.5625351161639,"owners":108.22387136939622},"consumption_index":{"workers":150.86408595773446,"displaced_free":102.63439312244203,"displaced_debt":102.82124439472359,"owners":107.20279650901854},"wealth_change":{"workers":160.72542350406366,"displaced_free":129.41486754159462,"displaced_debt":79.61737126298749,"owners":1078.708306450344},"real_wealth":{"workers":380.72542350406366,"displaced_free":349.4148675415946,"displaced_debt":99.61737126298749,"owners":4098.708306450344},"equity_share":{"workers":0.2308998241303605,"displaced_free":0.02629824424592227,"displaced_debt":0.011257793338867337,"owners":0.7315441382848499},"government_net_debt_to_output_pct":58.823529411764696,"max_money_error":4.973799150320701e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":101.28,"real_capital":216.397089632269,"firm_cash":32.02106818181818,"private_loan":19.04438775792038,"net_investment":7.990636363636355,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.83918465511244,"allowance":6.167836931022489,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":32.760000000000005,"owner_dividends":30.83918465511244,"cash_transfer_error":0.0},"groups":[["workers",45.27294190518144,0.06672961537196977,10.855216752265095],["displaced_free",42.161107299648364,0.009670197592011954,10.109083682074779],["displaced_debt",34.09478052523166,0.00490178410538032,8.174998512299867],["owners",356.66574632700156,1.0107742513953213,85.51871872158787]]},{"year":3,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"real_capital":224.97941359589714,"firm_cash":31.834481671875523,"private_loan":18.85531022353856,"net_investment":8.078578861415181,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":31.48384764424905,"allowance":6.2967695288498104,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":34.01625000000001,"owner_dividends":31.48384764424905,"cash_transfer_error":0.0},"groups":[["workers",46.82053252411559,0.08433198756595223,11.018092708120681],["displaced_free",41.56155133211501,0.012153699873931676,9.780517242829239],["displaced_debt",33.60530991982769,0.005906122047824166,7.908206084394234],["owners",369.01905827899446,1.0316045526222104,86.83981099717643]]},{"year":4,"price_index":92.5,"nominal_output":102.11999999999999,"real_capital":233.80600872216016,"firm_cash":31.682400122948305,"private_loan":18.675735723682077,"net_investment":8.16460049179328,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":32.01259317907477,"allowance":6.402518635814954,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.19,"owner_dividends":32.01259317907477,"cash_transfer_error":0.0},"groups":[["workers",48.394254045132456,0.10249708347789288,11.19117124793688],["displaced_free",40.95096562022756,0.014596648894176422,9.469910799677622],["displaced_debt",33.600384679248876,0.006876795020021359,7.770088957076302],["owners",378.80129850034444,1.0533367479225093,87.59780027820466]]},{"year":5,"price_index":91.0,"nominal_output":102.375,"real_capital":242.87221181364666,"firm_cash":31.564311203313153,"private_loan":18.499495466985778,"net_investment":8.25024481325272,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":32.46083217769241,"allowance":6.492166435538483,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":36.28125,"owner_dividends":32.46083217769241,"cash_transfer_error":0.0},"groups":[["workers",49.95730111867443,0.12125525066120046,11.365286004498433],["displaced_free",40.942007780603404,0.016956701601542862,9.314306770087274],["displaced_debt",33.58905882052988,0.007845148078792235,7.6415108816705475],["owners",386.1277726752586,1.0759323502127214,87.84406828362134]]},{"year":6,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"real_capital":252.16655702495402,"firm_cash":31.477867725225558,"private_loan":18.326407849927687,"net_investment":8.329163208594679,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":32.832949025242804,"allowance":6.566589805048562,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.290000000000006,"owner_dividends":32.832949025242804,"cash_transfer_error":0.0},"groups":[["workers",51.50611503061242,0.1406055827391745,11.539350771281436],["displaced_free",40.921819672000694,0.019311732088556216,9.168061522669385],["displaced_debt",33.58157934691988,0.008810872980833086,7.523565372915703],["owners",391.69274708719536,1.0992506861347884,87.75424045318896]]},{"year":7,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"real_capital":261.6775733449705,"firm_cash":31.422432770670262,"private_loan":18.15625339638011,"net_investment":8.401397749347879,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":33.13086668656547,"allowance":6.626173337313094,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":38.216249999999995,"owner_dividends":33.13086668656547,"cash_transfer_error":0.0},"groups":[["workers",53.036124804749946,0.1605460890675194,11.712144227715612],["displaced_free",40.91662945592395,0.021659768273867015,9.03575567151654],["displaced_debt",33.58576910280187,0.009774011397140138,7.416857343535412],["owners",395.49305517389763,1.1232403040432741,87.33804968423573]]},{"year":8,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"real_capital":271.39378588393953,"firm_cash":31.397460588846783,"private_loan":17.988782493466946,"net_investment":8.466985212530176,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":33.358495546136275,"allowance":6.671699109227255,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.059999999999995,"owner_dividends":33.358495546136275,"cash_transfer_error":0.0},"groups":[["workers",54.54290645838842,0.181072755481054,11.882561764148907],["displaced_free",40.93125576682686,0.02400176993218657,8.91716643491585],["displaced_debt",33.606383602904636,0.010734910020412373,7.321390713489939],["owners",397.54907035972764,1.1478485170325305,86.60890461408353]]},{"year":9,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"real_capital":281.3037147096584,"firm_cash":31.40248038104898,"private_loan":17.823750620870648,"net_investment":8.525956006954658,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.343525586788135,"eligible_dividends":33.51922868650241,"allowance":6.703845737300482,"tax_arrears":0.0,"supplements":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":39.821249999999985,"owner_dividends":33.51922868650241,"cash_transfer_error":0.0},"groups":[["workers",56.02219393041043,0.20217962506615159,12.049601194515],["displaced_free",40.97050704537231,0.026338917006413887,8.812190955017577],["displaced_debt",33.64862849757741,0.01169401308760529,7.237355870815141],["owners",397.87972570101664,1.1730242145756618,85.5784410020721]]},{"year":10,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":291.3958713865477,"firm_cash":31.437083293838953,"private_loan":17.66091133017249,"net_investment":8.578333175355908,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.9533317535591985,"eligible_dividends":33.61608026883888,"allowance":6.723216053767776,"tax_arrears":0.0,"supplements":{"displaced_free":1.3876398912162786,"displaced_debt":1.5656918623429201},"supplement_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.61608026883888,"cash_transfer_error":0.0},"groups":[["workers",57.469895599762076,0.22385887517930286,12.21235281494944],["displaced_free",41.03850577770733,0.028672662510096508,8.720682477762807],["displaced_debt",33.71776989333418,0.012651891268182698,7.165026102333512],["owners",396.50347659702516,1.1987176707085203,84.25698877686784]]},{"year":11,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":301.4831169183727,"firm_cash":31.436039675512788,"private_loan":17.502253663802893,"net_investment":8.574158702051221,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.911587020512277,"eligible_dividends":33.16348739321823,"allowance":6.632697478643647,"tax_arrears":0.0,"supplements":{"displaced_free":1.3643789320864725,"displaced_debt":1.5472080884258046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":33.16348739321823,"cash_transfer_error":0.0},"groups":[["workers",58.07380178864154,0.24591471351517172,12.340682880086327],["displaced_free",41.13454581739787,0.030945910050546182,8.741090986197047],["displaced_debt",33.813510564210866,0.013585171658592094,7.185370994894811],["owners",392.13346401494505,1.2238853931695868,83.32836110317582]]},{"year":12,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":311.5681806315844,"firm_cash":31.435576039057473,"private_loan":17.343657197375286,"net_investment":8.57230415622999,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8930415622999033,"eligible_dividends":32.73217827332708,"allowance":6.546435654665416,"tax_arrears":0.0,"supplements":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":32.73217827332708,"cash_transfer_error":0.0},"groups":[["workers",58.654075625331686,0.26821689220680794,12.463991070382983],["displaced_free",41.32756272164218,0.033217758644273544,8.782107078348963],["displaced_debt",33.99621176196144,0.014518092049342722,7.224194999416806],["owners",387.7176472422513,1.2488010367862648,82.3900000389784]]},{"year":13,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":321.65106956288173,"firm_cash":31.435113897900653,"private_loan":17.184114213557226,"net_investment":8.570455591602723,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.874555916027193,"eligible_dividends":32.32230057304649,"allowance":6.464460114609299,"tax_arrears":0.0,"supplements":{"displaced_free":1.3430502002472493,"displaced_debt":1.531505715779944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":32.32230057304649,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",59.20664117218934,0.2907582022536034,12.581411249090236],["displaced_free",41.50241434734653,0.03550159187702419,8.819263048811138],["displaced_debt",34.16472273647086,0.015456580189448963,7.260003581500056],["owners",383.5280736331783,1.273449131545706,81.49971564705038]]},{"year":14,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":331.73186511646503,"firm_cash":31.434669055136425,"private_loan":17.023732692251688,"net_investment":8.568676220545782,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8567622054578816,"eligible_dividends":31.93152010756653,"allowance":6.386304021513307,"tax_arrears":0.0,"supplements":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.93152010756653,"cash_transfer_error":0.0},"groups":[["workers",59.733850698068885,0.31352672474548554,12.693443273339637],["displaced_free",41.667528696269436,0.037795815288757126,8.854349847957256],["displaced_debt",34.325984375062276,0.01640000090301095,7.294271679700734],["owners",379.5321647416476,1.2978443259743027,80.65058500760011]]},{"year":15,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":341.8106403748033,"firm_cash":31.43423974239689,"private_loan":16.862548728811348,"net_investment":8.56695896958756,"money_identity_error":0.0,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.8395896958757794,"eligible_dividends":31.55844190118032,"allowance":6.311688380236064,"tax_arrears":0.0,"supplements":{"displaced_free":1.3232317340161053,"displaced_debt":1.5163579618596739},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":31.55844190118032,"cash_transfer_error":0.0},"groups":[["workers",60.237575027775065,0.33651168957890515,12.8004846934022],["displaced_free",41.823470128648204,0.04009984872796801,8.887487402337744],["displaced_debt",34.48031218639555,0.017348141864424717,7.327066339609054],["owners",375.716028142442,1.3219985376628938,79.83965598026892]]},{"year":16,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":351.88746311530116,"firm_cash":31.433824832355793,"private_loan":16.700598254786883,"net_investment":8.56529932942317,"money_identity_error":0.0,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.822993294231729,"eligible_dividends":31.2017741567882,"allowance":6.2403548313576405,"tax_arrears":0.0,"supplements":{"displaced_free":1.3139292293165818,"displaced_debt":1.5090640649151468},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":40.500000000000014,"owner_dividends":31.2017741567882,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",60.71950573788723,0.3597031413278465,12.902894969301036],["displaced_free",41.97104255121036,0.042413126761326095,8.9188465421322],["displaced_debt",34.62824633607305,0.018300791711627455,7.358502346415523],["owners",372.06653177782187,1.3459228310885802,79.06413800278715]]},{"year":17,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":361.96239626412887,"firm_cash":31.43342329412588,"private_loan":16.5379142647529,"net_investment":8.563693176503534,"money_identity_error":0.0,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.806931765035393,"eligible_dividends":30.860354193575354,"allowance":6.172070838715071,"tax_arrears":0.0,"supplements":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999636},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.860354193575354,"cash_transfer_error":0.0},"groups":[["workers",61.18116862956885,0.3830918629869018,13.00099833378338],["displaced_free",42.110949524923136,0.04473513558544106,8.948576774046167],["displaced_debt",34.77026156388003,0.019257756358886186,7.388680582324505],["owners",368.57186525123234,1.369627439712702,78.32152136588687]]},{"year":18,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":372.0354983572667,"firm_cash":31.433034194791794,"private_loan":16.374527232780164,"net_investment":8.562136779167147,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7913677916715454,"eligible_dividends":30.533130933948705,"allowance":6.106626186789741,"tax_arrears":0.0,"supplements":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.533130933948705,"cash_transfer_error":0.0},"groups":[["workers",61.62394430646846,0.40666930149990793,13.095088165124547],["displaced_free",42.243819261229646,0.047065405716248836,8.9768115930113],["displaced_debt",34.90678539842622,0.020218856546961112,7.4176918971655725],["owners",365.2213524989811,1.39312185252689,77.60953740603348]]},{"year":19,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":382.106823945638,"firm_cash":31.43265668752892,"private_loan":16.210465367946384,"net_investment":8.560626750115603,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7762675011561377,"eligible_dividends":30.219151585987824,"allowance":6.043830317197565,"tax_arrears":0.0,"supplements":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":30.219151585987824,"cash_transfer_error":0.0},"groups":[["workers",62.049085437224115,0.4304275029027505,13.185430655410125],["displaced_free",42.3702140678857,0.049403507146966036,9.00367048942571],["displaced_debt",35.03820367473872,0.021183926340100988,7.445618280881978],["owners",362.0053165483881,1.4164148872110887,76.92612976653247]]},{"year":20,"price_index":85.0,"nominal_output":102.00000000000001,"real_capital":392.1764239538279,"firm_cash":31.432290001740384,"private_loan":16.045754841024134,"net_investment":8.559160006961449,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.761600069614582,"eligible_dividends":29.917550163227784,"allowance":5.983510032645557,"tax_arrears":0.0,"supplements":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.500000000000014,"owner_dividends":29.917550163227784,"cash_transfer_error":0.0},"groups":[["workers",62.457731586502064,0.45435905536132754,13.272267962131687],["displaced_free",42.490638752691,0.05174904510318154,9.029260734946837],["displaced_debt",35.16486558299548,0.02215281179258481,7.47253393638654],["owners",358.914962712194,1.4395147544095352,76.26942957634122]]}]}},"capital_only__0.90__0.0__0.05":{"mode":"capital_only","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":true,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":26.137704169581298,"sum_grants_paid":26.1377041695813,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":8},"adaptive_vs_fixed":{"tax_paid_change":-26.137704169581298,"terminal_capital_change_pct":7.9660774581887805,"terminal_dividend_change_pct":3.5563571517514214},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":1.7913356577773856,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":1.8498995384990349,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":1.9037196947968367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":1.9531189012585655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":1.9982340761275112,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":2.039096349514381,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":2.0528645363747566,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":2.06955625412703,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":2.088532208294644,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":2.1098015758235356,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":2.1333631869385523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":2.1592094252446383,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":2.1873265658406367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":2.2176952716249327,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":2.250291110866311,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":2.285085089361725,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":163.13786985125117,"displaced_free":122.79765740318959,"displaced_debt":135.5943101816319,"owners":148.6139464617735},"consumption_index":{"workers":165.1157312002826,"displaced_free":123.02159647187048,"displaced_debt":136.53890235837412,"owners":155.54941349912534},"wealth_change":{"workers":166.13233363889697,"displaced_free":144.85010674942112,"displaced_debt":98.87386917271311,"owners":927.4949156577768},"real_wealth":{"workers":386.13233363889697,"displaced_free":364.8501067494211,"displaced_debt":118.87386917271311,"owners":3947.494915657777},"equity_share":{"workers":0.2276852182907414,"displaced_free":0.02841033812812367,"displaced_debt":0.01276192888817546,"owners":0.7311425146929594},"government_net_debt_to_output_pct":26.739982847337526,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":1.7913356577773856,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":253.8527576583529,"firm_cash":29.99430701202389,"private_loan":18.304692454526986,"net_investment":8.714117659052107,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":36.997990769980696,"allowance":1.8498995384990349,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",38.87652085635656,0.008932363341411054,8.709835922626036],["owners",443.26758698622626,1.0990229646498046,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.15961411578952,"real_capital":263.555488044921,"firm_cash":29.56361609808636,"private_loan":18.118972945488196,"net_investment":8.5707451748018,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":38.05535753008713,"allowance":1.9027678765043565,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":43.91971058684214,"owner_dividends":38.05535753008713,"cash_transfer_error":0.0},"groups":[["workers",53.957549920737506,0.1607575453398649,11.9156256074962],["displaced_free",46.602227338339056,0.022301589487041317,10.291325203883208],["displaced_debt",40.717595480741714,0.0099836058454042,8.99180233533046],["owners",460.39848555825927,1.1214160903401322,101.67133222744891]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.32475223588008,"real_capital":273.071655143045,"firm_cash":29.14269120169268,"private_loan":17.927778855637566,"net_investment":8.292659899793804,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":38.98296156868481,"allowance":1.9491480784342405,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":45.693564176910066,"owner_dividends":38.98296156868481,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",55.75322381690178,0.1815131243169021,12.146238045825031],["displaced_free",48.239794528637034,0.024856462479425512,10.509383808024497],["displaced_debt",42.69888444774111,0.01108062111503896,9.302256968972172],["owners",476.1734204571191,1.1421743157435358,103.73778088530095]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.31257766844634,"real_capital":282.2833958963317,"firm_cash":28.747915339737542,"private_loan":17.730474444193437,"net_investment":7.9252735101552645,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":39.76404733022734,"allowance":1.9882023665113673,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":47.33443325133476,"owner_dividends":39.76404733022734,"cash_transfer_error":0.0},"groups":[["workers",57.56385261937985,0.20294324752944715,12.381190714254544],["displaced_free",49.93210117243628,0.027496613378065096,10.739706243554181],["displaced_debt",44.82437005734291,0.01222728001922328,9.641103732161254],["owners",490.3694344187067,1.1607217979181075,105.47170162712699]]},{"year":10,"price_index":85.0,"nominal_output":113.10889850250041,"real_capital":291.3116095016095,"firm_cash":28.433770765496398,"private_loan":17.518467809922374,"net_investment":7.673981564486155,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.10225266235008168,"displaced_debt":0.12753154237478892},"adaptive":false,"tax_paid":2.019397001389073,"eligible_dividends":40.38794002778146,"allowance":2.019397001389073,"tax_arrears":0.22978420472487082,"supplements":{"displaced_free":0.8986201639970921,"displaced_debt":1.1207768373919809},"supplement_arrears":{"displaced_free":0.10225266235008146,"displaced_debt":0.12753154237478848},"total_dividend_payout":48.83167387687531,"owner_dividends":40.38794002778146,"cash_transfer_error":0.0},"groups":[["workers",59.38717248350305,0.22505585665702768,12.619774152744398],["displaced_free",50.59715467761626,0.030300396341922636,10.751895368993456],["displaced_debt",45.749401807679796,0.013474377867876596,9.721747884131954],["owners",502.8246118715268,1.1778514667441633,106.85023002269945]]},{"year":11,"price_index":85.0,"nominal_output":114.18222744145154,"real_capital":300.88808555570836,"firm_cash":28.281944301133088,"private_loan":17.302715019464888,"net_investment":8.14000464598405,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":0.08232030926688827,"displaced_debt":0.10447094586390038},"adaptive":false,"tax_paid":2.020645217936234,"eligible_dividends":40.412904358724674,"allowance":2.020645217936234,"tax_arrears":0.41657545985565925,"supplements":{"displaced_free":0.89529155795048,"displaced_debt":1.1253536599857539},"supplement_arrears":{"displaced_free":0.18457297161696962,"displaced_debt":0.23200248823868885},"total_dividend_payout":49.63667058108866,"owner_dividends":40.412904358724674,"cash_transfer_error":0.0},"groups":[["workers",60.385951095284994,0.24766535079766266,12.83201460774806],["displaced_free",50.56191061359332,0.033113796884014016,10.74440600538858],["displaced_debt",45.7978622822021,0.01474351192939123,9.732045734967947],["owners",502.9647199721213,1.1981487214212208,106.88000299407578]]},{"year":12,"price_index":85.0,"nominal_output":115.29558318287633,"real_capital":311.03362080220074,"firm_cash":28.124530444160513,"private_loan":17.08671800003317,"net_investment":8.62370495951852,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.07226856757952682,"displaced_debt":0.0923288684190775},"adaptive":false,"tax_paid":2.0242935788560437,"eligible_dividends":40.48587157712087,"allowance":2.0242935788560437,"tax_arrears":0.5811728958542637,"supplements":{"displaced_free":0.8946093017891679,"displaced_debt":1.129684277066876},"supplement_arrears":{"displaced_free":0.25684153919649644,"displaced_debt":0.32433135665776636},"total_dividend_payout":50.471687387157246,"owner_dividends":40.48587157712087,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",61.36442064974183,0.27067313130130144,13.039939388070138],["displaced_free",50.554686724826475,0.03592329357704467,10.742870929025626],["displaced_debt",45.84371587482574,0.016014082631930746,9.74178962340047],["owners",503.4845143034233,1.2208625858899291,106.99045928947744]]},{"year":13,"price_index":85.0,"nominal_output":116.44835929305425,"real_capital":321.76892691742574,"firm_cash":27.961662726221704,"private_loan":16.870577241148123,"net_investment":9.12501019794125,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":0.061154196026067975,"displaced_debt":0.07894267664417476},"adaptive":false,"tax_paid":2.030308495911695,"eligible_dividends":40.6061699182339,"allowance":2.030308495911695,"tax_arrears":0.7212697685245066,"supplements":{"displaced_free":0.8951289393520765,"displaced_debt":1.1351795565596188},"supplement_arrears":{"displaced_free":0.3179957352225644,"displaced_debt":0.4032740333019411},"total_dividend_payout":51.33626946979068,"owner_dividends":40.6061699182339,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",62.32333688162245,0.29407093283014796,13.24370908734477],["displaced_free",50.56018876961022,0.03873150519753616,10.744040113542171],["displaced_debt",45.901901187101856,0.01728549886066632,9.754154002259146],["owners",504.37277652031906,1.2461036416883404,107.1792150105678]]},{"year":14,"price_index":85.0,"nominal_output":117.63983419046093,"real_capital":333.114979357307,"firm_cash":27.7935775958595,"private_loan":16.654240399471224,"net_investment":9.644144573899041,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.04937210489314514,"displaced_debt":0.06451691114458047},"adaptive":false,"tax_paid":2.038722641974901,"eligible_dividends":40.77445283949802,"allowance":2.038722641974901,"tax_arrears":0.8351587845622324,"supplements":{"displaced_free":0.8967889069979653,"displaced_debt":1.1419337349769358},"supplement_arrears":{"displaced_free":0.36736784011570944,"displaced_debt":0.4677909444465216},"total_dividend_payout":52.2298756428457,"owner_dividends":40.77445283949802,"cash_transfer_error":0.0},"groups":[["workers",63.260862571744866,0.3178520444069694,13.442933296495784],["displaced_free",50.577764897625514,0.041539184009180115,10.747775040745422],["displaced_debt",45.973416017402855,0.018558068517589253,9.769350903698104],["owners",505.63089421877976,1.273983807781404,107.4465650214907]]},{"year":15,"price_index":85.0,"nominal_output":118.8692224083842,"real_capital":345.09300557428395,"firm_cash":27.62052496901151,"private_loan":16.437646721423786,"net_investment":10.181322284430394,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":0.03688772130711837,"displaced_debt":0.048992605084059226},"adaptive":false,"tax_paid":2.0495588220393466,"eligible_dividends":40.99117644078693,"allowance":2.0495588220393466,"tax_arrears":0.92103911095341,"supplements":{"displaced_free":0.8995769478398821,"displaced_debt":1.1499818741994645},"supplement_arrears":{"displaced_free":0.4042555614228278,"displaced_debt":0.5167835495305808},"total_dividend_payout":53.15191680628814,"owner_dividends":40.99117644078693,"cash_transfer_error":0.0},"groups":[["workers",64.17540908679224,0.3420089197400555,13.63727443094335],["displaced_free",50.60728533006934,0.04434700980679515,10.754048132639735],["displaced_debt",46.05863160917081,0.01983214897669183,9.787459216948795],["owners",507.2579856173767,1.3046172006479675,107.79232194369254]]},{"year":16,"price_index":85.0,"nominal_output":120.13568254879426,"real_capital":357.72450159898654,"firm_cash":27.442772268050675,"private_loan":16.220732889526932,"net_investment":10.736771620997175,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.023675886812968283,"displaced_debt":0.032334519129621375},"adaptive":false,"tax_paid":2.062832340843884,"eligible_dividends":41.25664681687768,"allowance":2.062832340843884,"tax_arrears":0.9770495168959998,"supplements":{"displaced_free":0.9034862776345088,"displaced_debt":1.1593460632093753},"supplement_arrears":{"displaced_free":0.427931448235796,"displaced_debt":0.5491180686602022},"total_dividend_payout":54.10176191159569,"owner_dividends":41.25664681687768,"cash_transfer_error":0.0},"groups":[["workers",65.06552465040578,0.3665333282081625,13.826423988211229],["displaced_free",50.648678233777154,0.04715565115126374,10.762844124677645],["displaced_debt",46.15778184574633,0.021108112693732143,9.808528642221095],["owners",509.25146651819006,1.3381200631185652,108.21593663511538]]},{"year":17,"price_index":85.0,"nominal_output":121.43832804192792,"real_capital":371.03125293816885,"firm_cash":27.260602649094235,"private_loan":16.003434087521583,"net_investment":11.310738638304969,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.009715529233451092,"displaced_debt":0.014514671432515724},"adaptive":false,"tax_paid":2.078551016924171,"eligible_dividends":41.571020338483414,"allowance":2.078551016924171,"tax_arrears":1.001279717561967,"supplements":{"displaced_free":0.9085089352328738,"displaced_debt":1.1700420816912973},"supplement_arrears":{"displaced_free":0.4376469774692472,"displaced_debt":0.5636327400927179},"total_dividend_payout":55.07874603144594,"owner_dividends":41.571020338483414,"cash_transfer_error":0.0},"groups":[["workers",65.92990611266299,0.3914164023613897,14.010105048940884],["displaced_free",50.70185931423043,0.049965773478108766,10.774145104273966],["displaced_debt",46.27103380614315,0.02238634094082243,9.832594683805418],["owners",511.60705119243204,1.3746108090934528,108.7164983783918]]},{"year":18,"price_index":85.0,"nominal_output":122.77623770470295,"real_capital":385.0353585902408,"firm_cash":27.07431302488952,"private_loan":15.785684396711007,"net_investment":11.903489804261127,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0967154975627365,"eligible_dividends":41.934309951254725,"allowance":2.0967154975627365,"tax_arrears":0.9917814642255203,"supplements":{"displaced_free":0.9146348034876282,"displaced_debt":1.1820806940751083},"supplement_arrears":{"displaced_free":0.4326375446211139,"displaced_debt":0.5591439196044046},"total_dividend_payout":56.0821782785272,"owner_dividends":41.934309951254725,"cash_transfer_error":0.0},"groups":[["workers",66.7674029565327,0.4166486937727664,14.188073128263198],["displaced_free",50.76672144869253,0.05277803912511725,10.787928307847162],["displaced_debt",46.39850146667762,0.023667221475002293,9.859681561668996],["owners",514.3188140411577,1.414210078442396,109.292747983746]]},{"year":19,"price_index":85.0,"nominal_output":124.1484658302163,"real_capital":399.75925769556005,"firm_cash":26.884212102326238,"private_loan":15.567417077913046,"net_investment":12.515314239521402,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.117319642979171,"eligible_dividends":42.34639285958342,"allowance":2.117319642979171,"tax_arrears":0.9465787749572319,"supplements":{"displaced_free":0.9218514944113504,"displaced_debt":1.1954681485678205},"supplement_arrears":{"displaced_free":0.41212721998110335,"displaced_debt":0.5344515549761268},"total_dividend_payout":57.11134937266221,"owner_dividends":42.34639285958342,"cash_transfer_error":0.0},"groups":[["workers",67.57701914174208,0.4422202314991635,14.360116567620192],["displaced_free",50.84313347023783,0.05559310614854841,10.804165862425538],["displaced_debt",46.54025098483576,0.024951146879696177,9.889803334277598],["owners",517.3792649726718,1.45704080309351,109.94309380669276]]},{"year":20,"price_index":85.0,"nominal_output":125.5540516597907,"real_capital":415.22575843466706,"firm_cash":26.69061849211255,"private_loan":15.348564820335133,"net_investment":13.146525628240951,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.1403509682256217,"eligible_dividends":42.807019364512435,"allowance":2.1403509682256217,"tax_arrears":0.8636773289009376,"supplements":{"displaced_free":0.9301444220501355,"displaced_debt":1.210206546175486},"supplement_arrears":{"displaced_free":0.3753331401505374,"displaced_debt":0.48834418875039853},"total_dividend_payout":58.165538744843026,"owner_dividends":42.807019364512435,"cash_transfer_error":0.0},"groups":[["workers",68.357912716917,0.4681205823441309,14.52605645234486],["displaced_free",50.93094093935438,0.05841162693376186,10.822824949612805],["displaced_debt",46.69630460656396,0.026238513100742718,9.922964728894843],["owners",520.7794363950716,1.5032282829953842,110.6656302339527]]}]}},"capital_only__0.90__0.0__0.10":{"mode":"capital_only","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-27.001381498482235,"terminal_capital_change_pct":8.274739366857919,"terminal_dividend_change_pct":3.7129396309748763},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":3.8074393895936733,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":3.906237802517131,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":3.9964681522550225,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":4.078192699028762,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":4.105729072749513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":4.13911250825406,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":4.177064416589288,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":4.219603151647071,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":4.266726373877105,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":4.318418850489277,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":4.374653131681273,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":4.4353905432498655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":4.500582221732622,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":4.57017017872345,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":163.21239733673067,"displaced_free":121.8958417210679,"displaced_debt":134.2382111749929,"owners":148.48806849077332},"consumption_index":{"workers":165.19349901121768,"displaced_free":122.08057141226521,"displaced_debt":135.11142971980672,"owners":155.16067835352996},"wealth_change":{"workers":166.1577552932813,"displaced_free":145.2916751495983,"displaced_debt":99.44839174771361,"owners":916.2222047177634},"real_wealth":{"workers":386.1577552932813,"displaced_free":365.2916751495983,"displaced_debt":119.44839174771361,"owners":3936.2222047177634},"equity_share":{"workers":0.22834498972109532,"displaced_free":0.028620397247841024,"displaced_debt":0.012882181622805624,"owners":0.7301524314082581},"government_net_debt_to_output_pct":26.884090497676656,"max_money_error":4.973799150320701e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":253.8527576583529,"firm_cash":29.99430701202389,"private_loan":18.304692454526986,"net_investment":8.714117659052107,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",38.87652085635656,0.008932363341411054,8.709835922626036],["owners",443.26758698622626,1.0990229646498046,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.15961411578952,"real_capital":263.555488044921,"firm_cash":29.56361609808636,"private_loan":18.118972945488196,"net_investment":8.5707451748018,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":38.05535753008713,"allowance":3.805535753008713,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":43.91971058684214,"owner_dividends":38.05535753008713,"cash_transfer_error":0.0},"groups":[["workers",53.957549920737506,0.1607575453398649,11.9156256074962],["displaced_free",46.602227338339056,0.022301589487041317,10.291325203883208],["displaced_debt",40.717595480741714,0.0099836058454042,8.99180233533046],["owners",460.39848555825927,1.1214160903401322,101.67133222744891]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.32475223588008,"real_capital":273.071655143045,"firm_cash":29.14269120169268,"private_loan":17.927778855637566,"net_investment":8.292659899793804,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":38.98296156868481,"allowance":3.898296156868481,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":45.693564176910066,"owner_dividends":38.98296156868481,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",55.75322381690178,0.1815131243169021,12.146238045825031],["displaced_free",48.239794528637034,0.024856462479425512,10.509383808024497],["displaced_debt",42.69888444774111,0.01108062111503896,9.302256968972172],["owners",476.1734204571191,1.1421743157435358,103.73778088530095]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.31257766844634,"real_capital":282.2833958963317,"firm_cash":28.747915339737542,"private_loan":17.730474444193437,"net_investment":7.9252735101552645,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":39.76404733022734,"allowance":3.9764047330227346,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":47.33443325133476,"owner_dividends":39.76404733022734,"cash_transfer_error":0.0},"groups":[["workers",57.56385261937985,0.20294324752944715,12.381190714254544],["displaced_free",49.93210117243628,0.027496613378065096,10.739706243554181],["displaced_debt",44.82437005734291,0.01222728001922328,9.641103732161254],["owners",490.3694344187067,1.1607217979181075,105.47170162712699]]},{"year":10,"price_index":85.0,"nominal_output":113.10889850250041,"real_capital":291.06830857895966,"firm_cash":28.382069319433313,"private_loan":17.526438531320796,"net_investment":7.4671757802337595,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.249181206113944,"eligible_dividends":40.38794002778146,"allowance":4.038794002778146,"tax_arrears":0.0,"supplements":{"displaced_free":1.000872826347174,"displaced_debt":1.2483083797667698},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":48.83167387687531,"owner_dividends":40.38794002778146,"cash_transfer_error":0.0},"groups":[["workers",59.38717248350305,0.22505585665702768,12.619774152744398],["displaced_free",51.6798299260289,0.03022521056078287,10.98196385928114],["displaced_debt",47.099735785765795,0.013427491271415274,10.008693854475235],["owners",502.8246118715268,1.1764529083552027,106.85023002269945]]},{"year":11,"price_index":85.0,"nominal_output":114.15360987355,"real_capital":300.43227351736385,"firm_cash":28.243940081023368,"private_loan":17.30286787646264,"net_investment":7.959370197643565,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.2074364730670224,"eligible_dividends":40.38991932015961,"allowance":4.0389919320159615,"tax_arrears":0.0,"supplements":{"displaced_free":0.9776118672173681,"displaced_debt":1.2298246058496543},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":49.61520740516249,"owner_dividends":40.38991932015961,"cash_transfer_error":0.0},"groups":[["workers",60.393185279418496,0.24766183418037552,12.83355187187643],["displaced_free",51.433537417595666,0.03311341586975901,10.929626701239078],["displaced_debt",46.9040252384081,0.014742612770580912,9.967105363161721],["owners",502.7247248104954,1.195650903783911,106.82900402223027]]},{"year":12,"price_index":85.0,"nominal_output":115.24315737524448,"real_capital":310.384628183511,"firm_cash":28.09658602274513,"private_loan":17.080888429897424,"net_investment":8.45950146622505,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.188891014854648,"eligible_dividends":40.4377477366612,"allowance":4.0437747736661205,"tax_arrears":0.0,"supplements":{"displaced_free":0.9668778693686948,"displaced_debt":1.2220131454859535},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":50.43236803143335,"owner_dividends":40.4377477366612,"cash_transfer_error":0.0},"groups":[["workers",61.37560742279507,0.27067050658045244,13.042316577343952],["displaced_free",51.31988332272735,0.035978727260657956,10.905475206079561],["displaced_debt",46.82131565808656,0.01604837422096452,9.949529577343394],["owners",502.978442106908,1.2173661432951797,106.88291894771795]]},{"year":13,"price_index":85.0,"nominal_output":116.37541279054508,"real_capital":320.948488058762,"firm_cash":27.943467025854567,"private_loan":16.85929459060549,"net_investment":8.979280893963377,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.170405368581938,"eligible_dividends":40.53626635180738,"allowance":4.053626635180738,"tax_arrears":0.0,"supplements":{"displaced_free":0.9562831353781444,"displaced_debt":1.2141222332037935},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":51.28155959290881,"owner_dividends":40.53626635180738,"cash_transfer_error":0.0},"groups":[["workers",62.338806086517096,0.2940705767833412,13.246996293384882],["displaced_free",51.207703786356824,0.038837622135279644,10.881637054600825],["displaced_debt",46.737764822157814,0.017351867393270007,9.931775024708536],["owners",503.63738168682704,1.2417222844399096,107.02294360845075]]},{"year":14,"price_index":85.0,"nominal_output":117.5497671816953,"real_capital":332.14743265421,"firm_cash":27.784833931108842,"private_loan":16.638109004752657,"net_investment":9.519102906130769,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.152611658012627,"eligible_dividends":40.685829092107255,"allowance":4.0685829092107255,"tax_arrears":0.0,"supplements":{"displaced_free":0.9461610118911106,"displaced_debt":1.2064506461215163},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":52.162325386271476,"owner_dividends":40.685829092107255,"cash_transfer_error":0.0},"groups":[["workers",63.280454429103344,0.31785570009489617,13.44709656618446],["displaced_free",51.10052836119999,0.04168993730571314,10.858862276754998],["displaced_debt",46.65653625305134,0.018652959074757253,9.914513953773412],["owners",504.6993340945493,1.2688453414022283,107.24860849509172]]},{"year":15,"price_index":85.0,"nominal_output":118.7655387161873,"real_capital":344.0053843016075,"firm_cash":27.620930046025116,"private_loan":16.41731921201921,"net_investment":10.079258900287883,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.135439148430524,"eligible_dividends":40.887126050607364,"allowance":4.088712605060737,"tax_arrears":0.0,"supplements":{"displaced_free":0.9364646691470003,"displaced_debt":1.1989744792835237},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":53.07415403714046,"owner_dividends":40.887126050607364,"cash_transfer_error":0.0},"groups":[["workers",64.19880824053955,0.34201834371454376,13.642246751114655],["displaced_free",50.997861202732935,0.044535985211784465,10.837045505580749],["displaced_debt",46.577376839472606,0.019951722561424606,9.897692578387929],["owners",506.1658079904812,1.298863504126337,107.56023419797725]]},{"year":16,"price_index":85.0,"nominal_output":120.02196840962824,"real_capital":356.5466116100184,"firm_cash":27.45201870063024,"private_loan":16.196914619496,"net_investment":10.660043212149276,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.118842746786474,"eligible_dividends":41.14066037240269,"allowance":4.11406603724027,"tax_arrears":0.0,"supplements":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389969},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":54.01647630722118,"owner_dividends":41.14066037240269,"cash_transfer_error":0.0},"groups":[["workers",65.09224974280762,0.36655023507781775,13.83210307034662],["displaced_free",50.89936409414975,0.04737603980003235,10.816114870006823],["displaced_debt",46.500147342412916,0.021248220164502306,9.881281310262743],["owners",508.0362132753012,1.3319076009644104,107.9576953210015]]},{"year":17,"price_index":85.0,"nominal_output":121.31823046947417,"real_capital":369.7957326339602,"firm_cash":27.278380600219094,"private_loan":15.9768853510531,"net_investment":11.261752870350534,"money_identity_error":0.0,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.102781217590138,"eligible_dividends":41.4467621533666,"allowance":4.14467621533666,"tax_arrears":0.0,"supplements":{"displaced_free":0.9182244644663251,"displaced_debt":1.184556753123813},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":54.98867285210563,"owner_dividends":41.4467621533666,"cash_transfer_error":0.0},"groups":[["workers",65.95931677756984,0.3914423968359002,14.01635481523359],["displaced_free",50.8047296237611,0.05021035408792877,10.796005045049233],["displaced_debt",46.42471856248743,0.0225425099788723,9.865252694528577],["owners",510.30801200751125,1.3681110396331169,108.44045255159614]]},{"year":18,"price_index":85.0,"nominal_output":122.65344239024127,"real_capital":383.77772229424363,"firm_cash":27.100312205249914,"private_loan":15.757222208425846,"net_investment":11.88469121124092,"money_identity_error":0.0,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.0872172442262897,"eligible_dividends":41.80559166779472,"allowance":4.180559166779473,"tax_arrears":0.0,"supplements":{"displaced_free":0.9096253706394949,"displaced_debt":1.1775918735867947},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":55.99008179268094,"owner_dividends":41.80559166779472,"cash_transfer_error":0.0},"groups":[["workers",66.79870944002333,0.4166852041495958,14.194725756004958],["displaced_free",50.71368039500643,0.05303916193013457,10.776657083938865],["displaced_debt",46.3509727791543,0.023834646111973796,9.849581715570288],["owners",512.9767475574447,1.4076097754986536,109.007558855957]]},{"year":19,"price_index":85.0,"nominal_output":124.02667511432617,"real_capital":398.5179236114061,"firm_cash":26.918124001315483,"private_loan":15.537916609143553,"net_investment":12.529171119588085,"money_identity_error":0.0,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0721169537108826,"eligible_dividends":42.21714496727868,"allowance":4.221714496727868,"tax_arrears":0.0,"supplements":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":57.020006335744625,"owner_dividends":42.21714496727868,"cash_transfer_error":0.0},"groups":[["workers",67.60929474348762,0.4422684455204209,14.366975132991119],["displaced_free",50.62596532699065,0.055862679942913794,10.758017631985513],["displaced_debt",46.278802418183396,0.02512467904892846,9.834245513863973],["owners",516.0360984002725,1.4505422944466455,109.6576709100579]]},{"year":20,"price_index":85.0,"nominal_output":125.43696303299139,"real_capital":414.04206244170985,"firm_cash":26.7321387431917,"private_loan":15.318960532197215,"net_investment":13.195518005758203,"money_identity_error":0.0,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0574495221693274,"eligible_dividends":42.68126135549357,"allowance":4.268126135549357,"tax_arrears":0.0,"supplements":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":58.07772227474353,"owner_dividends":42.68126135549357,"cash_transfer_error":0.0},"groups":[["workers",68.39010859064412,0.46818138674496496,14.532898075511875],["displaced_free",50.54135656467779,0.058681109180685004,10.74003826999403],["displaced_debt",46.20810896417391,0.026412655972142214,9.819223154886956],["owners",519.4779511276182,1.4970496102824955,110.38906461461886]]}]}},"capital_only__0.90__0.0__0.20":{"mode":"capital_only","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-27.001381498482235,"terminal_capital_change_pct":8.274739366857919,"terminal_dividend_change_pct":3.7129396309748763},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":7.165342631109542,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":7.3995981539961395,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":7.614878779187347,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":7.812475605034262,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":7.992936304510045,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":8.156385398057523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":8.211458145499027,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":8.27822501650812,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":8.354128833178576,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":8.439206303294142,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":8.53345274775421,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":8.636837700978553,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":8.749306263362547,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":8.870781086499731,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":9.001164443465244,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":9.1403403574469,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":163.21239733673067,"displaced_free":121.8958417210679,"displaced_debt":134.2382111749929,"owners":148.48806849077332},"consumption_index":{"workers":165.19349901121768,"displaced_free":122.08057141226521,"displaced_debt":135.11142971980672,"owners":155.16067835352996},"wealth_change":{"workers":166.1577552932813,"displaced_free":145.2916751495983,"displaced_debt":99.44839174771361,"owners":916.2222047177634},"real_wealth":{"workers":386.1577552932813,"displaced_free":365.2916751495983,"displaced_debt":119.44839174771361,"owners":3936.2222047177634},"equity_share":{"workers":0.22834498972109532,"displaced_free":0.028620397247841024,"displaced_debt":0.012882181622805624,"owners":0.7301524314082581},"government_net_debt_to_output_pct":26.884090497676656,"max_money_error":4.973799150320701e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":7.165342631109542,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":253.8527576583529,"firm_cash":29.99430701202389,"private_loan":18.304692454526986,"net_investment":8.714117659052107,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":36.997990769980696,"allowance":7.3995981539961395,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",38.87652085635656,0.008932363341411054,8.709835922626036],["owners",443.26758698622626,1.0990229646498046,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.15961411578952,"real_capital":263.555488044921,"firm_cash":29.56361609808636,"private_loan":18.118972945488196,"net_investment":8.5707451748018,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":38.05535753008713,"allowance":7.611071506017426,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":43.91971058684214,"owner_dividends":38.05535753008713,"cash_transfer_error":0.0},"groups":[["workers",53.957549920737506,0.1607575453398649,11.9156256074962],["displaced_free",46.602227338339056,0.022301589487041317,10.291325203883208],["displaced_debt",40.717595480741714,0.0099836058454042,8.99180233533046],["owners",460.39848555825927,1.1214160903401322,101.67133222744891]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.32475223588008,"real_capital":273.071655143045,"firm_cash":29.14269120169268,"private_loan":17.927778855637566,"net_investment":8.292659899793804,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":38.98296156868481,"allowance":7.796592313736962,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":45.693564176910066,"owner_dividends":38.98296156868481,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",55.75322381690178,0.1815131243169021,12.146238045825031],["displaced_free",48.239794528637034,0.024856462479425512,10.509383808024497],["displaced_debt",42.69888444774111,0.01108062111503896,9.302256968972172],["owners",476.1734204571191,1.1421743157435358,103.73778088530095]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.31257766844634,"real_capital":282.2833958963317,"firm_cash":28.747915339737542,"private_loan":17.730474444193437,"net_investment":7.9252735101552645,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":39.76404733022734,"allowance":7.952809466045469,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":47.33443325133476,"owner_dividends":39.76404733022734,"cash_transfer_error":0.0},"groups":[["workers",57.56385261937985,0.20294324752944715,12.381190714254544],["displaced_free",49.93210117243628,0.027496613378065096,10.739706243554181],["displaced_debt",44.82437005734291,0.01222728001922328,9.641103732161254],["owners",490.3694344187067,1.1607217979181075,105.47170162712699]]},{"year":10,"price_index":85.0,"nominal_output":113.10889850250041,"real_capital":291.06830857895966,"firm_cash":28.382069319433313,"private_loan":17.526438531320796,"net_investment":7.4671757802337595,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.249181206113944,"eligible_dividends":40.38794002778146,"allowance":8.077588005556292,"tax_arrears":0.0,"supplements":{"displaced_free":1.000872826347174,"displaced_debt":1.2483083797667698},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":48.83167387687531,"owner_dividends":40.38794002778146,"cash_transfer_error":0.0},"groups":[["workers",59.38717248350305,0.22505585665702768,12.619774152744398],["displaced_free",51.6798299260289,0.03022521056078287,10.98196385928114],["displaced_debt",47.099735785765795,0.013427491271415274,10.008693854475235],["owners",502.8246118715268,1.1764529083552027,106.85023002269945]]},{"year":11,"price_index":85.0,"nominal_output":114.15360987355,"real_capital":300.43227351736385,"firm_cash":28.243940081023368,"private_loan":17.30286787646264,"net_investment":7.959370197643565,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.2074364730670224,"eligible_dividends":40.38991932015961,"allowance":8.077983864031923,"tax_arrears":0.0,"supplements":{"displaced_free":0.9776118672173681,"displaced_debt":1.2298246058496543},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":49.61520740516249,"owner_dividends":40.38991932015961,"cash_transfer_error":0.0},"groups":[["workers",60.393185279418496,0.24766183418037552,12.83355187187643],["displaced_free",51.433537417595666,0.03311341586975901,10.929626701239078],["displaced_debt",46.9040252384081,0.014742612770580912,9.967105363161721],["owners",502.7247248104954,1.195650903783911,106.82900402223027]]},{"year":12,"price_index":85.0,"nominal_output":115.24315737524448,"real_capital":310.384628183511,"firm_cash":28.09658602274513,"private_loan":17.080888429897424,"net_investment":8.45950146622505,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.188891014854648,"eligible_dividends":40.4377477366612,"allowance":8.087549547332241,"tax_arrears":0.0,"supplements":{"displaced_free":0.9668778693686948,"displaced_debt":1.2220131454859535},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":50.43236803143335,"owner_dividends":40.4377477366612,"cash_transfer_error":0.0},"groups":[["workers",61.37560742279507,0.27067050658045244,13.042316577343952],["displaced_free",51.31988332272735,0.035978727260657956,10.905475206079561],["displaced_debt",46.82131565808656,0.01604837422096452,9.949529577343394],["owners",502.978442106908,1.2173661432951797,106.88291894771795]]},{"year":13,"price_index":85.0,"nominal_output":116.37541279054508,"real_capital":320.948488058762,"firm_cash":27.943467025854567,"private_loan":16.85929459060549,"net_investment":8.979280893963377,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.170405368581938,"eligible_dividends":40.53626635180738,"allowance":8.107253270361475,"tax_arrears":0.0,"supplements":{"displaced_free":0.9562831353781444,"displaced_debt":1.2141222332037935},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":51.28155959290881,"owner_dividends":40.53626635180738,"cash_transfer_error":0.0},"groups":[["workers",62.338806086517096,0.2940705767833412,13.246996293384882],["displaced_free",51.207703786356824,0.038837622135279644,10.881637054600825],["displaced_debt",46.737764822157814,0.017351867393270007,9.931775024708536],["owners",503.63738168682704,1.2417222844399096,107.02294360845075]]},{"year":14,"price_index":85.0,"nominal_output":117.5497671816953,"real_capital":332.14743265421,"firm_cash":27.784833931108842,"private_loan":16.638109004752657,"net_investment":9.519102906130769,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.152611658012627,"eligible_dividends":40.685829092107255,"allowance":8.137165818421451,"tax_arrears":0.0,"supplements":{"displaced_free":0.9461610118911106,"displaced_debt":1.2064506461215163},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":52.162325386271476,"owner_dividends":40.685829092107255,"cash_transfer_error":0.0},"groups":[["workers",63.280454429103344,0.31785570009489617,13.44709656618446],["displaced_free",51.10052836119999,0.04168993730571314,10.858862276754998],["displaced_debt",46.65653625305134,0.018652959074757253,9.914513953773412],["owners",504.6993340945493,1.2688453414022283,107.24860849509172]]},{"year":15,"price_index":85.0,"nominal_output":118.7655387161873,"real_capital":344.0053843016075,"firm_cash":27.620930046025116,"private_loan":16.41731921201921,"net_investment":10.079258900287883,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.135439148430524,"eligible_dividends":40.887126050607364,"allowance":8.177425210121473,"tax_arrears":0.0,"supplements":{"displaced_free":0.9364646691470003,"displaced_debt":1.1989744792835237},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":53.07415403714046,"owner_dividends":40.887126050607364,"cash_transfer_error":0.0},"groups":[["workers",64.19880824053955,0.34201834371454376,13.642246751114655],["displaced_free",50.997861202732935,0.044535985211784465,10.837045505580749],["displaced_debt",46.577376839472606,0.019951722561424606,9.897692578387929],["owners",506.1658079904812,1.298863504126337,107.56023419797725]]},{"year":16,"price_index":85.0,"nominal_output":120.02196840962824,"real_capital":356.5466116100184,"firm_cash":27.45201870063024,"private_loan":16.196914619496,"net_investment":10.660043212149276,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.118842746786474,"eligible_dividends":41.14066037240269,"allowance":8.22813207448054,"tax_arrears":0.0,"supplements":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389969},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":54.01647630722118,"owner_dividends":41.14066037240269,"cash_transfer_error":0.0},"groups":[["workers",65.09224974280762,0.36655023507781775,13.83210307034662],["displaced_free",50.89936409414975,0.04737603980003235,10.816114870006823],["displaced_debt",46.500147342412916,0.021248220164502306,9.881281310262743],["owners",508.0362132753012,1.3319076009644104,107.9576953210015]]},{"year":17,"price_index":85.0,"nominal_output":121.31823046947417,"real_capital":369.7957326339602,"firm_cash":27.278380600219094,"private_loan":15.9768853510531,"net_investment":11.261752870350534,"money_identity_error":0.0,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.102781217590138,"eligible_dividends":41.4467621533666,"allowance":8.28935243067332,"tax_arrears":0.0,"supplements":{"displaced_free":0.9182244644663251,"displaced_debt":1.184556753123813},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":54.98867285210563,"owner_dividends":41.4467621533666,"cash_transfer_error":0.0},"groups":[["workers",65.95931677756984,0.3914423968359002,14.01635481523359],["displaced_free",50.8047296237611,0.05021035408792877,10.796005045049233],["displaced_debt",46.42471856248743,0.0225425099788723,9.865252694528577],["owners",510.30801200751125,1.3681110396331169,108.44045255159614]]},{"year":18,"price_index":85.0,"nominal_output":122.65344239024127,"real_capital":383.77772229424363,"firm_cash":27.100312205249914,"private_loan":15.757222208425846,"net_investment":11.88469121124092,"money_identity_error":0.0,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.0872172442262897,"eligible_dividends":41.80559166779472,"allowance":8.361118333558945,"tax_arrears":0.0,"supplements":{"displaced_free":0.9096253706394949,"displaced_debt":1.1775918735867947},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":55.99008179268094,"owner_dividends":41.80559166779472,"cash_transfer_error":0.0},"groups":[["workers",66.79870944002333,0.4166852041495958,14.194725756004958],["displaced_free",50.71368039500643,0.05303916193013457,10.776657083938865],["displaced_debt",46.3509727791543,0.023834646111973796,9.849581715570288],["owners",512.9767475574447,1.4076097754986536,109.007558855957]]},{"year":19,"price_index":85.0,"nominal_output":124.02667511432617,"real_capital":398.5179236114061,"firm_cash":26.918124001315483,"private_loan":15.537916609143553,"net_investment":12.529171119588085,"money_identity_error":0.0,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0721169537108826,"eligible_dividends":42.21714496727868,"allowance":8.443428993455736,"tax_arrears":0.0,"supplements":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":57.020006335744625,"owner_dividends":42.21714496727868,"cash_transfer_error":0.0},"groups":[["workers",67.60929474348762,0.4422684455204209,14.366975132991119],["displaced_free",50.62596532699065,0.055862679942913794,10.758017631985513],["displaced_debt",46.278802418183396,0.02512467904892846,9.834245513863973],["owners",516.0360984002725,1.4505422944466455,109.6576709100579]]},{"year":20,"price_index":85.0,"nominal_output":125.43696303299139,"real_capital":414.04206244170985,"firm_cash":26.7321387431917,"private_loan":15.318960532197215,"net_investment":13.195518005758203,"money_identity_error":0.0,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0574495221693274,"eligible_dividends":42.68126135549357,"allowance":8.536252271098714,"tax_arrears":0.0,"supplements":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":58.07772227474353,"owner_dividends":42.68126135549357,"cash_transfer_error":0.0},"groups":[["workers",68.39010859064412,0.46818138674496496,14.532898075511875],["displaced_free",50.54135656467779,0.058681109180685004,10.74003826999403],["displaced_debt",46.20810896417391,0.026412655972142214,9.819223154886956],["owners",519.4779511276182,1.4970496102824955,110.38906461461886]]}]}},"capital_only__0.90__0.5__0.05":{"mode":"capital_only","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":true,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":26.64180514270703,"sum_grants_paid":26.64180514270703,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":7},"adaptive_vs_fixed":{"tax_paid_change":-26.64180514270703,"terminal_capital_change_pct":3.130053176971126,"terminal_dividend_change_pct":1.4090107428299525},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":1.7913356577773856,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":1.8498995384990349,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":1.9037196947968367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":1.9531189012585655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":1.9982340761275112,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":2.039096349514381,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":2.0528645363747566,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":2.06955625412703,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":2.088532208294644,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":2.1098015758235356,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":2.1333631869385523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":2.1592094252446383,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":2.1873265658406367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":2.2176952716249327,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":2.250291110866311,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":2.285085089361725,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":162.06685439330997,"displaced_free":123.63439325221042,"displaced_debt":136.92485805629073,"owners":153.1409055548424},"consumption_index":{"workers":163.99814985286565,"displaced_free":123.89471214041397,"displaced_debt":137.9394790685413,"owners":156.73685889365018},"wealth_change":{"workers":165.83844685783976,"displaced_free":145.10740446446545,"displaced_debt":99.20890892210535,"owners":1091.5925693100671},"real_wealth":{"workers":385.83844685783976,"displaced_free":365.10740446446545,"displaced_debt":119.20890892210535,"owners":4111.592569310067},"equity_share":{"workers":0.21712454815347398,"displaced_free":0.027167501086052835,"displaced_debt":0.012211230519329722,"owners":0.7434967202411434},"government_net_debt_to_output_pct":24.255088734942383,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":1.7913356577773856,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":253.95700880411766,"firm_cash":30.017663278334645,"private_loan":18.304692454526986,"net_investment":8.807542724295132,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":36.997990769980696,"allowance":1.8498995384990349,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",38.87652085635656,0.008932363341411054,8.709835922626036],["owners",442.22507552857877,1.0996745343108345,99.07542557515274]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.1731841267328,"real_capital":263.98748310017766,"firm_cash":29.632600375363346,"private_loan":18.118971311088245,"net_investment":8.860252294853012,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":38.06718776771302,"allowance":1.9033593883856512,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":43.929888095049606,"owner_dividends":38.06718776771302,"cash_transfer_error":0.0},"groups":[["workers",53.95555187724689,0.16075851661100618,11.915184372892021],["displaced_free",46.60163792872207,0.02230163041826472,10.29119504259279],["displaced_debt",40.7173290427119,0.009983615096724678,8.991743496932214],["owners",457.2895113808166,1.1239636298551228,100.984767096597]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.37946273975494,"real_capital":274.1375892234987,"firm_cash":29.267121720499027,"private_loan":17.9277756612867,"net_investment":8.845092478894074,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":39.03093029597028,"allowance":1.951546514798514,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":45.734597054816206,"owner_dividends":39.03093029597028,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",55.744708220343114,0.1815164629423775,12.144382862289035],["displaced_free",48.238133906008194,0.024856544048957194,10.509022029523214],["displaced_debt",42.698140532037016,0.01108063931689748,9.302094901622349],["owners",470.523869373694,1.1482072676140405,102.50698582784048]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.44392187958096,"real_capital":284.344449280915,"firm_cash":28.929115723488636,"private_loan":17.73047369635272,"net_investment":8.781419256294384,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":39.88021293989519,"allowance":1.9940106469947594,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":47.43294140968572,"owner_dividends":39.88021293989519,"cash_transfer_error":0.0},"groups":[["workers",57.54185030150642,0.202949734586676,12.376458319160216],["displaced_free",49.92997842187287,0.027496632108795535,10.73924966918731],["displaced_debt",44.82342324226266,0.012227284002886533,9.64090008529701],["owners",482.10197330961256,1.1720572000013165,103.69348477650718]]},{"year":10,"price_index":85.0,"nominal_output":113.35602269674105,"real_capital":294.77376031854567,"firm_cash":28.669722921311195,"private_loan":17.51886057888866,"net_investment":8.864914381986083,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.09733504353819622,"displaced_debt":0.12139819095412974},"adaptive":false,"tax_paid":2.0304479716216175,"eligible_dividends":40.60895943243235,"allowance":2.0304479716216175,"tax_arrears":0.2187332344923263,"supplements":{"displaced_free":0.9035377828089776,"displaced_debt":1.12691018881264},"supplement_arrears":{"displaced_free":0.097335043538196,"displaced_debt":0.12139819095412929},"total_dividend_payout":49.01701702255578,"owner_dividends":40.60895943243235,"cash_transfer_error":0.0},"groups":[["workers",59.3420968134004,0.22506476916559287,12.610195572847585],["displaced_free",50.64922358268329,0.03029653060331088,10.7629600113202],["displaced_debt",45.81434317566325,0.01347206704679277,9.735547924828438],["owners",491.91950042732077,1.196518199059323,104.53289384080566]]},{"year":11,"price_index":85.0,"nominal_output":114.587651761258,"real_capital":305.7768038227891,"firm_cash":28.48373380433717,"private_loan":17.30305537947547,"net_investment":9.352586978606894,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":0.074236419017354,"displaced_debt":0.09426945659794872},"adaptive":false,"tax_paid":2.03893059745172,"eligible_dividends":40.77861194903439,"allowance":2.03893059745172,"tax_arrears":0.3872391101076289,"supplements":{"displaced_free":0.9033754482000143,"displaced_debt":1.1355551492517055},"supplement_arrears":{"displaced_free":0.17157146255555,"displaced_debt":0.215667647552078},"total_dividend_payout":49.9407388209435,"owner_dividends":40.77861194903439,"cash_transfer_error":0.0},"groups":[["workers",60.30823847041536,0.24767259906531075,12.815500674963264],["displaced_free",50.64750474564721,0.03311049572158745,10.762594758450032],["displaced_debt",45.90587805090041,0.014741509396282125,9.754999085816335],["owners",493.8191218240873,1.2237481255837972,104.93656338761855]]},{"year":12,"price_index":85.0,"nominal_output":115.85440046084267,"real_capital":317.3880295862898,"firm_cash":28.296285359533194,"private_loan":17.086794598369007,"net_investment":9.869541898975598,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.06112129980850234,"displaced_debt":0.07818637453629518},"adaptive":false,"tax_paid":2.0495833405098507,"eligible_dividends":40.99166681019701,"allowance":2.0495833405098507,"tax_arrears":0.5265467844524263,"supplements":{"displaced_free":0.9057565695601923,"displaced_debt":1.1438267709496583},"supplement_arrears":{"displaced_free":0.23269276236405223,"displaced_debt":0.2938540220883732},"total_dividend_payout":50.890800345632,"owner_dividends":40.99166681019701,"cash_transfer_error":0.0},"groups":[["workers",61.2548223806668,0.27066565795854447,13.016649755891695],["displaced_free",50.67271661887262,0.03592249516070497,10.767952281510432],["displaced_debt",45.993459927702276,0.01601363163808485,9.773610234636733],["owners",495.9013439871937,1.2536244359165352,105.37903559727866]]},{"year":13,"price_index":85.0,"nominal_output":117.15702527319594,"real_capital":329.6277671700066,"firm_cash":28.104187918240793,"private_loan":16.87019458022971,"net_investment":10.403776946159283,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":0.046964100380095686,"displaced_debt":0.06083433572316199},"adaptive":false,"tax_paid":2.06260693247868,"eligible_dividends":41.2521386495736,"allowance":2.06260693247868,"tax_arrears":0.6343452205556841,"supplements":{"displaced_free":0.9093190349980488,"displaced_debt":1.1532878974806315},"supplement_arrears":{"displaced_free":0.2796568627441479,"displaced_debt":0.3546883578115352},"total_dividend_payout":51.867768954896945,"owner_dividends":41.2521386495736,"cash_transfer_error":0.0},"groups":[["workers",62.17805747730523,0.29403818293460454,13.212837213927362],["displaced_free",50.710436841155804,0.03873502662409489,10.775967828745609],["displaced_debt",46.093636561559634,0.01728774939184542,9.794897769331422],["owners",498.3406810448145,1.2862339646931298,105.89739472202308]]},{"year":14,"price_index":85.0,"nominal_output":118.49453189711025,"real_capital":342.5169829375566,"firm_cash":27.90782537632677,"private_loan":16.653200267040344,"net_investment":10.955833402417468,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.032172388557813236,"displaced_debt":0.04244144168627573},"adaptive":false,"tax_paid":2.0779978277685376,"eligible_dividends":41.559956555370746,"allowance":2.0779978277685376,"tax_arrears":0.7089590507997734,"supplements":{"displaced_free":0.9139886233332972,"displaced_debt":1.1640092044352406},"supplement_arrears":{"displaced_free":0.31182925130196115,"displaced_debt":0.3971297994978109},"total_dividend_payout":52.87089892283269,"owner_dividends":41.559956555370746,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",63.07679618530452,0.31778165174827916,13.40381918937721],["displaced_free",50.759879541176076,0.04154883959443548,10.786474402499916],["displaced_debt",46.2071562822555,0.01856418652825347,9.819020709979291],["owners",501.12713787582254,1.3216912508344916,106.48951679861229]]},{"year":15,"price_index":85.0,"nominal_output":119.86594290170878,"real_capital":356.0768535148265,"firm_cash":27.707486772242625,"private_loan":16.435750048830606,"net_investment":11.525889990679417,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":0.016719015032467643,"displaced_debt":0.022961402655898633},"adaptive":false,"tax_paid":2.095758730742158,"eligible_dividends":41.91517461484315,"allowance":2.095758730742158,"tax_arrears":0.7486394684881397,"supplements":{"displaced_free":0.9197456541145328,"displaced_debt":1.176013076627625},"supplement_arrears":{"displaced_free":0.3285482663344288,"displaced_debt":0.42009120215370954},"total_dividend_payout":53.89945717628157,"owner_dividends":41.91517461484315,"cash_transfer_error":0.0},"groups":[["workers",63.9497660398922,0.341887156585473,13.589325283477091],["displaced_free",50.82083633768329,0.04436459979141003,10.799427721757699],["displaced_debt",46.33425610546897,0.019843305458898987,9.846029422412155],["owners",504.2559912897125,1.3601117573790615,107.1543981490639]]},{"year":16,"price_index":85.0,"nominal_output":121.27025650026651,"real_capital":370.32880776144526,"firm_cash":27.503476152339804,"private_loan":16.21778041206118,"net_investment":12.11416110962594,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0005867211300149,"displaced_debt":0.0023712327200893224},"adaptive":false,"tax_paid":2.1158847929363698,"eligible_dividends":42.31769585872739,"allowance":2.1158847929363698,"tax_arrears":0.7515974223382438,"supplements":{"displaced_free":0.9265754433174622,"displaced_debt":1.1893093496189073},"supplement_arrears":{"displaced_free":0.3291349874644436,"displaced_debt":0.42246243487379886},"total_dividend_payout":54.952692375199874,"owner_dividends":42.31769585872739,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",64.79587138559468,0.36634520883571453,13.769122669438868],["displaced_free",50.893151752773136,0.047182957684122305,10.81479474746429],["displaced_debt",46.475040172435484,0.02112547979283679,9.875946036642542],["owners",507.7206541478707,1.4016128816652471,107.89063900642252]]},{"year":17,"price_index":85.0,"nominal_output":122.70645858167931,"real_capital":385.2945589303194,"firm_cash":27.29610747796586,"private_loan":15.999227006571866,"net_investment":12.720888493543,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.138364715094861,"eligible_dividends":42.767294301897216,"allowance":2.138364715094861,"tax_arrears":0.7160139248335211,"supplements":{"displaced_free":0.9344623736098815,"displaced_debt":1.2039023414849794},"supplement_arrears":{"displaced_free":0.312897078320887,"displaced_debt":0.40311684651263247},"total_dividend_payout":56.029843936259475,"owner_dividends":42.767294301897216,"cash_transfer_error":0.0},"groups":[["workers",65.6141749536976,0.3911458168067291,13.94301217766074],["displaced_free",50.97666042645758,0.0500045557902705,10.832540340622234],["displaced_debt",46.629554203958605,0.022411088060420997,9.908780268341202],["owners",511.5130323188337,1.4463140074332594,108.69651936775216]]},{"year":18,"price_index":85.0,"nominal_output":124.17353242070261,"real_capital":400.99613911362286,"firm_cash":27.085702683776248,"private_loan":15.780025003763894,"net_investment":13.34634315580793,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.163181227842158,"eligible_dividends":43.263624556843155,"allowance":2.163181227842158,"tax_arrears":0.640049941217653,"supplements":{"displaced_free":0.9433890580967271,"displaced_debt":1.2197921697454308},"supplement_arrears":{"displaced_free":0.27913339086365474,"displaced_debt":0.3609165503539966},"total_dividend_payout":57.13014931552695,"owner_dividends":43.263624556843155,"cash_transfer_error":0.0},"groups":[["workers",66.40389668454655,0.41627854789178215,14.110828045466143],["displaced_free",51.07117826220064,0.05283002874203599,10.852625380717635],["displaced_debt",46.79779944436338,0.02370051160635024,9.944532381927216],["owners",515.6236192062535,1.49433660550709,109.57001908132885]]},{"year":19,"price_index":85.0,"nominal_output":125.67046742128535,"real_capital":417.45593510381485,"firm_cash":26.872589792594372,"private_loan":15.560109343092032,"net_investment":13.990826591663208,"money_identity_error":-9.237055564881302e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.190311642718586,"eligible_dividends":43.806232854371714,"allowance":2.190311642718586,"tax_arrears":0.5218552522099498,"supplements":{"displaced_free":0.953336307926606,"displaced_debt":1.2369753347919799},"supplement_arrears":{"displaced_free":0.2271382527083885,"displaced_debt":0.2947169995015595},"total_dividend_payout":58.252850565964,"owner_dividends":43.806232854371714,"cash_transfer_error":0.0},"groups":[["workers",67.16440959598661,0.44173259171493356,14.272437039147155],["displaced_free",51.17650208392877,0.05566000226898268,10.875006692834862],["displaced_debt",46.97973883897391,0.024994133139714134,9.983194503281956],["owners",520.0416075478046,1.5458043413323417,110.50884160390846]]},{"year":20,"price_index":85.0,"nominal_output":127.19626681512133,"real_capital":434.6967253169517,"firm_cash":26.65710121651115,"private_loan":15.339414941297552,"net_investment":14.654671681166334,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.219728418604071,"eligible_dividends":44.394568372081416,"allowance":2.219728418604071,"tax_arrears":0.3595763557752063,"supplements":{"displaced_free":0.9642832446901852,"displaced_debt":1.2554451739138857},"supplement_arrears":{"displaced_free":0.15620535023777293,"displaced_debt":0.2033710055374316},"total_dividend_payout":59.397200111341,"owner_dividends":44.394568372081416,"cash_transfer_error":0.0},"groups":[["workers",67.89523403908638,0.46749682245353263,14.427737233305853],["displaced_free",51.29241082613138,0.058495092055436876,10.899637300552918],["displaced_debt",47.17530184144114,0.026292335503211074,10.024751641306242],["owners",524.7550035759406,1.6008431896501627,111.51043825988738]]}]}},"capital_only__0.90__0.5__0.10":{"mode":"capital_only","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-27.001381498482235,"terminal_capital_change_pct":3.2685873021743417,"terminal_dividend_change_pct":1.4956251234980567},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":3.8074393895936733,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":3.906237802517131,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":3.9964681522550225,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":4.078192699028762,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":4.105729072749513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":4.13911250825406,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":4.177064416589288,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":4.219603151647071,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":4.266726373877105,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":4.318418850489277,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":4.374653131681273,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":4.4353905432498655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":4.500582221732622,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":4.57017017872345,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":162.10708752752845,"displaced_free":121.89584172106792,"displaced_debt":134.23821117499287,"owners":153.4267097764295},"consumption_index":{"workers":164.04013225378932,"displaced_free":122.08057141226524,"displaced_debt":135.1114297198067,"owners":156.5109837058191},"wealth_change":{"workers":165.85693784982084,"displaced_free":145.2911754647452,"displaced_debt":99.44816892862008,"owners":1086.5139485820519},"real_wealth":{"workers":385.85693784982084,"displaced_free":365.2911754647452,"displaced_debt":119.44816892862008,"owners":4106.513948582052},"equity_share":{"workers":0.21741226034396516,"displaced_free":0.027287003175136614,"displaced_debt":0.012282040682759869,"owners":0.7430186957981384},"government_net_debt_to_output_pct":24.35525579533119,"max_money_error":6.394884621840902e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":253.95700880411766,"firm_cash":30.017663278334645,"private_loan":18.304692454526986,"net_investment":8.807542724295132,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",38.87652085635656,0.008932363341411054,8.709835922626036],["owners",442.22507552857877,1.0996745343108345,99.07542557515274]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.1731841267328,"real_capital":263.98748310017766,"firm_cash":29.632600375363346,"private_loan":18.118971311088245,"net_investment":8.860252294853012,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":38.06718776771302,"allowance":3.8067187767713024,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":43.929888095049606,"owner_dividends":38.06718776771302,"cash_transfer_error":0.0},"groups":[["workers",53.95555187724689,0.16075851661100618,11.915184372892021],["displaced_free",46.60163792872207,0.02230163041826472,10.29119504259279],["displaced_debt",40.7173290427119,0.009983615096724678,8.991743496932214],["owners",457.2895113808166,1.1239636298551228,100.984767096597]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.37946273975494,"real_capital":274.1375892234987,"firm_cash":29.267121720499027,"private_loan":17.9277756612867,"net_investment":8.845092478894074,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":39.03093029597028,"allowance":3.903093029597028,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":45.734597054816206,"owner_dividends":39.03093029597028,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",55.744708220343114,0.1815164629423775,12.144382862289035],["displaced_free",48.238133906008194,0.024856544048957194,10.509022029523214],["displaced_debt",42.698140532037016,0.01108063931689748,9.302094901622349],["owners",470.523869373694,1.1482072676140405,102.50698582784048]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.44392187958096,"real_capital":284.344449280915,"firm_cash":28.929115723488636,"private_loan":17.73047369635272,"net_investment":8.781419256294384,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":39.88021293989519,"allowance":3.9880212939895188,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":47.43294140968572,"owner_dividends":39.88021293989519,"cash_transfer_error":0.0},"groups":[["workers",57.54185030150642,0.202949734586676,12.376458319160216],["displaced_free",49.92997842187287,0.027496632108795535,10.73924966918731],["displaced_debt",44.82342324226266,0.012227284002886533,9.64090008529701],["owners",482.10197330961256,1.1720572000013165,103.69348477650718]]},{"year":10,"price_index":85.0,"nominal_output":113.35602269674105,"real_capital":294.54216042320087,"firm_cash":28.62050794355042,"private_loan":17.526447965823294,"net_investment":8.668054470942991,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.249181206113944,"eligible_dividends":40.60895943243235,"allowance":4.060895943243235,"tax_arrears":0.0,"supplements":{"displaced_free":1.000872826347174,"displaced_debt":1.2483083797667698},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":49.01701702255578,"owner_dividends":40.60895943243235,"cash_transfer_error":0.0},"groups":[["workers",59.3420968134004,0.22506476916559287,12.610195572847585],["displaced_free",51.6798299260289,0.030224960718356324,10.98196385928114],["displaced_debt",47.099735785765795,0.013427435358941989,10.008693854475235],["owners",491.91950042732077,1.1951869012862233,104.53289384080566]]},{"year":11,"price_index":85.0,"nominal_output":114.56063532410138,"real_capital":305.3528593823036,"firm_cash":28.449614697783936,"private_loan":17.302877310965137,"net_investment":9.189094115237353,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.2074364730670224,"eligible_dividends":40.7569737489384,"allowance":4.07569737489384,"tax_arrears":0.0,"supplements":{"displaced_free":0.9776118672173681,"displaced_debt":1.2298246058496543},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":49.92047649307604,"owner_dividends":40.7569737489384,"cash_transfer_error":0.0},"groups":[["workers",60.31499876002189,0.24766931281341867,12.816937236504652],["displaced_free",51.433537417595666,0.03311316602733246,10.929626701239078],["displaced_debt",46.904025238408096,0.014742556858107629,9.967105363161721],["owners",493.5932249516551,1.2214272712389078,104.88856030222671]]},{"year":12,"price_index":85.0,"nominal_output":115.8061891371471,"real_capital":316.7993546225731,"firm_cash":28.273332954270444,"private_loan":17.080897864399923,"net_investment":9.729520954229073,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.188891014854648,"eligible_dividends":40.94739573820987,"allowance":4.094739573820987,"tax_arrears":0.0,"supplements":{"displaced_free":0.9668778693686948,"displaced_debt":1.2220131454859535},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":50.854641852860325,"owner_dividends":40.94739573820987,"cash_transfer_error":0.0},"groups":[["workers",61.26492155957003,0.2706633776369801,13.01879583140863],["displaced_free",51.31988332272735,0.03597847741823142,10.905475206079561],["displaced_debt",46.82131565808656,0.016048318308491242,9.949529577343394],["owners",495.43574048946675,1.250457658342979,105.28009485401168]]},{"year":13,"price_index":85.0,"nominal_output":117.09179386624199,"real_capital":328.9045849759546,"firm_cash":28.091912983533007,"private_loan":16.85930402510799,"net_investment":10.289445800374253,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.170405368581938,"eligible_dividends":41.18956322510712,"allowance":4.118956322510712,"tax_arrears":0.0,"supplements":{"displaced_free":0.9562831353781444,"displaced_debt":1.2141222332037935},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":51.81884539968148,"owner_dividends":41.18956322510712,"cash_transfer_error":0.0},"groups":[["workers",62.19157436078232,0.29403816868733473,13.215709551666242],["displaced_free",51.207703786356824,0.038837372292853105,10.881637054600825],["displaced_debt",46.737764822157814,0.017351811480796727,9.931775024708536],["owners",497.6823116409236,1.282379454714149,105.75749122369626]]},{"year":14,"price_index":85.0,"nominal_output":118.4164811126802,"real_capital":341.69226880946485,"firm_cash":27.90576253645083,"private_loan":16.638118439255155,"net_investment":10.869531258483718,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.152611658012627,"eligible_dividends":41.483035714098264,"allowance":4.148303571409826,"tax_arrears":0.0,"supplements":{"displaced_free":0.9461610118911106,"displaced_debt":1.2064506461215163},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":52.81236083451015,"owner_dividends":41.483035714098264,"cash_transfer_error":0.0},"groups":[["workers",63.09331262551247,0.31778543594895065,13.407328932921398],["displaced_free",51.10052836119999,0.0416896874632866,10.858862276754998],["displaced_debt",46.65653625305134,0.018652903162283976,9.914513953773412],["owners",500.31856882123765,1.3173221971382685,106.31769587451299]]},{"year":15,"price_index":85.0,"nominal_output":119.77928568726313,"real_capital":355.18638145565615,"firm_cash":27.715177515499832,"private_loan":16.417328646521703,"net_investment":11.469995749262623,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.135439148430524,"eligible_dividends":41.8280252384066,"allowance":4.18280252384066,"tax_arrears":0.0,"supplements":{"displaced_free":0.9364646691470003,"displaced_debt":1.1989744792835237},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":53.834464265447345,"owner_dividends":41.8280252384066,"cash_transfer_error":0.0},"groups":[["workers",63.96870595519763,0.341896185768053,13.593350015479496],["displaced_free",50.997861202732935,0.044535735369357926,10.837045505580749],["displaced_debt",46.57737683947259,0.019951666648951333,9.897692578387927],["owners",503.34134895376997,1.3554161107988487,106.96003665267611]]},{"year":16,"price_index":85.0,"nominal_output":121.1791954606555,"real_capital":369.41118472410886,"firm_cash":27.5204718293823,"private_loan":16.196924053998494,"net_investment":12.091082778184827,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.118842746786474,"eligible_dividends":42.22454768084117,"allowance":4.222454768084117,"tax_arrears":0.0,"supplements":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389969},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":54.88439659549163,"owner_dividends":42.22454768084117,"cash_transfer_error":0.0},"groups":[["workers",64.81649893784024,0.3663607831618452,13.773506024291049],["displaced_free",50.89936409414975,0.04737578995760581,10.816114870006823],["displaced_debt",46.500147342412916,0.021248164252029033,9.881281310262743],["owners",506.7451452040931,1.3967936499905973,107.68334335586978]]},{"year":17,"price_index":85.0,"nominal_output":122.61516452689752,"real_capital":384.39124320404505,"firm_cash":27.321971295262024,"private_loan":15.976894785555595,"net_investment":12.733049707945781,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.102781217590138,"eligible_dividends":42.67246056751288,"allowance":4.267246056751288,"tax_arrears":0.0,"supplements":{"displaced_free":0.9182244644663251,"displaced_debt":1.184556753123813},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":55.961373395173126,"owner_dividends":42.67246056751288,"cash_transfer_error":0.0},"groups":[["workers",65.6356094007157,0.39116902071821863,13.947566997652086],["displaced_free",50.8047296237611,0.05021010424550223,10.796005045049233],["displaced_debt",46.42471856248743,0.022542454066399025,9.865252694528577],["owners",510.52263681993844,1.441589450530931,108.48606032423692]]},{"year":18,"price_index":85.0,"nominal_output":124.08612391783939,"real_capital":400.15144447915617,"firm_cash":27.120011791501224,"private_loan":15.75723164292834,"net_investment":13.39617108384445,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.0872172442262897,"eligible_dividends":43.171471538404,"allowance":4.3171471538404,"tax_arrears":0.0,"supplements":{"displaced_free":0.9096253706394949,"displaced_debt":1.1775918735867947},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":57.06459293837954,"owner_dividends":43.171471538404,"cash_transfer_error":0.0},"groups":[["workers",66.42512899150468,0.4163101856840856,14.115339910694745],["displaced_free",50.71368039500643,0.05303891208770803,10.776657083938865],["displaced_debt",46.3509727791543,0.02383459019950052,9.849581715570288],["owners",514.6647713440705,1.4899403508843665,109.36626391061498]]},{"year":19,"price_index":85.0,"nominal_output":125.59099169835434,"real_capital":416.7170223307616,"firm_cash":26.91493736887753,"private_loan":15.53792604364605,"net_investment":14.080741173864638,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0721169537108826,"eligible_dividends":43.72114923150035,"allowance":4.372114923150035,"tax_arrears":0.0,"supplements":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":58.19324377376576,"owner_dividends":43.72114923150035,"cash_transfer_error":0.0},"groups":[["workers",67.18432079611198,0.4417731287202089,14.276668169173796],["displaced_free",50.62596532699065,0.055862430100487255,10.758017631985513],["displaced_debt",46.278802418183396,0.02512462313645518,9.834245513863973],["owners",519.1608752054505,1.541985426023456,110.32168598115821]]},{"year":20,"price_index":85.0,"nominal_output":127.12868227053559,"real_capital":434.1135825419443,"firm_cash":26.707098477242393,"private_loan":15.31896996669971,"net_investment":14.787076179505306,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0574495221693274,"eligible_dividends":44.320935120286435,"allowance":4.4320935120286435,"tax_arrears":0.0,"supplements":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":59.346511702901694,"owner_dividends":44.320935120286435,"cash_transfer_error":0.0},"groups":[["workers",67.91261475306877,0.46754633280073177,14.431430635027112],["displaced_free",50.54135656467781,0.058680859338258465,10.740038269994034],["displaced_debt",46.2081089641739,0.026412600059668938,9.819223154886956],["owners",523.9987734470822,1.5978660351223608,111.34973935750494]]}]}},"capital_only__0.90__0.5__0.20":{"mode":"capital_only","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-27.001381498482235,"terminal_capital_change_pct":3.2685873021743417,"terminal_dividend_change_pct":1.4956251234980567},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":7.165342631109542,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":7.3995981539961395,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":7.614878779187347,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":7.812475605034262,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":7.992936304510045,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":8.156385398057523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":8.211458145499027,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":8.27822501650812,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":8.354128833178576,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":8.439206303294142,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":8.53345274775421,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":8.636837700978553,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":8.749306263362547,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":8.870781086499731,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":9.001164443465244,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":9.1403403574469,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":162.10708752752845,"displaced_free":121.89584172106792,"displaced_debt":134.23821117499287,"owners":153.4267097764295},"consumption_index":{"workers":164.04013225378932,"displaced_free":122.08057141226524,"displaced_debt":135.1114297198067,"owners":156.5109837058191},"wealth_change":{"workers":165.85693784982084,"displaced_free":145.2911754647452,"displaced_debt":99.44816892862008,"owners":1086.5139485820519},"real_wealth":{"workers":385.85693784982084,"displaced_free":365.2911754647452,"displaced_debt":119.44816892862008,"owners":4106.513948582052},"equity_share":{"workers":0.21741226034396516,"displaced_free":0.027287003175136614,"displaced_debt":0.012282040682759869,"owners":0.7430186957981384},"government_net_debt_to_output_pct":24.35525579533119,"max_money_error":6.394884621840902e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":7.165342631109542,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":253.95700880411766,"firm_cash":30.017663278334645,"private_loan":18.304692454526986,"net_investment":8.807542724295132,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":36.997990769980696,"allowance":7.3995981539961395,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",38.87652085635656,0.008932363341411054,8.709835922626036],["owners",442.22507552857877,1.0996745343108345,99.07542557515274]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.1731841267328,"real_capital":263.98748310017766,"firm_cash":29.632600375363346,"private_loan":18.118971311088245,"net_investment":8.860252294853012,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":38.06718776771302,"allowance":7.613437553542605,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":43.929888095049606,"owner_dividends":38.06718776771302,"cash_transfer_error":0.0},"groups":[["workers",53.95555187724689,0.16075851661100618,11.915184372892021],["displaced_free",46.60163792872207,0.02230163041826472,10.29119504259279],["displaced_debt",40.7173290427119,0.009983615096724678,8.991743496932214],["owners",457.2895113808166,1.1239636298551228,100.984767096597]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.37946273975494,"real_capital":274.1375892234987,"firm_cash":29.267121720499027,"private_loan":17.9277756612867,"net_investment":8.845092478894074,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":39.03093029597028,"allowance":7.806186059194056,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":45.734597054816206,"owner_dividends":39.03093029597028,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",55.744708220343114,0.1815164629423775,12.144382862289035],["displaced_free",48.238133906008194,0.024856544048957194,10.509022029523214],["displaced_debt",42.698140532037016,0.01108063931689748,9.302094901622349],["owners",470.523869373694,1.1482072676140405,102.50698582784048]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.44392187958096,"real_capital":284.344449280915,"firm_cash":28.929115723488636,"private_loan":17.73047369635272,"net_investment":8.781419256294384,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":39.88021293989519,"allowance":7.9760425879790375,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":47.43294140968572,"owner_dividends":39.88021293989519,"cash_transfer_error":0.0},"groups":[["workers",57.54185030150642,0.202949734586676,12.376458319160216],["displaced_free",49.92997842187287,0.027496632108795535,10.73924966918731],["displaced_debt",44.82342324226266,0.012227284002886533,9.64090008529701],["owners",482.10197330961256,1.1720572000013165,103.69348477650718]]},{"year":10,"price_index":85.0,"nominal_output":113.35602269674105,"real_capital":294.54216042320087,"firm_cash":28.62050794355042,"private_loan":17.526447965823294,"net_investment":8.668054470942991,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.249181206113944,"eligible_dividends":40.60895943243235,"allowance":8.12179188648647,"tax_arrears":0.0,"supplements":{"displaced_free":1.000872826347174,"displaced_debt":1.2483083797667698},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":49.01701702255578,"owner_dividends":40.60895943243235,"cash_transfer_error":0.0},"groups":[["workers",59.3420968134004,0.22506476916559287,12.610195572847585],["displaced_free",51.6798299260289,0.030224960718356324,10.98196385928114],["displaced_debt",47.099735785765795,0.013427435358941989,10.008693854475235],["owners",491.91950042732077,1.1951869012862233,104.53289384080566]]},{"year":11,"price_index":85.0,"nominal_output":114.56063532410138,"real_capital":305.3528593823036,"firm_cash":28.449614697783936,"private_loan":17.302877310965137,"net_investment":9.189094115237353,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.2074364730670224,"eligible_dividends":40.7569737489384,"allowance":8.15139474978768,"tax_arrears":0.0,"supplements":{"displaced_free":0.9776118672173681,"displaced_debt":1.2298246058496543},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":49.92047649307604,"owner_dividends":40.7569737489384,"cash_transfer_error":0.0},"groups":[["workers",60.31499876002189,0.24766931281341867,12.816937236504652],["displaced_free",51.433537417595666,0.03311316602733246,10.929626701239078],["displaced_debt",46.904025238408096,0.014742556858107629,9.967105363161721],["owners",493.5932249516551,1.2214272712389078,104.88856030222671]]},{"year":12,"price_index":85.0,"nominal_output":115.8061891371471,"real_capital":316.7993546225731,"firm_cash":28.273332954270444,"private_loan":17.080897864399923,"net_investment":9.729520954229073,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.188891014854648,"eligible_dividends":40.94739573820987,"allowance":8.189479147641974,"tax_arrears":0.0,"supplements":{"displaced_free":0.9668778693686948,"displaced_debt":1.2220131454859535},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":50.854641852860325,"owner_dividends":40.94739573820987,"cash_transfer_error":0.0},"groups":[["workers",61.26492155957003,0.2706633776369801,13.01879583140863],["displaced_free",51.31988332272735,0.03597847741823142,10.905475206079561],["displaced_debt",46.82131565808656,0.016048318308491242,9.949529577343394],["owners",495.43574048946675,1.250457658342979,105.28009485401168]]},{"year":13,"price_index":85.0,"nominal_output":117.09179386624199,"real_capital":328.9045849759546,"firm_cash":28.091912983533007,"private_loan":16.85930402510799,"net_investment":10.289445800374253,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.170405368581938,"eligible_dividends":41.18956322510712,"allowance":8.237912645021424,"tax_arrears":0.0,"supplements":{"displaced_free":0.9562831353781444,"displaced_debt":1.2141222332037935},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":51.81884539968148,"owner_dividends":41.18956322510712,"cash_transfer_error":0.0},"groups":[["workers",62.19157436078232,0.29403816868733473,13.215709551666242],["displaced_free",51.207703786356824,0.038837372292853105,10.881637054600825],["displaced_debt",46.737764822157814,0.017351811480796727,9.931775024708536],["owners",497.6823116409236,1.282379454714149,105.75749122369626]]},{"year":14,"price_index":85.0,"nominal_output":118.4164811126802,"real_capital":341.69226880946485,"firm_cash":27.90576253645083,"private_loan":16.638118439255155,"net_investment":10.869531258483718,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.152611658012627,"eligible_dividends":41.483035714098264,"allowance":8.296607142819653,"tax_arrears":0.0,"supplements":{"displaced_free":0.9461610118911106,"displaced_debt":1.2064506461215163},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":52.81236083451015,"owner_dividends":41.483035714098264,"cash_transfer_error":0.0},"groups":[["workers",63.09331262551247,0.31778543594895065,13.407328932921398],["displaced_free",51.10052836119999,0.0416896874632866,10.858862276754998],["displaced_debt",46.65653625305134,0.018652903162283976,9.914513953773412],["owners",500.31856882123765,1.3173221971382685,106.31769587451299]]},{"year":15,"price_index":85.0,"nominal_output":119.77928568726313,"real_capital":355.18638145565615,"firm_cash":27.715177515499832,"private_loan":16.417328646521703,"net_investment":11.469995749262623,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.135439148430524,"eligible_dividends":41.8280252384066,"allowance":8.36560504768132,"tax_arrears":0.0,"supplements":{"displaced_free":0.9364646691470003,"displaced_debt":1.1989744792835237},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":53.834464265447345,"owner_dividends":41.8280252384066,"cash_transfer_error":0.0},"groups":[["workers",63.96870595519763,0.341896185768053,13.593350015479496],["displaced_free",50.997861202732935,0.044535735369357926,10.837045505580749],["displaced_debt",46.57737683947259,0.019951666648951333,9.897692578387927],["owners",503.34134895376997,1.3554161107988487,106.96003665267611]]},{"year":16,"price_index":85.0,"nominal_output":121.1791954606555,"real_capital":369.41118472410886,"firm_cash":27.5204718293823,"private_loan":16.196924053998494,"net_investment":12.091082778184827,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.118842746786474,"eligible_dividends":42.22454768084117,"allowance":8.444909536168234,"tax_arrears":0.0,"supplements":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389969},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":54.88439659549163,"owner_dividends":42.22454768084117,"cash_transfer_error":0.0},"groups":[["workers",64.81649893784024,0.3663607831618452,13.773506024291049],["displaced_free",50.89936409414975,0.04737578995760581,10.816114870006823],["displaced_debt",46.500147342412916,0.021248164252029033,9.881281310262743],["owners",506.7451452040931,1.3967936499905973,107.68334335586978]]},{"year":17,"price_index":85.0,"nominal_output":122.61516452689752,"real_capital":384.39124320404505,"firm_cash":27.321971295262024,"private_loan":15.976894785555595,"net_investment":12.733049707945781,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.102781217590138,"eligible_dividends":42.67246056751288,"allowance":8.534492113502576,"tax_arrears":0.0,"supplements":{"displaced_free":0.9182244644663251,"displaced_debt":1.184556753123813},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":55.961373395173126,"owner_dividends":42.67246056751288,"cash_transfer_error":0.0},"groups":[["workers",65.6356094007157,0.39116902071821863,13.947566997652086],["displaced_free",50.8047296237611,0.05021010424550223,10.796005045049233],["displaced_debt",46.42471856248743,0.022542454066399025,9.865252694528577],["owners",510.52263681993844,1.441589450530931,108.48606032423692]]},{"year":18,"price_index":85.0,"nominal_output":124.08612391783939,"real_capital":400.15144447915617,"firm_cash":27.120011791501224,"private_loan":15.75723164292834,"net_investment":13.39617108384445,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.0872172442262897,"eligible_dividends":43.171471538404,"allowance":8.6342943076808,"tax_arrears":0.0,"supplements":{"displaced_free":0.9096253706394949,"displaced_debt":1.1775918735867947},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":57.06459293837954,"owner_dividends":43.171471538404,"cash_transfer_error":0.0},"groups":[["workers",66.42512899150468,0.4163101856840856,14.115339910694745],["displaced_free",50.71368039500643,0.05303891208770803,10.776657083938865],["displaced_debt",46.3509727791543,0.02383459019950052,9.849581715570288],["owners",514.6647713440705,1.4899403508843665,109.36626391061498]]},{"year":19,"price_index":85.0,"nominal_output":125.59099169835434,"real_capital":416.7170223307616,"firm_cash":26.91493736887753,"private_loan":15.53792604364605,"net_investment":14.080741173864638,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0721169537108826,"eligible_dividends":43.72114923150035,"allowance":8.74422984630007,"tax_arrears":0.0,"supplements":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":58.19324377376576,"owner_dividends":43.72114923150035,"cash_transfer_error":0.0},"groups":[["workers",67.18432079611198,0.4417731287202089,14.276668169173796],["displaced_free",50.62596532699065,0.055862430100487255,10.758017631985513],["displaced_debt",46.278802418183396,0.02512462313645518,9.834245513863973],["owners",519.1608752054505,1.541985426023456,110.32168598115821]]},{"year":20,"price_index":85.0,"nominal_output":127.12868227053559,"real_capital":434.1135825419443,"firm_cash":26.707098477242393,"private_loan":15.31896996669971,"net_investment":14.787076179505306,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0574495221693274,"eligible_dividends":44.320935120286435,"allowance":8.864187024057287,"tax_arrears":0.0,"supplements":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":59.346511702901694,"owner_dividends":44.320935120286435,"cash_transfer_error":0.0},"groups":[["workers",67.91261475306877,0.46754633280073177,14.431430635027112],["displaced_free",50.54135656467781,0.058680859338258465,10.740038269994034],["displaced_debt",46.2081089641739,0.026412600059668938,9.819223154886956],["owners",523.9987734470822,1.5978660351223608,111.34973935750494]]}]}},"capital_only__0.90__1.0__0.05":{"mode":"capital_only","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":true,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":5},"adaptive_vs_fixed":{"tax_paid_change":-27.001381498482235,"terminal_capital_change_pct":-1.3057050265174452,"terminal_dividend_change_pct":-0.585830442337143},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":1.7913356577773856,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":1.8498995384990349,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":1.9037196947968367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":1.9531189012585655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":1.9982340761275112,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":2.039096349514381,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":2.0528645363747566,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":2.06955625412703,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":2.088532208294644,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":2.1098015758235356,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":2.1333631869385523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":2.1592094252446383,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":2.1873265658406367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":2.2176952716249327,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":2.250291110866311,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":2.285085089361725,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.05933445489146,"displaced_free":123.04841709982237,"displaced_debt":136.03381721964072,"owners":157.90065957654278},"consumption_index":{"workers":162.94682469973333,"displaced_free":123.283258764009,"displaced_debt":137.0015413457518,"owners":157.7358945537347},"wealth_change":{"workers":165.55762572172478,"displaced_free":145.29067793184373,"displaced_debt":99.44794706549095,"owners":1257.0659671891262},"real_wealth":{"workers":385.5576257217248,"displaced_free":365.29067793184373,"displaced_debt":119.44794706549095,"owners":4277.065967189126},"equity_share":{"workers":0.20743332262863678,"displaced_free":0.02604313391717644,"displaced_debt":0.011716689508633773,"owners":0.754806853945553},"government_net_debt_to_output_pct":21.88444304372965,"max_money_error":8.526512829121202e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":1.7913356577773856,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.0612599498824,"firm_cash":30.0410195446454,"private_loan":18.304692454526986,"net_investment":8.900967789538157,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":36.997990769980696,"allowance":1.8498995384990349,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",38.87652085635656,0.008932363341411054,8.709835922626036],["owners",441.1825640709313,1.1003261039718641,98.84186291204517]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.1867502388264,"real_capital":264.41947687878275,"firm_cash":29.7015853454255,"private_loan":18.11896967798004,"net_investment":9.149758287195283,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":38.079013774969795,"allowance":1.9039506887484898,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":43.940062679119805,"owner_dividends":38.079013774969795,"cash_transfer_error":0.0},"groups":[["workers",53.9535554129065,0.160759487114505,11.914743487016853],["displaced_free",46.601048984943965,0.022301671317138196,10.291064984175126],["displaced_debt",40.717062815260924,0.009983624340733393,8.99168470503679],["owners",454.1804941015,1.1265111677155846,100.29819244741458]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.43411044741799,"real_capital":275.20350134851566,"firm_cash":29.391563433337254,"private_loan":17.927772478852518,"net_investment":9.397507037910117,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":39.07883197668363,"allowance":1.9539415988341817,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":45.7755828355635,"owner_dividends":39.07883197668363,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",55.73621711706525,0.18151979029438728,12.142533014789215],["displaced_free",48.236478059716305,0.024856625313474223,10.508661291581053],["displaced_debt",42.69739875628086,0.011080657450481464,9.301933300475476],["owners",464.8736260966037,1.1542401855285962,101.2760399710458]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5749063856223,"real_capital":286.4053620955655,"firm_cash":29.11038052117103,"private_loan":17.730472973371313,"net_investment":9.63746295306531,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":39.99599578905287,"allowance":1.9997997894526436,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":47.53117978921673,"owner_dividends":39.99599578905287,"cash_transfer_error":0.0},"groups":[["workers",57.519988727582444,0.2029561636609639,12.37175619614812],["displaced_free",49.927869271511206,0.027496650194786625,10.738796020036245],["displaced_debt",44.82248249498055,0.01222728784305761,9.640697743532453],["owners",473.8305125288692,1.1833923314745185,101.91440765168349]]},{"year":10,"price_index":85.0,"nominal_output":113.60187943966514,"real_capital":298.23542631176343,"firm_cash":28.905918786025712,"private_loan":17.519250952317016,"net_investment":10.055554583768242,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.09244763774638531,"displaced_debt":0.11530252180952472},"adaptive":false,"tax_paid":2.0414310465580336,"eligible_dividends":40.82862093116067,"allowance":2.0414310465580336,"tax_arrears":0.20775015955591014,"supplements":{"displaced_free":0.9084251886007885,"displaced_debt":1.133005857957245},"supplement_arrears":{"displaced_free":0.09244763774638509,"displaced_debt":0.11530252180952427},"total_dividend_payout":49.201409579748855,"owner_dividends":40.82862093116067,"cash_transfer_error":0.0},"groups":[["workers",59.29753547588391,0.2250734983181825,12.600726288625332],["displaced_free",50.70097258518482,0.030292688156130895,10.773956674351775],["displaced_debt",45.87888555484142,0.013469770319847583,9.749263180403801],["owners",481.00003889227935,1.2151840813710653,102.21250826460935]]},{"year":11,"price_index":85.0,"nominal_output":114.98970033579401,"real_capital":310.66412190554917,"firm_cash":28.686172729730913,"private_loan":17.303391295034476,"net_investment":10.56439125471789,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":0.0662332348479917,"displaced_debt":0.08416857804726008},"adaptive":false,"tax_paid":2.057034660171771,"eligible_dividends":41.14069320343541,"allowance":2.057034660171771,"tax_arrears":0.3581519724511617,"supplements":{"displaced_free":0.9113786323693766,"displaced_debt":1.1456560278023942},"supplement_arrears":{"displaced_free":0.1586808725943768,"displaced_debt":0.19947109985678435},"total_dividend_payout":50.2422752518455,"owner_dividends":41.14069320343541,"cash_transfer_error":0.0},"groups":[["workers",60.23190419665419,0.24767944398620734,12.799279641789015],["displaced_free",50.73224434273457,0.033107237205477986,10.780601922831096],["displaced_debt",46.012828529672404,0.014739533009744881,9.777726062555388],["owners",484.635233998968,1.249344678072167,102.9849872247807]]},{"year":12,"price_index":85.0,"nominal_output":116.40684084630452,"real_capital":323.739270689958,"firm_cash":28.469258905110706,"private_loan":17.086866344470472,"net_investment":11.113876466747527,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.050123954153489914,"displaced_debt":0.06423150446571002},"adaptive":false,"tax_paid":2.0745355562354484,"eligible_dividends":41.490711124708966,"allowance":2.0745355562354484,"tax_arrears":0.4725074310703614,"supplements":{"displaced_free":0.9167539152152048,"displaced_debt":1.1577816410202435},"supplement_arrears":{"displaced_free":0.2088048267478667,"displaced_debt":0.26370260432249437},"total_dividend_payout":51.30513063472838,"owner_dividends":41.490711124708966,"cash_transfer_error":0.0},"groups":[["workers",61.1477081136188,0.2706577798252706,12.993887974143995],["displaced_free",50.78915910227864,0.035921742810661565,10.792696309234211],["displaced_debt",46.141217375508454,0.016013209189533143,9.805008692295546],["owners",488.24701236872824,1.2863779406959397,103.75249012835475]]},{"year":13,"price_index":85.0,"nominal_output":117.8554819743752,"real_capital":337.48057986941427,"firm_cash":28.248657707040596,"private_loan":16.86980938401431,"net_investment":11.680112802537806,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":0.03301446663793861,"displaced_debt":0.043026646665980106},"adaptive":false,"tax_paid":2.0943642552780193,"eligible_dividends":41.88728510556038,"allowance":2.0943642552780193,"tax_arrears":0.5485485443742801,"supplements":{"displaced_free":0.9232686687402059,"displaced_debt":1.1710955865378134},"supplement_arrears":{"displaced_free":0.2418192933858052,"displaced_debt":0.3067292509884745},"total_dividend_payout":52.391611480781386,"owner_dividends":41.88728510556038,"cash_transfer_error":0.0},"groups":[["workers",62.036789010021565,0.2940052519892599,13.182817664629582],["displaced_free",50.858138845484525,0.0387385725008433,10.807354504665462],["displaced_debt",46.282188563341556,0.017290014839275284,9.83496506971008],["owners",492.1947280132276,1.3263457249830128,104.59137970281085]]},{"year":14,"price_index":85.0,"nominal_output":119.33444264278823,"real_capital":351.90879001191,"firm_cash":28.024883994583234,"private_loan":16.652164023289966,"net_investment":12.263978621121382,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.015323616206039503,"displaced_debt":0.020804361942972305},"adaptive":false,"tax_paid":2.116483679863615,"eligible_dividends":42.3296735972723,"allowance":2.116483679863615,"tax_arrears":0.5846765225232922,"supplements":{"displaced_free":0.930837395685071,"displaced_debt":1.185646284178544},"supplement_arrears":{"displaced_free":0.2571429095918448,"displaced_debt":0.3275336129314468},"total_dividend_payout":53.500831982091164,"owner_dividends":42.3296735972723,"cash_transfer_error":0.0},"groups":[["workers",62.89870611448687,0.31771168245626435,13.36597504932846],["displaced_free",50.93827830725369,0.04155845941852514,10.824384140291409],["displaced_debt",46.436254773655165,0.01857028166706555,9.867704139401722],["owners",496.45763025494017,1.3693638755273834,105.49724642917478]]},{"year":15,"price_index":85.0,"nominal_output":120.84264082058083,"real_capital":367.0448341137653,"firm_cash":27.798249166498977,"private_loan":16.43386912383074,"net_investment":12.865637486577029,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.1408790243688944,"eligible_dividends":42.81758048737789,"allowance":2.1408790243688944,"tax_arrears":0.5792366465849219,"supplements":{"displaced_free":0.9394341041951685,"displaced_debt":1.201444920173726},"supplement_arrears":{"displaced_free":0.2541734745436769,"displaced_debt":0.32506317204124446},"total_dividend_payout":54.63198061543561,"owner_dividends":42.81758048737789,"cash_transfer_error":0.0},"groups":[["workers",63.732525887448816,0.341766961333375,13.543161751082874],["displaced_free",51.02930227971355,0.04438204265972952,10.843726734439128],["displaced_debt",46.603534448898266,0.019854369310943365,9.903251070390882],["owners",501.0277565769383,1.4155480002269127,106.46839827259939]]},{"year":16,"price_index":85.0,"nominal_output":122.37900219131082,"real_capital":382.9099038649074,"firm_cash":27.569076774289897,"private_loan":16.21486225018212,"net_investment":13.485309288470745,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.167528377336353,"eligible_dividends":43.35056754672706,"allowance":2.167528377336353,"tax_arrears":0.5305510160350426,"supplements":{"displaced_free":0.9490374994015724,"displaced_debt":1.218490877934781},"supplement_arrears":{"displaced_free":0.23229813958958156,"displaced_debt":0.29825287644546017},"total_dividend_payout":55.7842516434831,"owner_dividends":43.35056754672706,"cash_transfer_error":0.0},"groups":[["workers",64.5375187846394,0.3661605165201374,13.714222741735874],["displaced_free",51.13098528778134,0.047209942577486674,10.865334373653535],["displaced_debt",46.78402106048592,0.02114264503828819,9.941604475353255],["owners",505.8952198397283,1.465015545255411,107.50273421594227]]},{"year":17,"price_index":85.0,"nominal_output":123.94247174185578,"real_capital":399.52549161897406,"firm_cash":27.337694462275138,"private_loan":15.99508071763388,"net_investment":14.123249590956675,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.196404783416714,"eligible_dividends":43.92809566833428,"allowance":2.196404783416714,"tax_arrears":0.4369274502084668,"supplements":{"displaced_free":0.9596257239059544,"displaced_debt":1.2367790595107595},"supplement_arrears":{"displaced_free":0.1908968801499521,"displaced_debt":0.2460305700585137},"total_dividend_payout":56.95685380639183,"owner_dividends":43.92809566833428,"cash_transfer_error":0.0},"groups":[["workers",65.31311230944597,0.39088141586182734,13.879036365757269],["displaced_free",51.2430959001807,0.050042767412057904,10.889157878788398],["displaced_debt",46.97766063011393,0.022435477582689604,9.982752883899211],["owners",511.0488943729848,1.5178858548814655,108.59789005425927]]},{"year":18,"price_index":85.0,"nominal_output":125.5320211852792,"real_capital":416.91343353497894,"firm_cash":27.104432360831154,"private_loan":15.774461897599652,"net_investment":14.779750628604148,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.22747680668566,"eligible_dividends":44.5495361337132,"allowance":2.22747680668566,"tax_arrears":0.2966678877490967,"supplements":{"displaced_free":0.971175620113943,"displaced_debt":1.256301186571717},"supplement_arrears":{"displaced_free":0.12934663067550423,"displaced_debt":0.16732125707359158},"total_dividend_payout":58.149015888959404,"owner_dividends":44.5495361337132,"cash_transfer_error":0.0},"groups":[["workers",66.05888523873746,0.41591843103042847,14.03751311323171],["displaced_free",51.365388918853505,0.05288111350243788,10.91514514525637],["displaced_debt",47.18436550487701,0.023733235347596825,10.026677669786368],["owners",516.4765260424609,1.5742803154291076,109.75126178402294]]},{"year":19,"price_index":85.0,"nominal_output":127.14665517173637,"real_capital":435.09595273775284,"firm_cash":26.8696215376553,"private_loan":15.552943416328779,"net_investment":15.455141322357832,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.260709160488771,"eligible_dividends":45.21418320977542,"allowance":2.260709160488771,"tax_arrears":0.10807568097120823,"supplements":{"displaced_free":0.9836627249936623,"displaced_debt":1.277046435495109},"supplement_arrears":{"displaced_free":0.047025075453181575,"displaced_debt":0.061050605518025325},"total_dividend_payout":59.35999137880228,"owner_dividends":45.21418320977542,"cash_transfer_error":0.0},"groups":[["workers",66.77455852375681,0.4412601007763864,14.189593686298322],["displaced_free",51.4976053234623,0.05572556452538747,10.94324113123574],["displaced_debt",47.40402108171292,0.025036285237425494,10.073354479863994],["owners",522.16486215651,1.6343225006479125,110.96003320825837]]},{"year":20,"price_index":85.0,"nominal_output":128.7854162840273,"real_capital":454.23391909165133,"firm_cash":26.662963779196556,"private_loan":15.325847553927316,"net_investment":16.267271400813698,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.1655252031405356,"eligible_dividends":45.92126624917548,"allowance":2.296063312458774,"tax_arrears":0.0,"supplements":{"displaced_free":0.9403754176727518,"displaced_debt":1.225149785467784},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-8.881784197001252e-16},"total_dividend_payout":60.58906221302047,"owner_dividends":45.92126624917548,"cash_transfer_error":0.0},"groups":[["workers",67.4599854256896,0.46689479101385223,14.335246902959039],["displaced_free",51.03926912829973,0.058618371501355,10.845844689763693],["displaced_debt",46.85452714024713,0.02637214325155175,9.956587017302514],["owners",528.0997749659036,1.6989333433165585,112.22120218025452]]}]}},"capital_only__0.90__1.0__0.10":{"mode":"capital_only","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-27.001381498482235,"terminal_capital_change_pct":-1.27524301356422,"terminal_dividend_change_pct":-0.5583439439253435},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":3.8074393895936733,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":3.906237802517131,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":3.9964681522550225,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":4.078192699028762,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":4.105729072749513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":4.13911250825406,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":4.177064416589288,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":4.219603151647071,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":4.266726373877105,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":4.318418850489277,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":4.374653131681273,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":4.4353905432498655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":4.500582221732622,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":4.57017017872345,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.0699138368699,"displaced_free":121.8958417210679,"displaced_debt":134.23821117499287,"owners":158.16250315552665},"consumption_index":{"workers":162.95786405484122,"displaced_free":122.08057141226521,"displaced_debt":135.1114297198067,"owners":157.65735057140634},"wealth_change":{"workers":165.56995618219696,"displaced_free":145.29067793184373,"displaced_debt":99.44794706549101,"owners":1256.460593251053},"real_wealth":{"workers":385.56995618219696,"displaced_free":365.29067793184373,"displaced_debt":119.44794706549101,"owners":4276.460593251053},"equity_share":{"workers":0.20749947516518277,"displaced_free":0.026076912873933766,"displaced_debt":0.011737396936768035,"owners":0.7546862150241155},"government_net_debt_to_output_pct":21.94649443773248,"max_money_error":7.105427357601002e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.0612599498824,"firm_cash":30.0410195446454,"private_loan":18.304692454526986,"net_investment":8.900967789538157,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",38.87652085635656,0.008932363341411054,8.709835922626036],["owners",441.1825640709313,1.1003261039718641,98.84186291204517]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.1867502388264,"real_capital":264.41947687878275,"firm_cash":29.7015853454255,"private_loan":18.11896967798004,"net_investment":9.149758287195283,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":38.079013774969795,"allowance":3.8079013774969797,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":43.940062679119805,"owner_dividends":38.079013774969795,"cash_transfer_error":0.0},"groups":[["workers",53.9535554129065,0.160759487114505,11.914743487016853],["displaced_free",46.601048984943965,0.022301671317138196,10.291064984175126],["displaced_debt",40.717062815260924,0.009983624340733393,8.99168470503679],["owners",454.1804941015,1.1265111677155846,100.29819244741458]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.43411044741799,"real_capital":275.20350134851566,"firm_cash":29.391563433337254,"private_loan":17.927772478852518,"net_investment":9.397507037910117,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":39.07883197668363,"allowance":3.9078831976683635,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":45.7755828355635,"owner_dividends":39.07883197668363,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",55.73621711706525,0.18151979029438728,12.142533014789215],["displaced_free",48.236478059716305,0.024856625313474223,10.508661291581053],["displaced_debt",42.69739875628086,0.011080657450481464,9.301933300475476],["owners",464.8736260966037,1.1542401855285962,101.2760399710458]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5749063856223,"real_capital":286.4053620955655,"firm_cash":29.11038052117103,"private_loan":17.730472973371313,"net_investment":9.63746295306531,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":39.99599578905287,"allowance":3.999599578905287,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":47.53117978921673,"owner_dividends":39.99599578905287,"cash_transfer_error":0.0},"groups":[["workers",57.519988727582444,0.2029561636609639,12.37175619614812],["displaced_free",49.927869271511206,0.027496650194786625,10.738796020036245],["displaced_debt",44.82248249498055,0.01222728784305761,9.640697743532453],["owners",473.8305125288692,1.1833923314745185,101.91440765168349]]},{"year":10,"price_index":85.0,"nominal_output":113.60187943966514,"real_capital":298.0154555545866,"firm_cash":28.859175000125628,"private_loan":17.526457359930113,"net_investment":9.86857944016792,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.249181206113944,"eligible_dividends":40.82862093116067,"allowance":4.082862093116067,"tax_arrears":0.0,"supplements":{"displaced_free":1.000872826347174,"displaced_debt":1.2483083797667698},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":49.201409579748855,"owner_dividends":40.82862093116067,"cash_transfer_error":0.0},"groups":[["workers",59.29753547588391,0.2250734983181825,12.600726288625332],["displaced_free",51.6798299260289,0.030224711951905615,10.98196385928114],["displaced_debt",47.099735785765795,0.013427379686829373,10.008693854475235],["owners",481.00003889227935,1.2139196309759535,102.21250826460935]]},{"year":11,"price_index":85.0,"nominal_output":114.9642497336368,"real_capital":310.2717654708007,"firm_cash":28.655903423786228,"private_loan":17.302886705071955,"net_investment":10.417863428781985,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.2074364730670224,"eligible_dividends":41.12036523179057,"allowance":4.112036523179057,"tax_arrears":0.0,"supplements":{"displaced_free":0.9776118672173681,"displaced_debt":1.2298246058496543},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":50.22318730022759,"owner_dividends":41.12036523179057,"cash_transfer_error":0.0},"groups":[["workers",60.238208963005874,0.24767637916923083,12.800619404638748],["displaced_free",51.433537417595666,0.03311291726088175,10.929626701239078],["displaced_debt",46.9040252384081,0.014742501185995011,9.967105363161721],["owners",484.42304877771767,1.2471992577428963,102.939897865265]]},{"year":12,"price_index":85.0,"nominal_output":116.36271617268153,"real_capital":323.2102291290627,"firm_cash":28.451244484210246,"private_loan":17.08090725850674,"net_investment":10.997694109522712,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.188891014854648,"eligible_dividends":41.45015842441297,"allowance":4.145015842441297,"tax_arrears":0.0,"supplements":{"displaced_free":0.9668778693686948,"displaced_debt":1.2220131454859535},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":51.27203712951115,"owner_dividends":41.45015842441297,"cash_transfer_error":0.0},"groups":[["workers",61.15677489063755,0.27065582421780104,12.995814664260479],["displaced_free",51.31988332272735,0.0359782286517807,10.905475206079561],["displaced_debt",46.82131565808656,0.016048262636378624,9.949529577343394],["owners",487.8204598807092,1.2835371820292008,103.66184772465071]]},{"year":13,"price_index":85.0,"nominal_output":117.79767050519206,"real_capital":336.85329697216287,"firm_cash":28.242234290360706,"private_loan":16.859313419214807,"net_investment":11.596607666635123,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.170405368581938,"eligible_dividends":41.83172292917382,"allowance":4.183172292917383,"tax_arrears":0.0,"supplements":{"displaced_free":0.9562831353781444,"displaced_debt":1.2141222332037935},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":52.348252878894044,"owner_dividends":41.83172292917382,"cash_transfer_error":0.0},"groups":[["workers",62.048474753302266,0.2940055492420314,13.185300885076732],["displaced_free",51.207703786356824,0.03883712352640239,10.881637054600825],["displaced_debt",46.73776482215781,0.01735175580868411,9.931775024708536],["owners",491.6100650425687,1.3230109364450173,104.46713882154584]]},{"year":14,"price_index":85.0,"nominal_output":119.26785640745364,"real_capital":351.2245375348731,"firm_cash":28.029424517712442,"private_loan":16.638127833361974,"net_investment":12.215554478303702,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.152611658012627,"eligible_dividends":42.263858675892514,"allowance":4.226385867589252,"tax_arrears":0.0,"supplements":{"displaced_free":0.9461610118911106,"displaced_debt":1.2064506461215163},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":53.450892305590216,"owner_dividends":42.263858675892514,"cash_transfer_error":0.0},"groups":[["workers",62.9123721114224,0.3177155615414517,13.36887907367726],["displaced_free",51.10052836119999,0.04168943869683588,10.858862276754998],["displaced_debt",46.65653625305135,0.018652847490171355,9.914513953773412],["owners",495.76576506637934,1.3657518979151788,105.35022507660561]]},{"year":15,"price_index":85.0,"nominal_output":120.77210276138241,"real_capital":366.3477152140761,"firm_cash":27.813149566484967,"private_loan":16.417338040628525,"net_investment":12.854701027322562,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.135439148430524,"eligible_dividends":42.746336452382984,"allowance":4.274633645238299,"tax_arrears":0.0,"supplements":{"displaced_free":0.9364646691470003,"displaced_debt":1.1989744792835237},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":54.5790770710368,"owner_dividends":42.746336452382984,"cash_transfer_error":0.0},"groups":[["workers",63.747381298571476,0.34177557678547404,13.546318525946438],["displaced_free",50.997861202732935,0.04453548660290721,10.837045505580749],["displaced_debt",46.577376839472606,0.01995161097683871,9.897692578387929],["owners",500.28017209202767,1.4118907540789771,106.30953656955587]]},{"year":16,"price_index":85.0,"nominal_output":122.3092263929677,"real_capital":382.24684630346354,"firm_cash":27.593758758252854,"private_loan":16.196933448105316,"net_investment":13.5142614259793,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.118842746786474,"eligible_dividends":43.27873601546248,"allowance":4.327873601546248,"tax_arrears":0.0,"supplements":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389969},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":55.731919794725776,"owner_dividends":43.27873601546248,"cash_transfer_error":0.0},"groups":[["workers",64.55262638028785,0.36617478648686197,13.717433105811166],["displaced_free",50.89936409414975,0.04737554119115509,10.816114870006823],["displaced_debt",46.500147342412916,0.021248108579916408,9.881281310262743],["owners",505.14345645422713,1.4615601134671294,107.34298449652326]]},{"year":17,"price_index":85.0,"nominal_output":123.87804599945893,"real_capital":398.94622828598534,"firm_cash":27.371607171421104,"private_loan":15.976904179662418,"net_investment":14.194474685143533,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.102781217590138,"eligible_dividends":43.86050525758107,"allowance":4.386050525758107,"tax_arrears":0.0,"supplements":{"displaced_free":0.9182244644663251,"displaced_debt":1.184556753123813},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":56.90853449959419,"owner_dividends":43.86050525758107,"cash_transfer_error":0.0},"groups":[["workers",65.32740970329891,0.39090195485273244,13.882074561951018],["displaced_free",50.8047296237611,0.05020985547905151,10.796005045049233],["displaced_debt",46.42471856248743,0.0225423983942864,9.865252694528577],["owners",510.34422876495785,1.5148944768714148,108.44814861255354]]},{"year":18,"price_index":85.0,"nominal_output":125.4773916090571,"real_capital":416.4704721636787,"firm_cash":27.147053921745513,"private_loan":15.757241037035163,"net_investment":14.895607296039373,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.0872172442262897,"eligible_dividends":44.49097215246969,"allowance":4.449097215246969,"tax_arrears":0.0,"supplements":{"displaced_free":0.9096253706394949,"displaced_debt":1.1775918735867947},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":58.10804370679282,"owner_dividends":44.49097215246969,"cash_transfer_error":0.0},"groups":[["workers",66.0712066924305,0.4159454906454097,14.04013142214148],["displaced_free",50.71368039500643,0.05303866332125731,10.776657083938865],["displaced_debt",46.3509727791543,0.023834534527387895,9.849581715570288],["owners",515.8696566025637,1.572030315023217,109.6223020280448]]},{"year":19,"price_index":85.0,"nominal_output":127.10611293290819,"real_capital":434.844536521858,"firm_cash":26.92046044288599,"private_loan":15.537935437752871,"net_investment":15.617954704452387,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0721169537108826,"eligible_dividends":45.16935890554876,"allowance":4.516935890554876,"tax_arrears":0.0,"supplements":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":59.32958469968114,"owner_dividends":45.16935890554876,"cash_transfer_error":0.0},"groups":[["workers",66.78365723708814,0.4412935186777019,14.19152716288123],["displaced_free",50.62596532699065,0.05586218133403654,10.758017631985513],["displaced_debt",46.2788024181834,0.025124567464342558,9.834245513863973],["owners",521.7056107535126,1.6331061550152666,110.86244228512143]]},{"year":20,"price_index":85.0,"nominal_output":128.76308652500623,"real_capital":454.0937629651686,"firm_cash":26.6921889879519,"private_loan":15.318979360806534,"net_investment":16.361842476814004,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0574495221693274,"eligible_dividends":45.89479605340269,"allowance":4.589479605340269,"tax_arrears":0.0,"supplements":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":60.57231489375467,"owner_dividends":45.89479605340269,"cash_transfer_error":0.0},"groups":[["workers",67.46455571870425,0.4669339486191172,14.336218090224653],["displaced_free",50.54135656467779,0.05868061057180775,10.74003826999403],["displaced_debt",46.2081089641739,0.026412544387556313,9.819223154886956],["owners",527.8368097130682,1.698262677865101,112.165322064027]]}]}},"capital_only__0.90__1.0__0.20":{"mode":"capital_only","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":27.001381498482235,"sum_grants_paid":27.001381498482235,"sum_requests":27.001381498482235,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-27.001381498482235,"terminal_capital_change_pct":-1.27524301356422,"terminal_dividend_change_pct":-0.5583439439253435},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":7.165342631109542,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":7.3995981539961395,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":7.614878779187347,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":7.812475605034262,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":7.992936304510045,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":8.156385398057523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":8.211458145499027,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":8.27822501650812,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":8.354128833178576,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":8.439206303294142,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":8.53345274775421,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":8.636837700978553,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":8.749306263362547,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":8.870781086499731,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":9.001164443465244,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":9.1403403574469,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.0699138368699,"displaced_free":121.8958417210679,"displaced_debt":134.23821117499287,"owners":158.16250315552665},"consumption_index":{"workers":162.95786405484122,"displaced_free":122.08057141226521,"displaced_debt":135.1114297198067,"owners":157.65735057140634},"wealth_change":{"workers":165.56995618219696,"displaced_free":145.29067793184373,"displaced_debt":99.44794706549101,"owners":1256.460593251053},"real_wealth":{"workers":385.56995618219696,"displaced_free":365.29067793184373,"displaced_debt":119.44794706549101,"owners":4276.460593251053},"equity_share":{"workers":0.20749947516518277,"displaced_free":0.026076912873933766,"displaced_debt":0.011737396936768035,"owners":0.7546862150241155},"government_net_debt_to_output_pct":21.94649443773248,"max_money_error":7.105427357601002e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":7.165342631109542,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.0612599498824,"firm_cash":30.0410195446454,"private_loan":18.304692454526986,"net_investment":8.900967789538157,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"requested":0.18685013048605328,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.18685013048605328},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.18685013048605328,"eligible_dividends":36.997990769980696,"allowance":7.3995981539961395,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.1868501304860533},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.7755575615628914e-17},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":2.7755575615628914e-17},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",38.87652085635656,0.008932363341411054,8.709835922626036],["owners",441.1825640709313,1.1003261039718641,98.84186291204517]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.1867502388264,"real_capital":264.41947687878275,"firm_cash":29.7015853454255,"private_loan":18.11896967798004,"net_investment":9.149758287195283,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5705465324081266,"requested":0.5705465324081266,"grant_plan":{"displaced_free":0.16065600129286098,"displaced_debt":0.4098905311152656},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5705465324081266,"eligible_dividends":38.079013774969795,"allowance":7.615802754993959,"tax_arrears":0.0,"supplements":{"displaced_free":0.160656001292861,"displaced_debt":0.4098905311152656},"supplement_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":-5.551115123125783e-17},"total_dividend_payout":43.940062679119805,"owner_dividends":38.079013774969795,"cash_transfer_error":0.0},"groups":[["workers",53.9535554129065,0.160759487114505,11.914743487016853],["displaced_free",46.601048984943965,0.022301671317138196,10.291064984175126],["displaced_debt",40.717062815260924,0.009983624340733393,8.99168470503679],["owners",454.1804941015,1.1265111677155846,100.29819244741458]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.43411044741799,"real_capital":275.20350134851566,"firm_cash":29.391563433337254,"private_loan":17.927772478852518,"net_investment":9.397507037910117,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.0708070262402496,"requested":1.0708070262402496,"grant_plan":{"displaced_free":0.4095007879078513,"displaced_debt":0.6613062383323983},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.0708070262402496,"eligible_dividends":39.07883197668363,"allowance":7.815766395336727,"tax_arrears":0.0,"supplements":{"displaced_free":0.4095007879078514,"displaced_debt":0.6613062383323983},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-1.1102230246251565e-16},"total_dividend_payout":45.7755828355635,"owner_dividends":39.07883197668363,"cash_transfer_error":2.220446049250313e-16},"groups":[["workers",55.73621711706525,0.18151979029438728,12.142533014789215],["displaced_free",48.236478059716305,0.024856625313474223,10.508661291581053],["displaced_debt",42.69739875628086,0.011080657450481464,9.301933300475476],["owners",464.8736260966037,1.1542401855285962,101.2760399710458]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5749063856223,"real_capital":286.4053620955655,"firm_cash":29.11038052117103,"private_loan":17.730472973371313,"net_investment":9.63746295306531,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.6308052558039923,"requested":1.6308052558039923,"grant_plan":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007586},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.6308052558039923,"eligible_dividends":39.99599578905287,"allowance":7.999199157810574,"tax_arrears":0.0,"supplements":{"displaced_free":0.6899769810032336,"displaced_debt":0.9408282748007588},"supplement_arrears":{"displaced_free":-1.1102230246251565e-16,"displaced_debt":-3.3306690738754696e-16},"total_dividend_payout":47.53117978921673,"owner_dividends":39.99599578905287,"cash_transfer_error":0.0},"groups":[["workers",57.519988727582444,0.2029561636609639,12.37175619614812],["displaced_free",49.927869271511206,0.027496650194786625,10.738796020036245],["displaced_debt",44.82248249498055,0.01222728784305761,9.640697743532453],["owners",473.8305125288692,1.1833923314745185,101.91440765168349]]},{"year":10,"price_index":85.0,"nominal_output":113.60187943966514,"real_capital":298.0154555545866,"firm_cash":28.859175000125628,"private_loan":17.526457359930113,"net_investment":9.86857944016792,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.249181206113944,"requested":2.249181206113944,"grant_plan":{"displaced_free":1.0008728263471738,"displaced_debt":1.2483083797667698},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.249181206113944,"eligible_dividends":40.82862093116067,"allowance":8.165724186232135,"tax_arrears":0.0,"supplements":{"displaced_free":1.000872826347174,"displaced_debt":1.2483083797667698},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":49.201409579748855,"owner_dividends":40.82862093116067,"cash_transfer_error":0.0},"groups":[["workers",59.29753547588391,0.2250734983181825,12.600726288625332],["displaced_free",51.6798299260289,0.030224711951905615,10.98196385928114],["displaced_debt",47.099735785765795,0.013427379686829373,10.008693854475235],["owners",481.00003889227935,1.2139196309759535,102.21250826460935]]},{"year":11,"price_index":85.0,"nominal_output":114.9642497336368,"real_capital":310.2717654708007,"firm_cash":28.655903423786228,"private_loan":17.302886705071955,"net_investment":10.417863428781985,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.2074364730670224,"requested":2.2074364730670224,"grant_plan":{"displaced_free":0.9776118672173683,"displaced_debt":1.2298246058496543},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.2074364730670224,"eligible_dividends":41.12036523179057,"allowance":8.224073046358114,"tax_arrears":0.0,"supplements":{"displaced_free":0.9776118672173681,"displaced_debt":1.2298246058496543},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":50.22318730022759,"owner_dividends":41.12036523179057,"cash_transfer_error":0.0},"groups":[["workers",60.238208963005874,0.24767637916923083,12.800619404638748],["displaced_free",51.433537417595666,0.03311291726088175,10.929626701239078],["displaced_debt",46.9040252384081,0.014742501185995011,9.967105363161721],["owners",484.42304877771767,1.2471992577428963,102.939897865265]]},{"year":12,"price_index":85.0,"nominal_output":116.36271617268153,"real_capital":323.2102291290627,"firm_cash":28.451244484210246,"private_loan":17.08090725850674,"net_investment":10.997694109522712,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.188891014854648,"requested":2.188891014854648,"grant_plan":{"displaced_free":0.9668778693686947,"displaced_debt":1.2220131454859535},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.188891014854648,"eligible_dividends":41.45015842441297,"allowance":8.290031684882594,"tax_arrears":0.0,"supplements":{"displaced_free":0.9668778693686948,"displaced_debt":1.2220131454859535},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":51.27203712951115,"owner_dividends":41.45015842441297,"cash_transfer_error":0.0},"groups":[["workers",61.15677489063755,0.27065582421780104,12.995814664260479],["displaced_free",51.31988332272735,0.0359782286517807,10.905475206079561],["displaced_debt",46.82131565808656,0.016048262636378624,9.949529577343394],["owners",487.8204598807092,1.2835371820292008,103.66184772465071]]},{"year":13,"price_index":85.0,"nominal_output":117.79767050519206,"real_capital":336.85329697216287,"firm_cash":28.242234290360706,"private_loan":16.859313419214807,"net_investment":11.596607666635123,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.170405368581938,"requested":2.170405368581938,"grant_plan":{"displaced_free":0.9562831353781445,"displaced_debt":1.2141222332037935},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.170405368581938,"eligible_dividends":41.83172292917382,"allowance":8.366344585834765,"tax_arrears":0.0,"supplements":{"displaced_free":0.9562831353781444,"displaced_debt":1.2141222332037935},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":52.348252878894044,"owner_dividends":41.83172292917382,"cash_transfer_error":0.0},"groups":[["workers",62.048474753302266,0.2940055492420314,13.185300885076732],["displaced_free",51.207703786356824,0.03883712352640239,10.881637054600825],["displaced_debt",46.73776482215781,0.01735175580868411,9.931775024708536],["owners",491.6100650425687,1.3230109364450173,104.46713882154584]]},{"year":14,"price_index":85.0,"nominal_output":119.26785640745364,"real_capital":351.2245375348731,"firm_cash":28.029424517712442,"private_loan":16.638127833361974,"net_investment":12.215554478303702,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.152611658012627,"requested":2.152611658012627,"grant_plan":{"displaced_free":0.9461610118911105,"displaced_debt":1.2064506461215163},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.152611658012627,"eligible_dividends":42.263858675892514,"allowance":8.452771735178503,"tax_arrears":0.0,"supplements":{"displaced_free":0.9461610118911106,"displaced_debt":1.2064506461215163},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":53.450892305590216,"owner_dividends":42.263858675892514,"cash_transfer_error":0.0},"groups":[["workers",62.9123721114224,0.3177155615414517,13.36887907367726],["displaced_free",51.10052836119999,0.04168943869683588,10.858862276754998],["displaced_debt",46.65653625305135,0.018652847490171355,9.914513953773412],["owners",495.76576506637934,1.3657518979151788,105.35022507660561]]},{"year":15,"price_index":85.0,"nominal_output":120.77210276138241,"real_capital":366.3477152140761,"firm_cash":27.813149566484967,"private_loan":16.417338040628525,"net_investment":12.854701027322562,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.135439148430524,"requested":2.135439148430524,"grant_plan":{"displaced_free":0.9364646691470004,"displaced_debt":1.1989744792835237},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.135439148430524,"eligible_dividends":42.746336452382984,"allowance":8.549267290476598,"tax_arrears":0.0,"supplements":{"displaced_free":0.9364646691470003,"displaced_debt":1.1989744792835237},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":54.5790770710368,"owner_dividends":42.746336452382984,"cash_transfer_error":0.0},"groups":[["workers",63.747381298571476,0.34177557678547404,13.546318525946438],["displaced_free",50.997861202732935,0.04453548660290721,10.837045505580749],["displaced_debt",46.577376839472606,0.01995161097683871,9.897692578387929],["owners",500.28017209202767,1.4118907540789771,106.30953656955587]]},{"year":16,"price_index":85.0,"nominal_output":122.3092263929677,"real_capital":382.24684630346354,"firm_cash":27.593758758252854,"private_loan":16.196933448105316,"net_investment":13.5142614259793,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.118842746786474,"requested":2.118842746786474,"grant_plan":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389967},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.118842746786474,"eligible_dividends":43.27873601546248,"allowance":8.655747203092496,"tax_arrears":0.0,"supplements":{"displaced_free":0.9271621644474771,"displaced_debt":1.1916805823389969},"supplement_arrears":{"displaced_free":-3.3306690738754696e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":55.731919794725776,"owner_dividends":43.27873601546248,"cash_transfer_error":0.0},"groups":[["workers",64.55262638028785,0.36617478648686197,13.717433105811166],["displaced_free",50.89936409414975,0.04737554119115509,10.816114870006823],["displaced_debt",46.500147342412916,0.021248108579916408,9.881281310262743],["owners",505.14345645422713,1.4615601134671294,107.34298449652326]]},{"year":17,"price_index":85.0,"nominal_output":123.87804599945893,"real_capital":398.94622828598534,"firm_cash":27.371607171421104,"private_loan":15.976904179662418,"net_investment":14.194474685143533,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.102781217590138,"requested":2.102781217590138,"grant_plan":{"displaced_free":0.9182244644663249,"displaced_debt":1.184556753123813},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.102781217590138,"eligible_dividends":43.86050525758107,"allowance":8.772101051516215,"tax_arrears":0.0,"supplements":{"displaced_free":0.9182244644663251,"displaced_debt":1.184556753123813},"supplement_arrears":{"displaced_free":-5.551115123125783e-16,"displaced_debt":-6.661338147750939e-16},"total_dividend_payout":56.90853449959419,"owner_dividends":43.86050525758107,"cash_transfer_error":0.0},"groups":[["workers",65.32740970329891,0.39090195485273244,13.882074561951018],["displaced_free",50.8047296237611,0.05020985547905151,10.796005045049233],["displaced_debt",46.42471856248743,0.0225423983942864,9.865252694528577],["owners",510.34422876495785,1.5148944768714148,108.44814861255354]]},{"year":18,"price_index":85.0,"nominal_output":125.4773916090571,"real_capital":416.4704721636787,"firm_cash":27.147053921745513,"private_loan":15.757241037035163,"net_investment":14.895607296039373,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.0872172442262897,"requested":2.0872172442262897,"grant_plan":{"displaced_free":0.909625370639495,"displaced_debt":1.177591873586795},"unfunded_request":{"displaced_free":1.1102230246251565e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.0872172442262897,"eligible_dividends":44.49097215246969,"allowance":8.898194430493938,"tax_arrears":0.0,"supplements":{"displaced_free":0.9096253706394949,"displaced_debt":1.1775918735867947},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":58.10804370679282,"owner_dividends":44.49097215246969,"cash_transfer_error":0.0},"groups":[["workers",66.0712066924305,0.4159454906454097,14.04013142214148],["displaced_free",50.71368039500643,0.05303866332125731,10.776657083938865],["displaced_debt",46.3509727791543,0.023834534527387895,9.849581715570288],["owners",515.8696566025637,1.572030315023217,109.6223020280448]]},{"year":19,"price_index":85.0,"nominal_output":127.10611293290819,"real_capital":434.844536521858,"firm_cash":26.92046044288599,"private_loan":15.537935437752871,"net_investment":15.617954704452387,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.0721169537108826,"requested":2.0721169537108826,"grant_plan":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0721169537108826,"eligible_dividends":45.16935890554876,"allowance":9.033871781109752,"tax_arrears":0.0,"supplements":{"displaced_free":0.9013411697713397,"displaced_debt":1.1707757839395427},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":59.32958469968114,"owner_dividends":45.16935890554876,"cash_transfer_error":0.0},"groups":[["workers",66.78365723708814,0.4412935186777019,14.19152716288123],["displaced_free",50.62596532699065,0.05586218133403654,10.758017631985513],["displaced_debt",46.2788024181834,0.025124567464342558,9.834245513863973],["owners",521.7056107535126,1.6331061550152666,110.86244228512143]]},{"year":20,"price_index":85.0,"nominal_output":128.76308652500623,"real_capital":454.0937629651686,"firm_cash":26.6921889879519,"private_loan":15.318979360806534,"net_investment":16.361842476814004,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0574495221693274,"requested":2.0574495221693274,"grant_plan":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.0574495221693274,"eligible_dividends":45.89479605340269,"allowance":9.178959210680539,"tax_arrears":0.0,"supplements":{"displaced_free":0.8933503422195697,"displaced_debt":1.1640991799497578},"supplement_arrears":{"displaced_free":-4.440892098500626e-16,"displaced_debt":-4.440892098500626e-16},"total_dividend_payout":60.57231489375467,"owner_dividends":45.89479605340269,"cash_transfer_error":0.0},"groups":[["workers",67.46455571870425,0.4669339486191172,14.336218090224653],["displaced_free",50.54135656467779,0.05868061057180775,10.74003826999403],["displaced_debt",46.2081089641739,0.026412544387556313,9.819223154886956],["owners",527.8368097130682,1.698262677865101,112.165322064027]]}]}},"capital_only__0.95__0.0__0.05":{"mode":"capital_only","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":true,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":27.576606323871342,"sum_grants_paid":27.576606323871342,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":12},"adaptive_vs_fixed":{"tax_paid_change":-27.576606323871342,"terminal_capital_change_pct":8.550378260638759,"terminal_dividend_change_pct":3.832564550107831},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":1.7913356577773856,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":1.8498995384990349,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":1.9037196947968367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":1.9531189012585655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":1.9982340761275112,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":2.039096349514381,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":2.0528645363747566,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":2.06955625412703,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":2.088532208294644,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":2.1098015758235356,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":2.1333631869385523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":2.1592094252446383,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":2.1873265658406367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":2.2176952716249327,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":2.250291110866311,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":2.285085089361725,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":163.27716498952017,"displaced_free":123.59004920827175,"displaced_debt":134.3171405660769,"owners":147.98523900355937},"consumption_index":{"workers":165.26108264891107,"displaced_free":123.8484400945649,"displaced_debt":135.19451328936884,"owners":154.88223993097927},"wealth_change":{"workers":166.1940582363024,"displaced_free":146.08290842552822,"displaced_debt":99.32781044119179,"owners":908.1813772982823},"real_wealth":{"workers":386.1940582363024,"displaced_free":366.0829084255282,"displaced_debt":119.32781044119179,"owners":3928.1813772982823},"equity_share":{"workers":0.228979943228007,"displaced_free":0.02884240674965551,"displaced_debt":0.012899042550332451,"owners":0.7292786074720051},"government_net_debt_to_output_pct":27.13059355363835,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56692172320228,"firm_cash":30.83913317348587,"private_loan":18.674187815694985,"net_investment":8.515354444406924,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.713107760823554,0.006886998344049079,8.489906169690448],["owners",405.84968835208736,1.0527459422295549,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39027305396705,"real_capital":243.96753585518422,"firm_cash":30.3865714515341,"private_loan":18.49356061599134,"net_investment":8.554558860103555,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":35.826654538917765,"allowance":1.7913327269458883,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042704790475284,"owner_dividends":35.826654538917765,"cash_transfer_error":0.0},"groups":[["workers",50.42017183421735,0.12123316412920848,11.470589092284447],["displaced_free",45.58356178715843,0.017138018891385637,10.370260306578544],["displaced_debt",38.59011831257827,0.007879455485277903,8.779251916111557],["owners",425.0138444658351,1.0748980191066555,96.69064961597749]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.81761691966605,"real_capital":253.3651955772219,"firm_cash":29.926609919347662,"private_loan":18.3069397011273,"net_investment":8.421748904749151,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":36.981508201311634,"allowance":1.8490754100655817,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.01321268974954,"owner_dividends":36.981508201311634,"cash_transfer_error":0.0},"groups":[["workers",52.18155039016083,0.1406664291443918,11.690674270103338],["displaced_free",47.054717395942184,0.019656312328635434,10.54206649351397],["displaced_debt",40.54795079163569,0.00892068805748071,9.084300513895304],["owners",443.106122166206,1.0963272177143437,99.27281390839038]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.09609801025807,"real_capital":262.669458300898,"firm_cash":29.491500182247247,"private_loan":18.11280145584916,"net_investment":8.218765405913857,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":38.005107331430736,"allowance":1.900255366571537,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.87207350769356,"owner_dividends":38.005107331430736,"cash_transfer_error":0.0},"groups":[["workers",53.96553368373398,0.1607547231644746,11.917388688491254],["displaced_free",48.64120295248042,0.02224565846164981,10.741598985339426],["displaced_debt",42.39742231697469,0.010019583785470174,9.362764094998575],["owners",459.8894231445302,1.1166091101472955,101.55891427775042]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.21234328033408,"real_capital":271.7714835949334,"firm_cash":29.08056969040273,"private_loan":17.913254264227213,"net_investment":7.93176489908798,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":38.88712715501956,"allowance":1.9443563577509781,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":45.60925746025056,"owner_dividends":38.88712715501956,"cash_transfer_error":0.0},"groups":[["workers",55.768216925972226,0.18151009505154994,12.149504401729663],["displaced_free",50.28630154179155,0.02491676672048608,10.955229978747445],["displaced_debt",44.3835641365582,0.011164526688219052,9.669276472607322],["owners",475.1887611984065,1.135190015664786,103.52326583250999]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.15188399902902,"real_capital":280.5627920211949,"firm_cash":28.697659562615314,"private_loan":17.707451634706167,"net_investment":7.5635567322491255,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":0.0027552276172732038,"displaced_debt":0.0034263305872970218},"adaptive":false,"tax_paid":1.9809838630914929,"eligible_dividends":39.61967726182986,"allowance":1.9809838630914929,"tax_arrears":0.0061815582045701145,"supplements":{"displaced_free":0.8829588379393913,"displaced_debt":1.0980250251521015},"supplement_arrears":{"displaced_free":0.0027552276172732038,"displaced_debt":0.003426330587297244},"total_dividend_payout":47.21391299927177,"owner_dividends":39.61967726182986,"cash_transfer_error":0.0},"groups":[["workers",57.58729923345635,0.2029421085854091,12.386233757540825],["displaced_free",51.95533370137982,0.02767552435718459,11.174875653874365],["displaced_debt",46.473472809640015,0.012360574034132949,9.995802987935502],["owners",488.8695139796826,1.1515344098796552,105.14908942925068]]},{"year":10,"price_index":85.0,"nominal_output":112.90162570162582,"real_capital":289.53637682916604,"firm_cash":28.47398034628736,"private_loan":17.475606528655103,"net_investment":7.6275470867754365,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.2716303938077319,"displaced_debt":0.31987942752346443},"adaptive":false,"tax_paid":2.009746658505374,"eligible_dividends":40.194933170107475,"allowance":2.009746658505374,"tax_arrears":0.5976913795357661,"supplements":{"displaced_free":0.9226259649739935,"displaced_debt":1.0871206935313804},"supplement_arrears":{"displaced_free":0.274385621425005,"displaced_debt":0.3233057581107617},"total_dividend_payout":48.67621927621936,"owner_dividends":40.194933170107475,"cash_transfer_error":0.0},"groups":[["workers",59.42088056896429,0.22505909731046794,12.626937120904913],["displaced_free",50.85133374678346,0.030717638002865102,10.805908421191486],["displaced_debt",45.39304263739108,0.013724368775609792,9.646021560445606],["owners",500.79861980778566,1.1685636767112477,106.41970670915445]]},{"year":11,"price_index":85.0,"nominal_output":113.97303510527937,"real_capital":299.0704145701953,"firm_cash":28.325224243648844,"private_loan":17.261430650269666,"net_investment":8.103932079874838,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":0.25064863875644006,"displaced_debt":0.2985131529482288},"adaptive":false,"tax_paid":2.0103499550849806,"eligible_dividends":40.20699910169961,"allowance":2.0103499550849806,"tax_arrears":1.1468531712404348,"supplements":{"displaced_free":0.92034676089548,"displaced_debt":1.0900031941895008},"supplement_arrears":{"displaced_free":0.525034260181445,"displaced_debt":0.6218189110589905},"total_dividend_payout":49.479776328959524,"owner_dividends":40.20699910169961,"cash_transfer_error":0.0},"groups":[["workers",60.41897002156167,0.24768203515894144,12.839031129581855],["displaced_free",50.82720099771685,0.03354438798526047,10.80078021201483],["displaced_debt",45.42356323259472,0.01498422688375942,9.652507186926375],["owners",500.80589297645696,1.1886492835795017,106.4212522574971]]},{"year":12,"price_index":85.0,"nominal_output":115.086188985424,"real_capital":309.1727416634511,"firm_cash":28.167697260960843,"private_loan":17.047152484224167,"net_investment":8.586978029267442,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.23994092618468343,"displaced_debt":0.28714979396093376},"adaptive":false,"tax_paid":2.0138755684316583,"eligible_dividends":40.277511368633164,"allowance":2.0138755684316583,"tax_arrears":1.673943891386052,"supplements":{"displaced_free":0.9203204756185632,"displaced_debt":1.093555092813095},"supplement_arrears":{"displaced_free":0.7649751863661283,"displaced_debt":0.9089687050199242},"total_dividend_payout":50.314641739068,"owner_dividends":40.277511368633164,"cash_transfer_error":0.0},"groups":[["workers",61.40077250221614,0.2707010361836751,13.04766415672093],["displaced_free",50.82692268302008,0.03636814070143202,10.800721070141767],["displaced_debt",45.461171570962186,0.01624468668402707,9.660498958829464],["owners",501.3089800676407,1.2111310761946785,106.52815826437364]]},{"year":13,"price_index":85.0,"nominal_output":116.2389109083183,"real_capital":319.8640782327098,"firm_cash":28.004681293887884,"private_loan":16.83276766229972,"net_investment":9.087636083869896,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.22813275082161266,"displaced_debt":0.2745719582194506},"adaptive":false,"tax_paid":2.0197759332635017,"eligible_dividends":40.39551866527003,"allowance":2.0197759332635017,"tax_arrears":2.1766486004271157,"supplements":{"displaced_free":0.9215339169910839,"displaced_debt":1.098242016272418},"supplement_arrears":{"displaced_free":0.9931079371877409,"displaced_debt":1.1835406632393748},"total_dividend_payout":51.17918318123873,"owner_dividends":40.39551866527003,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",62.36295132779103,0.29411138856099356,13.252127157155593],["displaced_free",50.83977088578795,0.03919096639196314,10.803451313229939],["displaced_debt",45.51079781935501,0.017505773871817933,9.671044536612937],["owners",502.1825934644187,1.2361345763319613,106.71380111118897]]},{"year":14,"price_index":85.0,"nominal_output":117.43047406045496,"real_capital":331.1653917224995,"firm_cash":27.836410601466557,"private_loan":16.618225428484518,"net_investment":9.606116466321282,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.21562058875252998,"displaced_debt":0.26098249916246785},"adaptive":false,"tax_paid":2.0280838438202564,"eligible_dividends":40.56167687640512,"allowance":2.0280838438202564,"tax_arrears":2.6532516883421136,"supplements":{"displaced_free":0.9239239555731322,"displaced_debt":1.104159888247124},"supplement_arrears":{"displaced_free":1.208728525940271,"displaced_debt":1.4445231624018424},"total_dividend_payout":52.072855545341206,"owner_dividends":40.56167687640512,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",63.303686476935795,0.31790634560207803,13.452033376348856],["displaced_free",50.86507717665668,0.042013640726529924,10.808828900039545],["displaced_debt",45.57345764026366,0.018767787011907355,9.684359748556028],["owners",503.42810212845467,1.263771671662691,106.97847170229662]]},{"year":15,"price_index":85.0,"nominal_output":118.66008537913986,"real_capital":343.0978981376877,"firm_cash":27.663136268442493,"private_loan":16.403466523533755,"net_investment":10.142630452909941,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.20237116647292264,"displaced_debt":0.24632090093900416},"adaptive":false,"tax_paid":2.038822354741224,"eligible_dividends":40.77644709482448,"allowance":2.038822354741224,"tax_arrears":3.1019437557540406,"supplements":{"displaced_free":0.9274770351086297,"displaced_debt":1.1113453196325946},"supplement_arrears":{"displaced_free":1.4110996924131933,"displaced_debt":1.6908440633408466},"total_dividend_payout":52.99506403435488,"owner_dividends":40.77644709482448,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",64.22137274869834,0.34207834840544626,13.647041709098398],["displaced_free",50.902698018797246,0.044836865788973314,10.816823328994415],["displaced_debt",45.649538678462775,0.02003107468808832,9.700526969173339],["owners",505.044682605733,1.2941564274141448,107.32199505371825]]},{"year":16,"price_index":85.0,"nominal_output":119.92689519666908,"real_capital":355.6830786023942,"firm_cash":27.485127049582843,"private_loan":16.18842886834696,"net_investment":10.697403395000492,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.18835788737892867,"displaced_debt":0.2305532312771037},"adaptive":false,"tax_paid":2.052006901853068,"eligible_dividends":41.04013803706136,"allowance":2.052006901853068,"tax_arrears":3.520854874410073,"supplements":{"displaced_free":0.9321878095031004,"displaced_debt":1.119819092349968},"supplement_arrears":{"displaced_free":1.599457579792122,"displaced_debt":1.9213972946179505},"total_dividend_payout":53.94517139750181,"owner_dividends":41.04013803706136,"cash_transfer_error":0.0},"groups":[["workers",65.11454437328814,0.36661914604576445,13.83684067932373],["displaced_free",50.95257680650342,0.047661329651982456,10.827422571381977],["displaced_debt",45.73926097782319,0.021296002071540046,9.719592957787428],["owners",507.0297845634632,1.3274050277987826,107.74382921973593]]},{"year":17,"price_index":85.0,"nominal_output":121.23000815597096,"real_capital":368.9427002376643,"firm_cash":27.30266755850213,"private_loan":15.973048866673215,"net_investment":11.270678389979608,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.1735569717021317,"displaced_debt":0.2136541549618718},"adaptive":false,"tax_paid":2.0676453646487616,"eligible_dividends":41.35290729297523,"allowance":2.0676453646487616,"tax_arrears":3.9080660010740766,"supplements":{"displaced_free":0.9380510251987451,"displaced_debt":1.1295943394500165},"supplement_arrears":{"displaced_free":1.7730145514942537,"displaced_debt":2.135051449579822},"total_dividend_payout":54.92250611697821,"owner_dividends":41.35290729297523,"cash_transfer_error":0.0},"groups":[["workers",65.98188550888638,0.39151984469446066,14.021150670638354],["displaced_free",51.01465791386907,0.05048771717544336,10.840614806697177],["displaced_debt",45.84276359417665,0.022562943257856193,9.741587263762538],["owners",509.3791418825892,1.3636358174926557,108.2430676500502]]},{"year":18,"price_index":85.0,"nominal_output":122.56849391676984,"real_capital":382.8988402322813,"firm_cash":27.11605626966361,"private_loan":15.757261923315042,"net_investment":11.86271899542443,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.1579492404057835,"displaced_debt":0.1956048975955993},"adaptive":false,"tax_paid":2.0857383799475344,"eligible_dividends":41.71476759895069,"allowance":2.0857383799475344,"tax_arrears":4.261620139075459,"supplements":{"displaced_free":0.9450596626682636,"displaced_debt":1.1406787172792707},"supplement_arrears":{"displaced_free":1.9309637919000373,"displaced_debt":2.330656347175421},"total_dividend_payout":55.92637043757737,"owner_dividends":41.71476759895069,"cash_transfer_error":0.0},"groups":[["workers",66.82223441366703,0.41677096389698143,14.199724812904243],["displaced_free",51.0888670164875,0.05331671142742092,10.856384241003592],["displaced_debt",45.96012759472169,0.02383227821878662,9.766527113878361],["owners",512.0868341560088,1.4029693555865559,108.81845225815185]]},{"year":19,"price_index":85.0,"nominal_output":123.94139738899028,"real_capital":397.57391259588525,"firm_cash":26.925603530018236,"private_loan":15.541002770314948,"net_investment":12.473811509063353,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.14152021582354501,"displaced_debt":0.1763922821264161},"adaptive":false,"tax_paid":2.106279729483549,"eligible_dividends":42.125594589670975,"allowance":2.106279729483549,"tax_arrears":4.57953263702542,"supplements":{"displaced_free":0.9532044863823467,"displaced_debt":1.1530752431012021},"supplement_arrears":{"displaced_free":2.0724840077235824,"displaced_debt":2.507048629301837},"total_dividend_payout":56.95604804174271,"owner_dividends":42.125594589670975,"cash_transfer_error":0.0},"groups":[["workers",67.63458534926829,0.44236249557526797,14.372349386719511],["displaced_free",51.17510632640132,0.05614899297625954,10.87471009436028],["displaced_debt",46.0913849269539,0.02510439088349305,9.794419296977702],["owners",515.145362830319,1.445528481279536,109.46838960144278]]},{"year":20,"price_index":85.0,"nominal_output":125.34774833930776,"real_capital":412.99069718717203,"firm_cash":26.731629640821453,"private_loan":15.324205729168977,"net_investment":13.10426690259375,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":0.12425986695663405,"displaced_debt":0.15600814199121915},"adaptive":false,"tax_paid":2.1292567869441013,"eligible_dividends":42.58513573888202,"allowance":2.1292567869441013,"tax_arrears":4.859800645973273,"supplements":{"displaced_free":0.9624740076974875,"displaced_debt":1.1667827792466139},"supplement_arrears":{"displaced_free":2.196743874680217,"displaced_debt":2.663056771293056},"total_dividend_payout":58.01081125448081,"owner_dividends":42.58513573888202,"cash_transfer_error":0.0},"groups":[["workers",68.41808821664917,0.4682839648727844,14.538843746037948],["displaced_free",51.27325419914986,0.05898523861434096,10.895566517319345],["displaced_debt",46.23652354496415,0.026379667596116416,9.825261253304882],["owners",518.5457392889184,1.4914383897101204,110.19096959889517]]}]}},"capital_only__0.95__0.0__0.10":{"mode":"capital_only","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":32.43640696984461,"sum_grants_paid":32.43640696984462,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-32.43640696984461,"terminal_capital_change_pct":10.183904480800221,"terminal_dividend_change_pct":4.562483878861756},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":3.8074393895936733,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":3.906237802517131,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":3.9964681522550225,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":4.078192699028762,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":4.105729072749513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":4.13911250825406,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":4.177064416589288,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":4.219603151647071,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":4.266726373877105,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":4.318418850489277,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":4.374653131681273,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":4.4353905432498655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":4.500582221732622,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":4.57017017872345,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":163.63352615122778,"displaced_free":126.63563418269905,"displaced_debt":138.90561533052454,"owners":145.33029981213335},"consumption_index":{"workers":165.63293777417115,"displaced_free":127.02644180701078,"displaced_debt":140.0244867256295,"owners":153.0993899625843},"wealth_change":{"workers":166.28852413518,"displaced_free":148.66736170307752,"displaced_debt":102.46084870033349,"owners":847.0392572025644},"real_wealth":{"workers":386.28852413518,"displaced_free":368.6673617030775,"displaced_debt":122.46084870033349,"owners":3867.0392572025644},"equity_share":{"workers":0.23252923200935452,"displaced_free":0.02983699160715723,"displaced_debt":0.013431035135523227,"owners":0.7242027412479651},"government_net_debt_to_output_pct":27.688206245307004,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56692172320228,"firm_cash":30.83913317348587,"private_loan":18.674187815694985,"net_investment":8.515354444406924,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.713107760823554,0.006886998344049079,8.489906169690448],["owners",405.84968835208736,1.0527459422295549,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39027305396705,"real_capital":243.96753585518422,"firm_cash":30.3865714515341,"private_loan":18.49356061599134,"net_investment":8.554558860103555,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":35.826654538917765,"allowance":3.5826654538917766,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042704790475284,"owner_dividends":35.826654538917765,"cash_transfer_error":0.0},"groups":[["workers",50.42017183421735,0.12123316412920848,11.470589092284447],["displaced_free",45.58356178715843,0.017138018891385637,10.370260306578544],["displaced_debt",38.59011831257827,0.007879455485277903,8.779251916111557],["owners",425.0138444658351,1.0748980191066555,96.69064961597749]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.81761691966605,"real_capital":253.3651955772219,"firm_cash":29.926609919347662,"private_loan":18.3069397011273,"net_investment":8.421748904749151,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":36.981508201311634,"allowance":3.6981508201311635,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.01321268974954,"owner_dividends":36.981508201311634,"cash_transfer_error":0.0},"groups":[["workers",52.18155039016083,0.1406664291443918,11.690674270103338],["displaced_free",47.054717395942184,0.019656312328635434,10.54206649351397],["displaced_debt",40.54795079163569,0.00892068805748071,9.084300513895304],["owners",443.106122166206,1.0963272177143437,99.27281390839038]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.09609801025807,"real_capital":262.669458300898,"firm_cash":29.491500182247247,"private_loan":18.11280145584916,"net_investment":8.218765405913857,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":38.005107331430736,"allowance":3.800510733143074,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.87207350769356,"owner_dividends":38.005107331430736,"cash_transfer_error":0.0},"groups":[["workers",53.96553368373398,0.1607547231644746,11.917388688491254],["displaced_free",48.64120295248042,0.02224565846164981,10.741598985339426],["displaced_debt",42.39742231697469,0.010019583785470174,9.362764094998575],["owners",459.8894231445302,1.1166091101472955,101.55891427775042]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.21234328033408,"real_capital":271.7714835949334,"firm_cash":29.08056969040273,"private_loan":17.913254264227213,"net_investment":7.93176489908798,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":38.88712715501956,"allowance":3.8887127155019563,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":45.60925746025056,"owner_dividends":38.88712715501956,"cash_transfer_error":0.0},"groups":[["workers",55.768216925972226,0.18151009505154994,12.149504401729663],["displaced_free",50.28630154179155,0.02491676672048608,10.955229978747445],["displaced_debt",44.3835641365582,0.011164526688219052,9.669276472607322],["owners",475.1887611984065,1.135190015664786,103.52326583250999]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.15188399902902,"real_capital":280.5563255414699,"firm_cash":28.696268712019283,"private_loan":17.707665780367872,"net_investment":7.557993329865013,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":39.61967726182986,"allowance":3.9619677261829858,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":47.21391299927177,"owner_dividends":39.61967726182986,"cash_transfer_error":0.0},"groups":[["workers",57.58729923345635,0.2029421085854091,12.386233757540825],["displaced_free",51.98415592214569,0.027673522814075844,11.18107491601323],["displaced_debt",46.509315386124364,0.012359329500227242,10.003512231756924],["owners",488.8695139796826,1.151497240458388,105.14908942925068]]},{"year":10,"price_index":85.0,"nominal_output":112.90084504005864,"real_capital":288.90320338810045,"firm_cash":28.34100028239429,"private_loan":17.495427676345955,"net_investment":7.094846169635943,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.6012564798365703,"eligible_dividends":40.194317190902645,"allowance":4.019431719090265,"tax_arrears":0.0,"supplements":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":48.67563378004398,"owner_dividends":40.194317190902645,"cash_transfer_error":0.0},"groups":[["workers",59.421062230165575,0.22505900900293954,12.626975723910185],["displaced_free",53.72742026945355,0.03051955485380295,11.41707680725888],["displaced_debt",48.78000128175717,0.013607788935650292,10.365750272373399],["owners",500.79218837201483,1.1649304235069484,106.41834002905316]]},{"year":11,"price_index":85.0,"nominal_output":113.89820512752242,"real_capital":297.8174490682407,"firm_cash":28.21222592514917,"private_loan":17.263922434423392,"net_investment":7.577108828119236,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.5595117467896493,"eligible_dividends":40.14674324794785,"allowance":4.014674324794785,"tax_arrears":0.0,"supplements":{"displaced_free":1.1709953996519198,"displaced_debt":1.3885163471377293},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":49.4236538456418,"owner_dividends":40.14674324794785,"cash_transfer_error":0.0},"groups":[["workers",60.43788842184844,0.24767290936038028,12.843051289642794],["displaced_free",53.481127761020325,0.03352151518185823,11.36473964921682],["displaced_debt",48.58429073439949,0.014969584476371244,10.32416178105989],["owners",500.17637783873727,1.1817664994623438,106.28748029073166]]},{"year":12,"price_index":85.0,"nominal_output":114.94132914782956,"real_capital":307.3083287877364,"firm_cash":28.0739796534354,"private_loan":17.034008400793773,"net_investment":8.067247761571352,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.5409662885772755,"eligible_dividends":40.14516570422021,"allowance":4.014516570422021,"tax_arrears":0.0,"supplements":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":50.20599686087216,"owner_dividends":40.14516570422021,"cash_transfer_error":0.0},"groups":[["workers",61.4322841259402,0.2706931458349434,13.054360376762292],["displaced_free",53.36747366615202,0.03650058159183633,11.340588154057304],["displaced_debt",48.50158115407795,0.016322019968310175,10.306585995241564],["owners",499.91767848946176,1.20105594632032,106.23250667901063]]},{"year":13,"price_index":85.0,"nominal_output":116.02817794023419,"real_capital":317.39907880993525,"firm_cash":27.92973989465868,"private_loan":16.804479974437438,"net_investment":8.577137518869037,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.522480642304565,"eligible_dividends":40.19439425311817,"allowance":4.019439425311817,"tax_arrears":0.0,"supplements":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":51.02113345517563,"owner_dividends":40.19439425311817,"cash_transfer_error":0.0},"groups":[["workers",62.408547761486595,0.294108905949974,13.2618163993159],["displaced_free",53.2552941297815,0.039473231485537164,11.316750002578567],["displaced_debt",48.4180303181492,0.017672187182170975,10.288831442606705],["owners",500.0673167671355,1.2229226500394474,106.26430481301628]]},{"year":14,"price_index":85.0,"nominal_output":117.15824883389833,"real_capital":328.11341762095293,"firm_cash":27.779734788866634,"private_loan":16.575359801520204,"net_investment":9.107187989365016,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.504686931735254,"eligible_dividends":40.294955855166656,"allowance":4.029495585516666,"tax_arrears":0.0,"supplements":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":51.868686625423734,"owner_dividends":40.294955855166656,"cash_transfer_error":0.0},"groups":[["workers",63.364243414046825,0.3179143224705576,13.46490172548495],["displaced_free",53.14811870462466,0.042439301675049806,11.293975224732739],["displaced_debt",48.33680174904274,0.019019952905213536,10.271570371671581],["owners",500.6249149954556,1.2474927086861496,106.38279443653431]]},{"year":15,"price_index":85.0,"nominal_output":118.33095517977372,"real_capital":339.47541883562576,"firm_cash":27.624186463174517,"private_loan":16.34663542172235,"net_investment":9.657701032471905,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.487514422153151,"eligible_dividends":40.4477097553634,"allowance":4.04477097553634,"tax_arrears":0.0,"supplements":{"displaced_free":1.1298482015815525,"displaced_debt":1.3576662205715988},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":52.74821638483029,"owner_dividends":40.4477097553634,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",64.29751369602407,0.34210229963339245,13.663221660405114],["displaced_free",53.04545154615761,0.04539910460020028,11.272158453558491],["displaced_debt",48.25764233546399,0.020365390433436204,10.254748996286098],["owners",501.59377080270195,1.2748945069921758,106.58867629557416]]},{"year":16,"price_index":85.0,"nominal_output":119.54562114578604,"real_capital":351.5095113629939,"firm_cash":27.463339375619206,"private_loan":16.118296242134736,"net_investment":10.228978648262952,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.470918020509101,"eligible_dividends":40.65332348748883,"allowance":4.065332348748883,"tax_arrears":0.0,"supplements":{"displaced_free":1.120545696882029,"displaced_debt":1.350372323627072},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":53.65921585933953,"owner_dividends":40.65332348748883,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",65.20661938559336,0.3666649619160834,13.856406619438587],["displaced_free",52.946954437574426,0.04835291420752731,11.251227817984566],["displaced_debt",48.180412838404294,0.02170856207806922,10.238337728160912],["owners",502.97503228984544,1.305259166755805,106.88219436159216]]},{"year":17,"price_index":85.0,"nominal_output":120.80149175521767,"real_capital":364.2404792958307,"firm_cash":27.297457746923367,"private_loan":15.890332386627433,"net_investment":10.821322742911264,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.454856491312765,"eligible_dividends":40.91228460638493,"allowance":4.091228460638493,"tax_arrears":0.0,"supplements":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":54.60111881641324,"owner_dividends":40.91228460638493,"cash_transfer_error":0.0},"groups":[["workers",66.08997127985042,0.39159368450632803,14.044118896968213],["displaced_free",52.85231996718575,0.05130098351450288,11.231117993026972],["displaced_debt",48.10498405847881,0.02304952593399453,10.222309112426746],["owners",504.76782657192837,1.3387204763803973,107.26316314653478]]},{"year":18,"price_index":85.0,"nominal_output":122.097742913797,"real_capital":377.69346624640605,"firm_cash":27.126823998547977,"private_loan":15.662734656935775,"net_investment":11.435038907989039,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.439292517948917,"eligible_dividends":41.22490205085212,"allowance":4.122490205085213,"tax_arrears":0.0,"supplements":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":55.573307185347744,"owner_dividends":41.22490205085212,"cash_transfer_error":0.0},"groups":[["workers",66.94613918000832,0.4168791472748042,14.226054575751766],["displaced_free",52.761270738431094,0.05424354637578782,11.211770031916608],["displaced_debt",48.03123827514568,0.024388336108651345,10.206638133468457],["owners",506.96926973587057,1.375414847397236,107.7309698188725]]},{"year":19,"price_index":85.0,"nominal_output":123.43349173562336,"real_capital":391.893983728387,"firm_cash":26.951737031015103,"private_loan":15.435494470589079,"net_investment":12.070439859683844,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.42419222743351,"eligible_dividends":41.59131013325368,"allowance":4.159131013325368,"tax_arrears":0.0,"supplements":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":56.57511880171752,"owner_dividends":41.59131013325368,"cash_transfer_error":0.0},"groups":[["workers",67.77385886435422,0.4425113932204726,14.401945008675272],["displaced_free",52.673555670415325,0.057180819407646195,11.193130579963256],["displaced_debt",47.95906791417479,0.025725043087161323,10.191301931762142],["owners",509.57450408186594,1.4154812855126757,108.28458211739651]]},{"year":20,"price_index":85.0,"nominal_output":124.8078069142947,"real_capital":406.86792330547894,"firm_cash":26.772510431558352,"private_loan":15.208603806578337,"net_investment":12.727848640528123,"money_identity_error":0.0,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.4095247958919543,"eligible_dividends":42.011474695505306,"allowance":4.201147469550531,"tax_arrears":0.0,"supplements":{"displaced_free":1.0867338746541213,"displaced_debt":1.3227909212378328},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":57.605855185721026,"owner_dividends":42.011474695505306,"cash_transfer_error":0.0},"groups":[["workers",68.57203623850687,0.46847989099973064,14.571557700682709],["displaced_free",52.58894690810246,0.06011300366449655,11.175151217971772],["displaced_debt",47.888374460165295,0.027059694051930396,10.176279572785125],["owners",512.5767575947322,1.4590613762828064,108.92256098888058]]}]}},"capital_only__0.95__0.0__0.20":{"mode":"capital_only","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":32.43640696984461,"sum_grants_paid":32.43640696984462,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-32.43640696984461,"terminal_capital_change_pct":10.183904480800221,"terminal_dividend_change_pct":4.562483878861756},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":7.165342631109542,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":7.3995981539961395,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":7.614878779187347,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":7.812475605034262,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":7.992936304510045,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":8.156385398057523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":8.211458145499027,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":8.27822501650812,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":8.354128833178576,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":8.439206303294142,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":8.53345274775421,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":8.636837700978553,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":8.749306263362547,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":8.870781086499731,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":9.001164443465244,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":9.1403403574469,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":163.63352615122778,"displaced_free":126.63563418269905,"displaced_debt":138.90561533052454,"owners":145.33029981213335},"consumption_index":{"workers":165.63293777417115,"displaced_free":127.02644180701078,"displaced_debt":140.0244867256295,"owners":153.0993899625843},"wealth_change":{"workers":166.28852413518,"displaced_free":148.66736170307752,"displaced_debt":102.46084870033349,"owners":847.0392572025644},"real_wealth":{"workers":386.28852413518,"displaced_free":368.6673617030775,"displaced_debt":122.46084870033349,"owners":3867.0392572025644},"equity_share":{"workers":0.23252923200935452,"displaced_free":0.02983699160715723,"displaced_debt":0.013431035135523227,"owners":0.7242027412479651},"government_net_debt_to_output_pct":27.688206245307004,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56692172320228,"firm_cash":30.83913317348587,"private_loan":18.674187815694985,"net_investment":8.515354444406924,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.713107760823554,0.006886998344049079,8.489906169690448],["owners",405.84968835208736,1.0527459422295549,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39027305396705,"real_capital":243.96753585518422,"firm_cash":30.3865714515341,"private_loan":18.49356061599134,"net_investment":8.554558860103555,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":35.826654538917765,"allowance":7.165330907783553,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042704790475284,"owner_dividends":35.826654538917765,"cash_transfer_error":0.0},"groups":[["workers",50.42017183421735,0.12123316412920848,11.470589092284447],["displaced_free",45.58356178715843,0.017138018891385637,10.370260306578544],["displaced_debt",38.59011831257827,0.007879455485277903,8.779251916111557],["owners",425.0138444658351,1.0748980191066555,96.69064961597749]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.81761691966605,"real_capital":253.3651955772219,"firm_cash":29.926609919347662,"private_loan":18.3069397011273,"net_investment":8.421748904749151,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":36.981508201311634,"allowance":7.396301640262327,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.01321268974954,"owner_dividends":36.981508201311634,"cash_transfer_error":0.0},"groups":[["workers",52.18155039016083,0.1406664291443918,11.690674270103338],["displaced_free",47.054717395942184,0.019656312328635434,10.54206649351397],["displaced_debt",40.54795079163569,0.00892068805748071,9.084300513895304],["owners",443.106122166206,1.0963272177143437,99.27281390839038]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.09609801025807,"real_capital":262.669458300898,"firm_cash":29.491500182247247,"private_loan":18.11280145584916,"net_investment":8.218765405913857,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":38.005107331430736,"allowance":7.601021466286148,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.87207350769356,"owner_dividends":38.005107331430736,"cash_transfer_error":0.0},"groups":[["workers",53.96553368373398,0.1607547231644746,11.917388688491254],["displaced_free",48.64120295248042,0.02224565846164981,10.741598985339426],["displaced_debt",42.39742231697469,0.010019583785470174,9.362764094998575],["owners",459.8894231445302,1.1166091101472955,101.55891427775042]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.21234328033408,"real_capital":271.7714835949334,"firm_cash":29.08056969040273,"private_loan":17.913254264227213,"net_investment":7.93176489908798,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":38.88712715501956,"allowance":7.777425431003913,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":45.60925746025056,"owner_dividends":38.88712715501956,"cash_transfer_error":0.0},"groups":[["workers",55.768216925972226,0.18151009505154994,12.149504401729663],["displaced_free",50.28630154179155,0.02491676672048608,10.955229978747445],["displaced_debt",44.3835641365582,0.011164526688219052,9.669276472607322],["owners",475.1887611984065,1.135190015664786,103.52326583250999]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.15188399902902,"real_capital":280.5563255414699,"firm_cash":28.696268712019283,"private_loan":17.707665780367872,"net_investment":7.557993329865013,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":39.61967726182986,"allowance":7.9239354523659715,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":47.21391299927177,"owner_dividends":39.61967726182986,"cash_transfer_error":0.0},"groups":[["workers",57.58729923345635,0.2029421085854091,12.386233757540825],["displaced_free",51.98415592214569,0.027673522814075844,11.18107491601323],["displaced_debt",46.509315386124364,0.012359329500227242,10.003512231756924],["owners",488.8695139796826,1.151497240458388,105.14908942925068]]},{"year":10,"price_index":85.0,"nominal_output":112.90084504005864,"real_capital":288.90320338810045,"firm_cash":28.34100028239429,"private_loan":17.495427676345955,"net_investment":7.094846169635943,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.6012564798365703,"eligible_dividends":40.194317190902645,"allowance":8.03886343818053,"tax_arrears":0.0,"supplements":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":48.67563378004398,"owner_dividends":40.194317190902645,"cash_transfer_error":0.0},"groups":[["workers",59.421062230165575,0.22505900900293954,12.626975723910185],["displaced_free",53.72742026945355,0.03051955485380295,11.41707680725888],["displaced_debt",48.78000128175717,0.013607788935650292,10.365750272373399],["owners",500.79218837201483,1.1649304235069484,106.41834002905316]]},{"year":11,"price_index":85.0,"nominal_output":113.89820512752242,"real_capital":297.8174490682407,"firm_cash":28.21222592514917,"private_loan":17.263922434423392,"net_investment":7.577108828119236,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.5595117467896493,"eligible_dividends":40.14674324794785,"allowance":8.02934864958957,"tax_arrears":0.0,"supplements":{"displaced_free":1.1709953996519198,"displaced_debt":1.3885163471377293},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":49.4236538456418,"owner_dividends":40.14674324794785,"cash_transfer_error":0.0},"groups":[["workers",60.43788842184844,0.24767290936038028,12.843051289642794],["displaced_free",53.481127761020325,0.03352151518185823,11.36473964921682],["displaced_debt",48.58429073439949,0.014969584476371244,10.32416178105989],["owners",500.17637783873727,1.1817664994623438,106.28748029073166]]},{"year":12,"price_index":85.0,"nominal_output":114.94132914782956,"real_capital":307.3083287877364,"firm_cash":28.0739796534354,"private_loan":17.034008400793773,"net_investment":8.067247761571352,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.5409662885772755,"eligible_dividends":40.14516570422021,"allowance":8.029033140844042,"tax_arrears":0.0,"supplements":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":50.20599686087216,"owner_dividends":40.14516570422021,"cash_transfer_error":0.0},"groups":[["workers",61.4322841259402,0.2706931458349434,13.054360376762292],["displaced_free",53.36747366615202,0.03650058159183633,11.340588154057304],["displaced_debt",48.50158115407795,0.016322019968310175,10.306585995241564],["owners",499.91767848946176,1.20105594632032,106.23250667901063]]},{"year":13,"price_index":85.0,"nominal_output":116.02817794023419,"real_capital":317.39907880993525,"firm_cash":27.92973989465868,"private_loan":16.804479974437438,"net_investment":8.577137518869037,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.522480642304565,"eligible_dividends":40.19439425311817,"allowance":8.038878850623634,"tax_arrears":0.0,"supplements":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":51.02113345517563,"owner_dividends":40.19439425311817,"cash_transfer_error":0.0},"groups":[["workers",62.408547761486595,0.294108905949974,13.2618163993159],["displaced_free",53.2552941297815,0.039473231485537164,11.316750002578567],["displaced_debt",48.4180303181492,0.017672187182170975,10.288831442606705],["owners",500.0673167671355,1.2229226500394474,106.26430481301628]]},{"year":14,"price_index":85.0,"nominal_output":117.15824883389833,"real_capital":328.11341762095293,"firm_cash":27.779734788866634,"private_loan":16.575359801520204,"net_investment":9.107187989365016,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.504686931735254,"eligible_dividends":40.294955855166656,"allowance":8.058991171033332,"tax_arrears":0.0,"supplements":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":51.868686625423734,"owner_dividends":40.294955855166656,"cash_transfer_error":0.0},"groups":[["workers",63.364243414046825,0.3179143224705576,13.46490172548495],["displaced_free",53.14811870462466,0.042439301675049806,11.293975224732739],["displaced_debt",48.33680174904274,0.019019952905213536,10.271570371671581],["owners",500.6249149954556,1.2474927086861496,106.38279443653431]]},{"year":15,"price_index":85.0,"nominal_output":118.33095517977372,"real_capital":339.47541883562576,"firm_cash":27.624186463174517,"private_loan":16.34663542172235,"net_investment":9.657701032471905,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.487514422153151,"eligible_dividends":40.4477097553634,"allowance":8.08954195107268,"tax_arrears":0.0,"supplements":{"displaced_free":1.1298482015815525,"displaced_debt":1.3576662205715988},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":52.74821638483029,"owner_dividends":40.4477097553634,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",64.29751369602407,0.34210229963339245,13.663221660405114],["displaced_free",53.04545154615761,0.04539910460020028,11.272158453558491],["displaced_debt",48.25764233546399,0.020365390433436204,10.254748996286098],["owners",501.59377080270195,1.2748945069921758,106.58867629557416]]},{"year":16,"price_index":85.0,"nominal_output":119.54562114578604,"real_capital":351.5095113629939,"firm_cash":27.463339375619206,"private_loan":16.118296242134736,"net_investment":10.228978648262952,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.470918020509101,"eligible_dividends":40.65332348748883,"allowance":8.130664697497766,"tax_arrears":0.0,"supplements":{"displaced_free":1.120545696882029,"displaced_debt":1.350372323627072},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":53.65921585933953,"owner_dividends":40.65332348748883,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",65.20661938559336,0.3666649619160834,13.856406619438587],["displaced_free",52.946954437574426,0.04835291420752731,11.251227817984566],["displaced_debt",48.180412838404294,0.02170856207806922,10.238337728160912],["owners",502.97503228984544,1.305259166755805,106.88219436159216]]},{"year":17,"price_index":85.0,"nominal_output":120.80149175521767,"real_capital":364.2404792958307,"firm_cash":27.297457746923367,"private_loan":15.890332386627433,"net_investment":10.821322742911264,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.454856491312765,"eligible_dividends":40.91228460638493,"allowance":8.182456921276986,"tax_arrears":0.0,"supplements":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":54.60111881641324,"owner_dividends":40.91228460638493,"cash_transfer_error":0.0},"groups":[["workers",66.08997127985042,0.39159368450632803,14.044118896968213],["displaced_free",52.85231996718575,0.05130098351450288,11.231117993026972],["displaced_debt",48.10498405847881,0.02304952593399453,10.222309112426746],["owners",504.76782657192837,1.3387204763803973,107.26316314653478]]},{"year":18,"price_index":85.0,"nominal_output":122.097742913797,"real_capital":377.69346624640605,"firm_cash":27.126823998547977,"private_loan":15.662734656935775,"net_investment":11.435038907989039,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.439292517948917,"eligible_dividends":41.22490205085212,"allowance":8.244980410170426,"tax_arrears":0.0,"supplements":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":55.573307185347744,"owner_dividends":41.22490205085212,"cash_transfer_error":0.0},"groups":[["workers",66.94613918000832,0.4168791472748042,14.226054575751766],["displaced_free",52.761270738431094,0.05424354637578782,11.211770031916608],["displaced_debt",48.03123827514568,0.024388336108651345,10.206638133468457],["owners",506.96926973587057,1.375414847397236,107.7309698188725]]},{"year":19,"price_index":85.0,"nominal_output":123.43349173562336,"real_capital":391.893983728387,"firm_cash":26.951737031015103,"private_loan":15.435494470589079,"net_investment":12.070439859683844,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.42419222743351,"eligible_dividends":41.59131013325368,"allowance":8.318262026650736,"tax_arrears":0.0,"supplements":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":56.57511880171752,"owner_dividends":41.59131013325368,"cash_transfer_error":0.0},"groups":[["workers",67.77385886435422,0.4425113932204726,14.401945008675272],["displaced_free",52.673555670415325,0.057180819407646195,11.193130579963256],["displaced_debt",47.95906791417479,0.025725043087161323,10.191301931762142],["owners",509.57450408186594,1.4154812855126757,108.28458211739651]]},{"year":20,"price_index":85.0,"nominal_output":124.8078069142947,"real_capital":406.86792330547894,"firm_cash":26.772510431558352,"private_loan":15.208603806578337,"net_investment":12.727848640528123,"money_identity_error":0.0,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.4095247958919543,"eligible_dividends":42.011474695505306,"allowance":8.402294939101061,"tax_arrears":0.0,"supplements":{"displaced_free":1.0867338746541213,"displaced_debt":1.3227909212378328},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":57.605855185721026,"owner_dividends":42.011474695505306,"cash_transfer_error":0.0},"groups":[["workers",68.57203623850687,0.46847989099973064,14.571557700682709],["displaced_free",52.58894690810246,0.06011300366449655,11.175151217971772],["displaced_debt",47.888374460165295,0.027059694051930396,10.176279572785125],["owners",512.5767575947322,1.4590613762828064,108.92256098888058]]}]}},"capital_only__0.95__0.5__0.05":{"mode":"capital_only","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":true,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":28.209796508175632,"sum_grants_paid":28.209796508175632,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":11},"adaptive_vs_fixed":{"tax_paid_change":-28.209796508175632,"terminal_capital_change_pct":2.6828406510380765,"terminal_dividend_change_pct":1.221120122168351},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":1.7913356577773856,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":1.8498995384990349,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":1.9037196947968367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":1.9531189012585655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":1.9982340761275112,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":2.039096349514381,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":2.0528645363747566,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":2.06955625412703,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":2.088532208294644,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":2.1098015758235356,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":2.1333631869385523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":2.1592094252446383,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":2.1873265658406367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":2.2176952716249327,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":2.250291110866311,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":2.285085089361725,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.97386850284818,"displaced_free":124.65388823653706,"displaced_debt":135.87854907754576,"owners":153.47547403396854},"consumption_index":{"workers":163.9011210976012,"displaced_free":124.95853299362436,"displaced_debt":136.83810119617817,"owners":156.47368000467816},"wealth_change":{"workers":165.8278438099261,"displaced_free":146.41911761740613,"displaced_debt":99.73510620130705,"owners":1105.3525735663861},"real_wealth":{"workers":385.8278438099261,"displaced_free":366.41911761740613,"displaced_debt":119.73510620130705,"owners":4125.352573566386},"equity_share":{"workers":0.216158519425766,"displaced_free":0.027324538605870412,"displaced_debt":0.01222817202090363,"owners":0.7442887699474598},"government_net_debt_to_output_pct":23.9982408972816,"max_money_error":3.552713678800501e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.5672386785413,"firm_cash":30.839206469408005,"private_loan":18.674187815694985,"net_investment":8.515647628095493,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.713107760823554,0.006886998344049079,8.489906169690448],["owners",405.84651879869745,1.0527479232004235,93.85200747219879]]},{"year":5,"price_index":91.0,"nominal_output":107.39031658683696,"real_capital":244.05715456950352,"firm_cash":30.406876718484643,"private_loan":18.49356095139857,"net_investment":8.635823460775626,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":35.82669084903657,"allowance":1.7913345424518283,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.04273744012772,"owner_dividends":35.82669084903657,"cash_transfer_error":0.0},"groups":[["workers",50.42016755764689,0.12123316620809689,11.470588119364669],["displaced_free",45.583610081523965,0.017138015537610254,10.370271293546702],["displaced_debt",38.59017138800817,0.00787945364238103,8.77926399077186],["owners",424.1212338254157,1.0754576766661896,96.48758069528208]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.82960725436911,"real_capital":253.73953875994815,"firm_cash":29.98740156753615,"private_loan":18.3069377762564,"net_investment":8.676905832206131,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":36.99172951990142,"allowance":1.849586475995071,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02220544077683,"owner_dividends":36.99172951990142,"cash_transfer_error":0.0},"groups":[["workers",52.18008950457967,0.14066713757617783,11.690346975545252],["displaced_free",47.05413864489507,0.019656355295973055,10.54193683101976],["displaced_debt",40.54768460687603,0.00892069882557768,9.084240878271265],["owners",440.4037463433118,1.098535622011635,98.66737778653042]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.14487238399364,"real_capital":263.591246805332,"firm_cash":29.600200764023825,"private_loan":18.112797243604767,"net_investment":8.702342106755722,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":38.047001796649944,"allowance":1.9023500898324972,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.90865428799523,"owner_dividends":38.047001796649944,"cash_transfer_error":0.0},"groups":[["workers",53.959109189692505,0.16075725778670313,11.915969946057094],["displaced_free",48.63931176757356,0.022245759367407983,10.741181348672495],["displaced_debt",42.39656334534076,0.010019607500964292,9.362574405429415],["owners",455.0148542638184,1.1218240266198167,100.48244698325989]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.32928332663545,"real_capital":273.55693329814267,"firm_cash":29.239489439989146,"private_loan":17.913250594707232,"net_investment":8.684383943735014,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":38.988539401688556,"allowance":1.9494269700844278,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":45.69696249497659,"owner_dividends":38.988539401688556,"cash_transfer_error":0.0},"groups":[["workers",55.75139017969644,0.1815151111142977,12.14583857486244],["displaced_free",50.28302366535902,0.024916855628956288,10.954515869953214],["displaced_debt",44.38208654834891,0.011164547289720635,9.668954569461725],["owners",468.0166268567825,1.145008914568067,101.96076513665619]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.37241797786525,"real_capital":283.57685725149975,"firm_cash":28.90678432136348,"private_loan":17.707669123187355,"net_investment":8.620589746077883,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":39.813239523274085,"allowance":1.9906619761637043,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":47.379313483398946,"owner_dividends":39.813239523274085,"cash_transfer_error":0.0},"groups":[["workers",57.55223092265217,0.20294925866043922,12.378691047587685],["displaced_free",51.98076431246276,0.027673432237869347,11.180345427551256],["displaced_debt",46.50779515176718,0.012359309348653803,10.00318525031544],["owners",479.33240472723855,1.1677894913192326,103.09778877538449]]},{"year":10,"price_index":85.0,"nominal_output":113.26413395071036,"real_capital":294.1961031444329,"firm_cash":28.733056264570678,"private_loan":17.47599631963687,"net_investment":9.02635900899321,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.2641596187937558,"displaced_debt":0.31121677761026434},"adaptive":false,"tax_paid":2.02588008343255,"eligible_dividends":40.517601668651,"allowance":2.02588008343255,"tax_arrears":0.5753763964040202,"supplements":{"displaced_free":0.9300967399879696,"displaced_debt":1.0957833434445805},"supplement_arrears":{"displaced_free":0.26415961879375605,"displaced_debt":0.31121677761026456},"total_dividend_payout":48.94810046303276,"owner_dividends":40.517601668651,"cash_transfer_error":0.0},"groups":[["workers",59.35692639989215,0.22506627800023177,12.613346859977081],["displaced_free",50.93043607046085,0.0307132701805554,10.82271766497293],["displaced_debt",45.484764812942615,0.0137220905460096,9.665512522750305],["owners",488.8836665728474,1.1933441525582242,103.88777914673007]]},{"year":11,"price_index":85.0,"nominal_output":114.52023955705525,"real_capital":305.4101402762553,"firm_cash":28.545423001248416,"private_loan":17.261679691328805,"net_investment":9.53193156204901,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":0.23939642933387395,"displaced_debt":0.28517238186653526},"adaptive":false,"tax_paid":2.0349429355892403,"eligible_dividends":40.69885871178481,"allowance":2.0349429355892403,"tax_arrears":1.0999452076044292,"supplements":{"displaced_free":0.9315989703180461,"displaced_debt":1.1033439652711943},"supplement_arrears":{"displaced_free":0.50355604812763,"displaced_debt":0.5963891594767998},"total_dividend_payout":49.890179667791436,"owner_dividends":40.69885871178481,"cash_transfer_error":0.0},"groups":[["workers",60.316424358555665,0.2476831045369506,12.817240176193078],["displaced_free",50.94634203866167,0.0335416342700115,10.826097683215604],["displaced_debt",45.56481845581265,0.014982776594880572,9.682523921860188],["owners",490.9010218780624,1.221604736463924,104.31646714908825]]},{"year":12,"price_index":85.0,"nominal_output":115.81270590588079,"real_capital":317.24044908801915,"firm_cash":28.353264146029602,"private_loan":17.047016284635323,"net_investment":10.055762489999296,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.22496223306238827,"displaced_debt":0.2693002563815994},"adaptive":false,"tax_paid":2.046703799133288,"eligible_dividends":40.93407598266576,"allowance":2.046703799133288,"tax_arrears":1.5942076970484167,"supplements":{"displaced_free":0.9352991687408584,"displaced_debt":1.1114046303924294},"supplement_arrears":{"displaced_free":0.7285182811900183,"displaced_debt":0.8656894158583992},"total_dividend_payout":50.85952942941059,"owner_dividends":40.93407598266576,"cash_transfer_error":0.0},"groups":[["workers",61.25971138486664,0.2706809494830433,13.01768866928416],["displaced_free",50.98552061019731,0.03636926587135829,10.834423129666929],["displaced_debt",45.65016667474338,0.01624550251660694,9.700660418382968],["owners",493.21625556077515,1.252537731846408,104.80845430666471]]},{"year":13,"price_index":85.0,"nominal_output":117.14067975430697,"real_capital":329.7073485408444,"firm_cash":28.156546195148614,"private_loan":16.832021499822208,"net_investment":10.596864534901485,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.20943303510175793,"displaced_debt":0.25220219679534606},"adaptive":false,"tax_paid":2.0608454104074614,"eligible_dividends":41.21690820814923,"allowance":2.0608454104074614,"tax_arrears":2.05584292894552,"supplements":{"displaced_free":0.9402336327109386,"displaced_debt":1.1206117776965225},"supplement_arrears":{"displaced_free":0.9379513162917761,"displaced_debt":1.1178916126537453},"total_dividend_payout":51.85550981573023,"owner_dividends":41.21690820814923,"cash_transfer_error":0.0},"groups":[["workers",62.178991511214534,0.29405729829351673,13.213035696133089],["displaced_free",51.03776787576288,0.03919816651181609,10.845525673599612],["displaced_debt",45.74765411678671,0.017510177721389974,9.721376499817174],["owners",495.8888753043074,1.2862451400378732,105.37638600216532]]},{"year":14,"price_index":85.0,"nominal_output":118.50311354116799,"real_capital":342.8317764529218,"firm_cash":27.95566254602442,"private_loan":16.61664286519911,"net_investment":11.1557637252658,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.19322756036790012,"displaced_debt":0.23409934152541645},"adaptive":false,"tax_paid":2.0773600298419375,"eligible_dividends":41.54720059683875,"allowance":2.0773600298419375,"tax_arrears":2.483169830838836,"supplements":{"displaced_free":0.9463169839577621,"displaced_debt":1.1310430458841754},"supplement_arrears":{"displaced_free":1.1311788766596764,"displaced_debt":1.3519909541791615},"total_dividend_payout":52.87733515587598,"owner_dividends":41.54720059683875,"cash_transfer_error":0.0},"groups":[["workers",63.073194468162924,0.3178033352215836,13.403053824484621],["displaced_free",51.102179830141004,0.042029125008082216,10.859213213904964],["displaced_debt",45.85810283877363,0.018777110866231725,9.744846853239396],["owners",498.90794212338244,1.3228416825048255,106.01793770121877]]},{"year":15,"price_index":85.0,"nominal_output":119.89898145931767,"real_capital":356.6348767597376,"firm_cash":27.75091345036892,"private_loan":16.40082063894534,"net_investment":11.732635260793444,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.17632349072253006,"displaced_debt":0.2149443580403989},"adaptive":false,"tax_paid":2.0962465733902222,"eligible_dividends":41.92493146780444,"allowance":2.0962465733902222,"tax_arrears":2.8744376796017646,"supplements":{"displaced_free":0.9535247108590222,"displaced_debt":1.1427218625312},"supplement_arrears":{"displaced_free":1.3075023673822068,"displaced_debt":1.5669353122195606},"total_dividend_payout":53.92423609448825,"owner_dividends":41.92493146780444,"cash_transfer_error":0.0},"groups":[["workers",63.94109375148896,0.34190990425203016,13.587482422191403],["displaced_free",51.178496938507294,0.0448628351994535,10.8754305994328],["displaced_debt",45.98176089738918,0.02004665337360684,9.771124190695199],["owners",502.2679235333775,1.3624429558646793,106.73193375084271]]},{"year":16,"price_index":85.0,"nominal_output":121.32723959514249,"real_capital":371.1380433463048,"firm_cash":27.542613000859895,"private_loan":16.184492885604087,"net_investment":12.32769159858212,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.15870451926735396,"displaced_debt":0.19471702453096484},"adaptive":false,"tax_paid":2.117496476710782,"eligible_dividends":42.34992953421564,"allowance":2.117496476710782,"tax_arrears":3.227859223400083,"supplements":{"displaced_free":0.9618411776146751,"displaced_debt":1.1556552990961069},"supplement_arrears":{"displaced_free":1.466206886649561,"displaced_debt":1.7616523367505255},"total_dividend_payout":54.995429696356865,"owner_dividends":42.34992953421564,"cash_transfer_error":0.0},"groups":[["workers",64.78164514509528,0.36636728378349503,13.766099593332747],["displaced_free",51.26655364533186,0.04769996998028552,10.89414264963302],["displaced_debt",46.118703166899955,0.02131916956973186,9.800224422966242],["owners",505.9614388963409,1.4051664615272756,107.51680576547244]]},{"year":17,"price_index":85.0,"nominal_output":122.7868378931083,"real_capital":386.3629539565205,"firm_cash":27.33108403139377,"private_loan":15.967596874858527,"net_investment":12.94117401868337,"money_identity_error":0.0,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.14035648020968905,"displaced_debt":0.17340512796783702},"adaptive":false,"tax_paid":2.141094883135239,"eligible_dividends":42.82189766270478,"allowance":2.141094883135239,"tax_arrears":3.541620831577609,"supplements":{"displaced_free":0.9712515166911877,"displaced_debt":1.1698433664440513},"supplement_arrears":{"displaced_free":1.60656336685925,"displaced_debt":1.9350574647183625},"total_dividend_payout":56.090128419831224,"owner_dividends":42.82189766270478,"cash_transfer_error":0.0},"groups":[["workers",65.59396564038944,0.39116526776581967,13.938717698582757],["displaced_free",51.3661925296714,0.0505411924825026,10.915315912555172],["displaced_debt",46.26892976234879,0.02259502845647044,9.83214757449912],["owners",509.9796343949587,1.451131661151391,108.37067230892872]]},{"year":18,"price_index":85.0,"nominal_output":124.27672969704166,"real_capital":402.3316062699625,"firm_cash":27.116656192346007,"private_loan":15.750069583360997,"net_investment":13.573354466425656,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.12126914450077353,"displaced_debt":0.15100221923608403},"adaptive":false,"tax_paid":2.1670211542120597,"eligible_dividends":43.340423084241195,"allowance":2.1670211542120597,"tax_arrears":3.8138921953144664,"supplements":{"displaced_free":0.9817397585732736,"displaced_debt":1.185281395638786},"supplement_arrears":{"displaced_free":1.7278325113600235,"displaced_debt":2.0860596839544465},"total_dividend_payout":57.207547272781234,"owner_dividends":43.340423084241195,"cash_transfer_error":0.0},"groups":[["workers",66.37733122677638,0.41629322946592195,14.105182885689981],["displaced_free",51.47724450254054,0.053387157902701765,10.938914456789865],["displaced_debt",46.432391247940096,0.023874600759397097,9.86688314018727],["owners",514.3122836693318,1.5004600830656798,109.29136027973301]]},{"year":19,"price_index":85.0,"nominal_output":125.79588024252169,"real_capital":419.0663552345999,"firm_cash":26.89966409435503,"private_loan":15.531847989159262,"net_investment":14.224536619941773,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.10143625884427354,"displaced_debt":0.1275065203055552},"adaptive":false,"tax_paid":2.1952494482836813,"eligible_dividends":43.904988965673624,"allowance":2.1952494482836813,"tax_arrears":4.042834974464295,"supplements":{"displaced_free":0.9932884433616181,"displaced_debt":1.201961004922063},"supplement_arrears":{"displaced_free":1.8292687702042967,"displaced_debt":2.2135662042600015},"total_dividend_payout":58.34691018189127,"owner_dividends":43.904988965673624,"cash_transfer_error":0.0},"groups":[["workers",67.13117173020935,0.4417401858093884,14.265373992669485],["displaced_free",51.599524694417134,0.05623851313951814,10.96489899756364],["displaced_debt",46.60899887564536,0.025158257195877887,9.90441226107464],["owners",518.9479051723536,1.5532754357662737,110.27642984912512]]},{"year":20,"price_index":85.0,"nominal_output":127.34327403760629,"real_capital":436.5899512864638,"firm_cash":26.680445651619515,"private_loan":15.312869292895314,"net_investment":14.895056644084349,"money_identity_error":0.0,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":0.08085523460340971,"displaced_debt":0.10292025260127624},"adaptive":false,"tax_paid":2.225749308687269,"eligible_dividends":44.51498617374538,"allowance":2.225749308687269,"tax_arrears":4.22661046166898,"supplements":{"displaced_free":1.0058786400507118,"displaced_debt":1.2198706686365568},"supplement_arrears":{"displaced_free":1.9101240048077062,"displaced_debt":2.316486456861278},"total_dividend_payout":59.50745552820471,"owner_dividends":44.51498617374538,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",67.85506413440689,0.4674948604524293,14.419201128561465],["displaced_free",51.73283265936048,0.059095895902753576,10.993226940114102],["displaced_debt",46.798630609092946,0.026446367173901107,9.94470900443225],["owners",523.8738806556623,1.6097037283899085,111.32319963932825]]}]}},"capital_only__0.95__0.5__0.10":{"mode":"capital_only","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":32.43640696984461,"sum_grants_paid":32.43640696984462,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-32.43640696984461,"terminal_capital_change_pct":3.955274064879699,"terminal_dividend_change_pct":1.811497396496109},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":3.8074393895936733,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":3.906237802517131,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":3.9964681522550225,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":4.078192699028762,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":4.105729072749513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":4.13911250825406,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":4.177064416589288,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":4.219603151647071,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":4.266726373877105,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":4.318418850489277,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":4.374653131681273,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":4.4353905432498655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":4.500582221732622,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":4.57017017872345,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":162.2660024187821,"displaced_free":126.63563418269905,"displaced_debt":138.90561533052454,"owners":151.3942175567951},"consumption_index":{"workers":164.2059564881409,"displaced_free":127.02644180701078,"displaced_debt":140.02448672562952,"owners":154.96243412583965},"wealth_change":{"workers":165.9092557977582,"displaced_free":148.6663223289446,"displaced_debt":102.46038438584975,"owners":1052.1084779504627},"real_wealth":{"workers":385.9092557977582,"displaced_free":368.6663223289446,"displaced_debt":122.46038438584975,"owners":4072.1084779504627},"equity_share":{"workers":0.21891560000055868,"displaced_free":0.028138597861415066,"displaced_debt":0.01266656317698697,"owners":0.7402792389610392},"government_net_debt_to_output_pct":24.46963741323285,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.5672386785413,"firm_cash":30.839206469408005,"private_loan":18.674187815694985,"net_investment":8.515647628095493,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.713107760823554,0.006886998344049079,8.489906169690448],["owners",405.84651879869745,1.0527479232004235,93.85200747219879]]},{"year":5,"price_index":91.0,"nominal_output":107.39031658683696,"real_capital":244.05715456950352,"firm_cash":30.406876718484643,"private_loan":18.49356095139857,"net_investment":8.635823460775626,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":35.82669084903657,"allowance":3.5826690849036567,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.04273744012772,"owner_dividends":35.82669084903657,"cash_transfer_error":0.0},"groups":[["workers",50.42016755764689,0.12123316620809689,11.470588119364669],["displaced_free",45.583610081523965,0.017138015537610254,10.370271293546702],["displaced_debt",38.59017138800817,0.00787945364238103,8.77926399077186],["owners",424.1212338254157,1.0754576766661896,96.48758069528208]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.82960725436911,"real_capital":253.73953875994815,"firm_cash":29.98740156753615,"private_loan":18.3069377762564,"net_investment":8.676905832206131,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":36.99172951990142,"allowance":3.699172951990142,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02220544077683,"owner_dividends":36.99172951990142,"cash_transfer_error":0.0},"groups":[["workers",52.18008950457967,0.14066713757617783,11.690346975545252],["displaced_free",47.05413864489507,0.019656355295973055,10.54193683101976],["displaced_debt",40.54768460687603,0.00892069882557768,9.084240878271265],["owners",440.4037463433118,1.098535622011635,98.66737778653042]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.14487238399364,"real_capital":263.591246805332,"firm_cash":29.600200764023825,"private_loan":18.112797243604767,"net_investment":8.702342106755722,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":38.047001796649944,"allowance":3.8047001796649944,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.90865428799523,"owner_dividends":38.047001796649944,"cash_transfer_error":0.0},"groups":[["workers",53.959109189692505,0.16075725778670313,11.915969946057094],["displaced_free",48.63931176757356,0.022245759367407983,10.741181348672495],["displaced_debt",42.39656334534076,0.010019607500964292,9.362574405429415],["owners",455.0148542638184,1.1218240266198167,100.48244698325989]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.32928332663545,"real_capital":273.55693329814267,"firm_cash":29.239489439989146,"private_loan":17.913250594707232,"net_investment":8.684383943735014,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":38.988539401688556,"allowance":3.8988539401688556,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":45.69696249497659,"owner_dividends":38.988539401688556,"cash_transfer_error":0.0},"groups":[["workers",55.75139017969644,0.1815151111142977,12.14583857486244],["displaced_free",50.28302366535902,0.024916855628956288,10.954515869953214],["displaced_debt",44.38208654834891,0.011164547289720635,9.668954569461725],["owners",468.0166268567825,1.145008914568067,101.96076513665619]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.37241797786525,"real_capital":283.57685725149975,"firm_cash":28.90678432136348,"private_loan":17.707669123187355,"net_investment":8.620589746077883,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":39.813239523274085,"allowance":3.9813239523274087,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":47.379313483398946,"owner_dividends":39.813239523274085,"cash_transfer_error":0.0},"groups":[["workers",57.55223092265217,0.20294925866043922,12.378691047587685],["displaced_free",51.98076431246276,0.027673432237869347,11.180345427551256],["displaced_debt",46.50779515176718,0.012359309348653803,10.00318525031544],["owners",479.33240472723855,1.1677894913192326,103.09778877538449]]},{"year":10,"price_index":85.0,"nominal_output":113.26413395071036,"real_capital":293.5868810776522,"firm_cash":28.603596575379775,"private_loan":17.49544736823751,"net_investment":8.508520252229587,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.6012564798365703,"eligible_dividends":40.517601668651,"allowance":4.0517601668651,"tax_arrears":0.0,"supplements":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":48.94810046303276,"owner_dividends":40.517601668651,"cash_transfer_error":0.0},"groups":[["workers",59.35692639989215,0.22506627800023177,12.613346859977081],["displaced_free",53.72742026945355,0.03051903516673647,11.41707680725888],["displaced_debt",48.78000128175718,0.01360767261306465,10.365750272373404],["owners",488.8836665728474,1.1898451675876085,103.88777914673007]]},{"year":11,"price_index":85.0,"nominal_output":114.44904328789244,"real_capital":304.2087492328294,"firm_cash":28.437386161002017,"private_loan":17.263942126314948,"net_investment":9.028587931900617,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.5595117467896493,"eligible_dividends":40.641880850285986,"allowance":4.064188085028599,"tax_arrears":0.0,"supplements":{"displaced_free":1.1709953996519198,"displaced_debt":1.3885163471377293},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":49.83678246591933,"owner_dividends":40.641880850285986,"cash_transfer_error":0.0},"groups":[["workers",60.33426514595823,0.24767443193196326,12.821031343516124],["displaced_free",53.481127761020325,0.033520995494791754,11.36473964921682],["displaced_debt",48.58429073439949,0.014969468153785605,10.32416178105989],["owners",490.30596496512925,1.2150048902431176,104.19001755508997]]},{"year":12,"price_index":85.0,"nominal_output":115.67584567814812,"real_capital":315.4653159236106,"firm_cash":28.265559002253944,"private_loan":17.03402809268533,"net_investment":9.568081687164039,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.5409662885772755,"eligible_dividends":40.80935389672539,"allowance":4.080935389672539,"tax_arrears":0.0,"supplements":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":50.75688425861108,"owner_dividends":40.80935389672539,"cash_transfer_error":0.0},"groups":[["workers",61.28900449763182,0.270673647859439,13.023913455746762],["displaced_free",53.36747366615202,0.03650006190476985,11.340588154057304],["displaced_debt",48.50158115407796,0.01632190364572453,10.306585995241564],["owners",491.9051371196895,1.2429462578749952,104.52984163793403]]},{"year":13,"price_index":85.0,"nominal_output":116.94365364266493,"real_capital":327.3797391220094,"firm_cash":28.08840151899348,"private_loan":16.804499666328994,"net_investment":10.127259718638982,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.522480642304565,"eligible_dividends":41.02925451795759,"allowance":4.102925451795759,"tax_arrears":0.0,"supplements":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":51.707740231998685,"owner_dividends":41.02925451795759,"cash_transfer_error":0.0},"groups":[["workers",62.220781046700786,0.294055313786054,13.221915972423917],["displaced_free",53.2552941297815,0.039472711798470686,11.316750002578567],["displaced_debt",48.4180303181492,0.01767207085958533,10.288831442606705],["owners",493.91525439017494,1.273771787990104,104.95699155791218]]},{"year":14,"price_index":85.0,"nominal_output":118.25151474523103,"real_capital":339.97595416511933,"firm_cash":27.906317010353064,"private_loan":16.57537949341176,"net_investment":10.706782786643444,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.504686931735254,"eligible_dividends":41.30120576387831,"allowance":4.130120576387831,"tax_arrears":0.0,"supplements":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":52.688636058923265,"owner_dividends":41.30120576387831,"cash_transfer_error":0.0},"groups":[["workers",63.12788864190812,0.3178113291121007,13.414676336405476],["displaced_free",53.14811870462466,0.04243878198798333,11.293975224732739],["displaced_debt",48.336801749042735,0.019019836582627896,10.271570371671581],["owners",496.3225879775357,1.3076119266221082,105.46854994522633]]},{"year":15,"price_index":85.0,"nominal_output":119.598472648739,"real_capital":353.2781486960938,"firm_cash":27.719598175647285,"private_loan":16.346655113613906,"net_investment":11.306865351328284,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.487514422153151,"eligible_dividends":41.625476947815706,"allowance":4.162547694781571,"tax_arrears":0.0,"supplements":{"displaced_free":1.1298482015815525,"displaced_debt":1.3576662205715988},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":53.698854486554254,"owner_dividends":41.625476947815706,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",64.00883618120524,0.3419328251967955,13.601877688506113],["displaced_free",53.04545154615761,0.0453985849131338,11.272158453558491],["displaced_debt",48.25764233546399,0.020365274110850564,10.254748996286098],["owners",499.1245504665385,1.344597816652408,106.06396697413943]]},{"year":16,"price_index":85.0,"nominal_output":120.98351713722047,"real_capital":367.31079108224725,"firm_cash":27.528557222752458,"private_loan":16.118315934026292,"net_investment":11.927746028230416,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.470918020509101,"eligible_dividends":42.00213395012336,"allowance":4.200213395012336,"tax_arrears":0.0,"supplements":{"displaced_free":1.120545696882029,"displaced_debt":1.350372323627072},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":54.737637852915356,"owner_dividends":42.00213395012336,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",64.86230822068802,0.3664102681369601,13.783240496896203],["displaced_free",52.946954437574426,0.048352394520460834,11.251227817984566],["displaced_debt",48.180412838404294,0.02170844575548358,10.238337728160912],["owners",502.3161352849705,1.3848628340799045,106.74217874805623]]},{"year":17,"price_index":85.0,"nominal_output":122.40559782311674,"real_capital":382.0986458022275,"firm_cash":27.333519672216582,"private_loan":15.890352078518989,"net_investment":12.569676511983218,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.454856491312765,"eligible_dividends":42.431076751787586,"allowance":4.243107675178758,"tax_arrears":0.0,"supplements":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":55.80419836733754,"owner_dividends":42.431076751787586,"cash_transfer_error":0.0},"groups":[["workers",65.68716426853796,0.391233527421745,13.958522407064315],["displaced_free",52.85231996718575,0.0513004638274364,11.231117993026972],["displaced_debt",48.10498405847883,0.02304940961140889,10.22230911242675],["owners",505.8904438726112,1.4285425355230854,107.50171932292987]]},{"year":18,"price_index":85.0,"nominal_output":123.86363545782551,"real_capital":397.6667929804203,"firm_cash":27.134822410909536,"private_loan":15.662754348827331,"net_investment":13.232925101463877,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.439292517948917,"eligible_dividends":42.91204774291549,"allowance":4.29120477429155,"tax_arrears":0.0,"supplements":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":56.89772659336912,"owner_dividends":42.91204774291549,"cash_transfer_error":0.0},"groups":[["workers",66.48244027045845,0.41639194324746504,14.127518557472422],["displaced_free",52.761270738431094,0.054243026688721344,11.211770031916608],["displaced_debt",48.03123827514568,0.024388219786065705,10.206638133468457],["owners",509.83876622688035,1.4757746751329344,108.34073782321207]]},{"year":19,"price_index":85.0,"nominal_output":125.3565326645909,"real_capital":414.04065112723544,"firm_cash":26.93281169005043,"private_loan":15.435514162480635,"net_investment":13.917779424792855,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.42419222743351,"eligible_dividends":43.444642610856505,"allowance":4.34446426108565,"tax_arrears":0.0,"supplements":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":58.017399498443176,"owner_dividends":43.444642610856505,"cash_transfer_error":0.0},"groups":[["workers",67.24734698247593,0.44187439592319033,14.290061233776134],["displaced_free",52.673555670415325,0.05718029972057972,11.193130579963256],["displaced_debt",47.95906791417479,0.025724926764575683,10.191301931762142],["owners",514.1506915357025,1.5266992348229216,109.25702195133678]]},{"year":20,"price_index":85.0,"nominal_output":126.8831838998477,"real_capital":431.2460026781646,"firm_cash":26.727841229610455,"private_loan":15.208623498469892,"net_investment":14.624548818289753,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.4095247958919543,"eligible_dividends":44.02832232798276,"allowance":4.402832232798276,"tax_arrears":0.0,"supplements":{"displaced_free":1.0867338746541213,"displaced_debt":1.3227909212378328},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":59.16238792488577,"owner_dividends":44.02832232798276,"cash_transfer_error":0.0},"groups":[["workers",67.98126598609034,0.4676693757896184,14.446019022044197],["displaced_free",52.58894690810246,0.060112483977430076,11.175151217971772],["displaced_debt",47.8883744601653,0.027059577729344756,10.176279572785125],["owners",518.814229453311,1.5814584688986963,110.24802375882858]]}]}},"capital_only__0.95__0.5__0.20":{"mode":"capital_only","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":32.43640696984461,"sum_grants_paid":32.43640696984462,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-32.43640696984461,"terminal_capital_change_pct":3.955274064879699,"terminal_dividend_change_pct":1.811497396496109},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":7.165342631109542,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":7.3995981539961395,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":7.614878779187347,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":7.812475605034262,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":7.992936304510045,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":8.156385398057523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":8.211458145499027,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":8.27822501650812,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":8.354128833178576,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":8.439206303294142,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":8.53345274775421,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":8.636837700978553,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":8.749306263362547,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":8.870781086499731,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":9.001164443465244,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":9.1403403574469,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":162.2660024187821,"displaced_free":126.63563418269905,"displaced_debt":138.90561533052454,"owners":151.3942175567951},"consumption_index":{"workers":164.2059564881409,"displaced_free":127.02644180701078,"displaced_debt":140.02448672562952,"owners":154.96243412583965},"wealth_change":{"workers":165.9092557977582,"displaced_free":148.6663223289446,"displaced_debt":102.46038438584975,"owners":1052.1084779504627},"real_wealth":{"workers":385.9092557977582,"displaced_free":368.6663223289446,"displaced_debt":122.46038438584975,"owners":4072.1084779504627},"equity_share":{"workers":0.21891560000055868,"displaced_free":0.028138597861415066,"displaced_debt":0.01266656317698697,"owners":0.7402792389610392},"government_net_debt_to_output_pct":24.46963741323285,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.5672386785413,"firm_cash":30.839206469408005,"private_loan":18.674187815694985,"net_investment":8.515647628095493,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.713107760823554,0.006886998344049079,8.489906169690448],["owners",405.84651879869745,1.0527479232004235,93.85200747219879]]},{"year":5,"price_index":91.0,"nominal_output":107.39031658683696,"real_capital":244.05715456950352,"firm_cash":30.406876718484643,"private_loan":18.49356095139857,"net_investment":8.635823460775626,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":35.82669084903657,"allowance":7.165338169807313,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.04273744012772,"owner_dividends":35.82669084903657,"cash_transfer_error":0.0},"groups":[["workers",50.42016755764689,0.12123316620809689,11.470588119364669],["displaced_free",45.583610081523965,0.017138015537610254,10.370271293546702],["displaced_debt",38.59017138800817,0.00787945364238103,8.77926399077186],["owners",424.1212338254157,1.0754576766661896,96.48758069528208]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.82960725436911,"real_capital":253.73953875994815,"firm_cash":29.98740156753615,"private_loan":18.3069377762564,"net_investment":8.676905832206131,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":36.99172951990142,"allowance":7.398345903980284,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02220544077683,"owner_dividends":36.99172951990142,"cash_transfer_error":0.0},"groups":[["workers",52.18008950457967,0.14066713757617783,11.690346975545252],["displaced_free",47.05413864489507,0.019656355295973055,10.54193683101976],["displaced_debt",40.54768460687603,0.00892069882557768,9.084240878271265],["owners",440.4037463433118,1.098535622011635,98.66737778653042]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.14487238399364,"real_capital":263.591246805332,"firm_cash":29.600200764023825,"private_loan":18.112797243604767,"net_investment":8.702342106755722,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":38.047001796649944,"allowance":7.609400359329989,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.90865428799523,"owner_dividends":38.047001796649944,"cash_transfer_error":0.0},"groups":[["workers",53.959109189692505,0.16075725778670313,11.915969946057094],["displaced_free",48.63931176757356,0.022245759367407983,10.741181348672495],["displaced_debt",42.39656334534076,0.010019607500964292,9.362574405429415],["owners",455.0148542638184,1.1218240266198167,100.48244698325989]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.32928332663545,"real_capital":273.55693329814267,"firm_cash":29.239489439989146,"private_loan":17.913250594707232,"net_investment":8.684383943735014,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":38.988539401688556,"allowance":7.797707880337711,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":45.69696249497659,"owner_dividends":38.988539401688556,"cash_transfer_error":0.0},"groups":[["workers",55.75139017969644,0.1815151111142977,12.14583857486244],["displaced_free",50.28302366535902,0.024916855628956288,10.954515869953214],["displaced_debt",44.38208654834891,0.011164547289720635,9.668954569461725],["owners",468.0166268567825,1.145008914568067,101.96076513665619]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.37241797786525,"real_capital":283.57685725149975,"firm_cash":28.90678432136348,"private_loan":17.707669123187355,"net_investment":8.620589746077883,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":39.813239523274085,"allowance":7.962647904654817,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":47.379313483398946,"owner_dividends":39.813239523274085,"cash_transfer_error":0.0},"groups":[["workers",57.55223092265217,0.20294925866043922,12.378691047587685],["displaced_free",51.98076431246276,0.027673432237869347,11.180345427551256],["displaced_debt",46.50779515176718,0.012359309348653803,10.00318525031544],["owners",479.33240472723855,1.1677894913192326,103.09778877538449]]},{"year":10,"price_index":85.0,"nominal_output":113.26413395071036,"real_capital":293.5868810776522,"firm_cash":28.603596575379775,"private_loan":17.49544736823751,"net_investment":8.508520252229587,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.6012564798365703,"eligible_dividends":40.517601668651,"allowance":8.1035203337302,"tax_arrears":0.0,"supplements":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":48.94810046303276,"owner_dividends":40.517601668651,"cash_transfer_error":0.0},"groups":[["workers",59.35692639989215,0.22506627800023177,12.613346859977081],["displaced_free",53.72742026945355,0.03051903516673647,11.41707680725888],["displaced_debt",48.78000128175718,0.01360767261306465,10.365750272373404],["owners",488.8836665728474,1.1898451675876085,103.88777914673007]]},{"year":11,"price_index":85.0,"nominal_output":114.44904328789244,"real_capital":304.2087492328294,"firm_cash":28.437386161002017,"private_loan":17.263942126314948,"net_investment":9.028587931900617,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.5595117467896493,"eligible_dividends":40.641880850285986,"allowance":8.128376170057198,"tax_arrears":0.0,"supplements":{"displaced_free":1.1709953996519198,"displaced_debt":1.3885163471377293},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":49.83678246591933,"owner_dividends":40.641880850285986,"cash_transfer_error":0.0},"groups":[["workers",60.33426514595823,0.24767443193196326,12.821031343516124],["displaced_free",53.481127761020325,0.033520995494791754,11.36473964921682],["displaced_debt",48.58429073439949,0.014969468153785605,10.32416178105989],["owners",490.30596496512925,1.2150048902431176,104.19001755508997]]},{"year":12,"price_index":85.0,"nominal_output":115.67584567814812,"real_capital":315.4653159236106,"firm_cash":28.265559002253944,"private_loan":17.03402809268533,"net_investment":9.568081687164039,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.5409662885772755,"eligible_dividends":40.80935389672539,"allowance":8.161870779345078,"tax_arrears":0.0,"supplements":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":50.75688425861108,"owner_dividends":40.80935389672539,"cash_transfer_error":0.0},"groups":[["workers",61.28900449763182,0.270673647859439,13.023913455746762],["displaced_free",53.36747366615202,0.03650006190476985,11.340588154057304],["displaced_debt",48.50158115407796,0.01632190364572453,10.306585995241564],["owners",491.9051371196895,1.2429462578749952,104.52984163793403]]},{"year":13,"price_index":85.0,"nominal_output":116.94365364266493,"real_capital":327.3797391220094,"firm_cash":28.08840151899348,"private_loan":16.804499666328994,"net_investment":10.127259718638982,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.522480642304565,"eligible_dividends":41.02925451795759,"allowance":8.205850903591518,"tax_arrears":0.0,"supplements":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":51.707740231998685,"owner_dividends":41.02925451795759,"cash_transfer_error":0.0},"groups":[["workers",62.220781046700786,0.294055313786054,13.221915972423917],["displaced_free",53.2552941297815,0.039472711798470686,11.316750002578567],["displaced_debt",48.4180303181492,0.01767207085958533,10.288831442606705],["owners",493.91525439017494,1.273771787990104,104.95699155791218]]},{"year":14,"price_index":85.0,"nominal_output":118.25151474523103,"real_capital":339.97595416511933,"firm_cash":27.906317010353064,"private_loan":16.57537949341176,"net_investment":10.706782786643444,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.504686931735254,"eligible_dividends":41.30120576387831,"allowance":8.260241152775661,"tax_arrears":0.0,"supplements":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":52.688636058923265,"owner_dividends":41.30120576387831,"cash_transfer_error":0.0},"groups":[["workers",63.12788864190812,0.3178113291121007,13.414676336405476],["displaced_free",53.14811870462466,0.04243878198798333,11.293975224732739],["displaced_debt",48.336801749042735,0.019019836582627896,10.271570371671581],["owners",496.3225879775357,1.3076119266221082,105.46854994522633]]},{"year":15,"price_index":85.0,"nominal_output":119.598472648739,"real_capital":353.2781486960938,"firm_cash":27.719598175647285,"private_loan":16.346655113613906,"net_investment":11.306865351328284,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.487514422153151,"eligible_dividends":41.625476947815706,"allowance":8.325095389563142,"tax_arrears":0.0,"supplements":{"displaced_free":1.1298482015815525,"displaced_debt":1.3576662205715988},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":53.698854486554254,"owner_dividends":41.625476947815706,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",64.00883618120524,0.3419328251967955,13.601877688506113],["displaced_free",53.04545154615761,0.0453985849131338,11.272158453558491],["displaced_debt",48.25764233546399,0.020365274110850564,10.254748996286098],["owners",499.1245504665385,1.344597816652408,106.06396697413943]]},{"year":16,"price_index":85.0,"nominal_output":120.98351713722047,"real_capital":367.31079108224725,"firm_cash":27.528557222752458,"private_loan":16.118315934026292,"net_investment":11.927746028230416,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.470918020509101,"eligible_dividends":42.00213395012336,"allowance":8.400426790024673,"tax_arrears":0.0,"supplements":{"displaced_free":1.120545696882029,"displaced_debt":1.350372323627072},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":54.737637852915356,"owner_dividends":42.00213395012336,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",64.86230822068802,0.3664102681369601,13.783240496896203],["displaced_free",52.946954437574426,0.048352394520460834,11.251227817984566],["displaced_debt",48.180412838404294,0.02170844575548358,10.238337728160912],["owners",502.3161352849705,1.3848628340799045,106.74217874805623]]},{"year":17,"price_index":85.0,"nominal_output":122.40559782311674,"real_capital":382.0986458022275,"firm_cash":27.333519672216582,"private_loan":15.890352078518989,"net_investment":12.569676511983218,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.454856491312765,"eligible_dividends":42.431076751787586,"allowance":8.486215350357517,"tax_arrears":0.0,"supplements":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":55.80419836733754,"owner_dividends":42.431076751787586,"cash_transfer_error":0.0},"groups":[["workers",65.68716426853796,0.391233527421745,13.958522407064315],["displaced_free",52.85231996718575,0.0513004638274364,11.231117993026972],["displaced_debt",48.10498405847883,0.02304940961140889,10.22230911242675],["owners",505.8904438726112,1.4285425355230854,107.50171932292987]]},{"year":18,"price_index":85.0,"nominal_output":123.86363545782551,"real_capital":397.6667929804203,"firm_cash":27.134822410909536,"private_loan":15.662754348827331,"net_investment":13.232925101463877,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.439292517948917,"eligible_dividends":42.91204774291549,"allowance":8.5824095485831,"tax_arrears":0.0,"supplements":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":56.89772659336912,"owner_dividends":42.91204774291549,"cash_transfer_error":0.0},"groups":[["workers",66.48244027045845,0.41639194324746504,14.127518557472422],["displaced_free",52.761270738431094,0.054243026688721344,11.211770031916608],["displaced_debt",48.03123827514568,0.024388219786065705,10.206638133468457],["owners",509.83876622688035,1.4757746751329344,108.34073782321207]]},{"year":19,"price_index":85.0,"nominal_output":125.3565326645909,"real_capital":414.04065112723544,"firm_cash":26.93281169005043,"private_loan":15.435514162480635,"net_investment":13.917779424792855,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.42419222743351,"eligible_dividends":43.444642610856505,"allowance":8.6889285221713,"tax_arrears":0.0,"supplements":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":58.017399498443176,"owner_dividends":43.444642610856505,"cash_transfer_error":0.0},"groups":[["workers",67.24734698247593,0.44187439592319033,14.290061233776134],["displaced_free",52.673555670415325,0.05718029972057972,11.193130579963256],["displaced_debt",47.95906791417479,0.025724926764575683,10.191301931762142],["owners",514.1506915357025,1.5266992348229216,109.25702195133678]]},{"year":20,"price_index":85.0,"nominal_output":126.8831838998477,"real_capital":431.2460026781646,"firm_cash":26.727841229610455,"private_loan":15.208623498469892,"net_investment":14.624548818289753,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.4095247958919543,"eligible_dividends":44.02832232798276,"allowance":8.805664465596552,"tax_arrears":0.0,"supplements":{"displaced_free":1.0867338746541213,"displaced_debt":1.3227909212378328},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":59.16238792488577,"owner_dividends":44.02832232798276,"cash_transfer_error":0.0},"groups":[["workers",67.98126598609034,0.4676693757896184,14.446019022044197],["displaced_free",52.58894690810246,0.060112483977430076,11.175151217971772],["displaced_debt",47.8883744601653,0.027059577729344756,10.176279572785125],["owners",518.814229453311,1.5814584688986963,110.24802375882858]]}]}},"capital_only__0.95__1.0__0.05":{"mode":"capital_only","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":true,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":28.81606764969505,"sum_grants_paid":28.81606764969505,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":11},"adaptive_vs_fixed":{"tax_paid_change":-28.81606764969505,"terminal_capital_change_pct":-2.5613704675447213,"terminal_dividend_change_pct":-1.1681651036336116},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":1.7913356577773856,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":1.8498995384990349,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":1.9037196947968367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":1.9531189012585655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":1.9982340761275112,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":2.039096349514381,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":2.0528645363747566,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":2.06955625412703,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":2.088532208294644,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":2.1098015758235356,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":2.1333631869385523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":2.1592094252446383,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":2.1873265658406367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":2.2176952716249327,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":2.250291110866311,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":2.285085089361725,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":160.76320193768294,"displaced_free":125.6681614268416,"displaced_debt":137.36902527760282,"owners":158.70680175823443},"consumption_index":{"workers":162.63781685568964,"displaced_free":126.01690501828996,"displaced_debt":138.40702351202765,"owners":157.79079807521532},"wealth_change":{"workers":165.48105950664342,"displaced_free":146.74083417576054,"displaced_debt":100.1251556885855,"owners":1302.3579197569306},"real_wealth":{"workers":385.4810595066434,"displaced_free":366.74083417576054,"displaced_debt":120.1251556885855,"owners":4322.357919756931},"equity_share":{"workers":0.20471253523550284,"displaced_free":0.02596610670872765,"displaced_debt":0.011627488990753542,"owners":0.7576938690650159},"government_net_debt_to_output_pct":21.03793269665178,"max_money_error":4.263256414560601e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56755563388026,"firm_cash":30.839279765330144,"private_loan":18.674187815694985,"net_investment":8.515940811784048,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.713107760823554,0.006886998344049079,8.489906169690448],["owners",405.8433492453077,1.052749904171292,93.85127451297741]]},{"year":5,"price_index":91.0,"nominal_output":107.3903601196657,"real_capital":244.14677328381828,"firm_cash":30.42718198544445,"private_loan":18.493561286805487,"net_investment":8.71708806144359,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":35.82672715911541,"allowance":1.7913363579557704,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042770089749276,"owner_dividends":35.82672715911541,"cash_transfer_error":0.0},"groups":[["workers",50.420163281087035,0.12123316828698018,11.4705871464473],["displaced_free",45.583658375852664,0.017138012183837426,10.370282280506482],["displaced_debt",38.59022446338865,0.007879451799485876,8.779276065420918],["owners",423.22862318460113,1.0760173342257529,96.28451177449676]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.84159450744002,"real_capital":254.1138809125875,"firm_cash":30.0481937553546,"private_loan":18.306935852529286,"net_investment":8.932061836550858,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":37.001947678785115,"allowance":1.8500973839392558,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.031195880580015,"owner_dividends":37.001947678785115,"cash_transfer_error":0.0},"groups":[["workers",52.17862962797197,0.14066784551749492,11.690019907036028],["displaced_free",47.05356029346578,0.019656398235557326,10.541807258055313],["displaced_debt",40.547418605866966,0.008920709587293003,9.084181283814425],["owners",437.7013387877468,1.1007440246939055,98.06193455533173]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.1935962797483,"real_capital":264.5130173143533,"firm_cash":29.708910218786173,"private_loan":18.112793043812626,"net_investment":9.185903821559819,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":38.08884492648756,"allowance":1.9044422463243782,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.94519720981123,"owner_dividends":38.08884492648756,"cash_transfer_error":0.0},"groups":[["workers",53.952700989823775,0.16075978489334966,11.914554801919417],["displaced_free",48.63742537924905,0.022245859962994035,10.740764771250833],["displaced_debt",42.39570655275277,0.010019631146066542,9.362385197066239],["owners",450.1397625526863,1.1270389111921693,99.40586423038489]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.44593518704465,"real_capital":275.34226786671405,"firm_cash":29.39846007357454,"private_loan":17.913246963907394,"net_investment":9.436918338485796,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":39.089658476455476,"allowance":1.9544829238227739,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":45.78445139028349,"owner_dividends":39.089658476455476,"cash_transfer_error":0.0},"groups":[["workers",55.734657974229535,0.1815200881563001,12.14219334438572],["displaced_free",50.27976423051509,0.02491694355435219,10.953805778790787],["displaced_debt",44.38061727666602,0.011164567670112964,9.668634478130812],["owners",460.841468312412,1.1548275692506331,100.39760559663262]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.59193255525408,"real_capital":286.59693102081854,"firm_cash":29.117481048211502,"private_loan":17.70767250578365,"net_investment":9.682891230858843,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":40.00575387938967,"allowance":2.000287693969484,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":47.54394941644056,"owner_dividends":40.00575387938967,"cash_transfer_error":0.0},"groups":[["workers",57.51751527610738,0.20295628206963234,12.371224190852406],["displaced_free",51.97740691137549,0.02767334063788786,11.179623296886364],["displaced_debt",46.50629025687163,0.01235928896983013,10.002861568180581],["owners",469.7843565833547,1.1840806284889935,101.04413531685084]]},{"year":10,"price_index":85.0,"nominal_output":113.62466968735038,"real_capital":298.8614418727273,"firm_cash":28.99254113419299,"private_loan":17.476557463049353,"net_investment":10.42483422412245,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.256804606729762,"displaced_debt":0.3025515502591152},"adaptive":false,"tax_paid":2.041900322847693,"eligible_dividends":40.83800645695386,"allowance":2.041900322847693,"tax_arrears":0.5593561569888772,"supplements":{"displaced_free":0.9374517520519634,"displaced_debt":1.1044485707957297},"supplement_arrears":{"displaced_free":0.25680460672976224,"displaced_debt":0.3025515502591154},"total_dividend_payout":49.21850226551278,"owner_dividends":40.83800645695386,"cash_transfer_error":0.0},"groups":[["workers",59.29381815915577,0.22507323314577485,12.599936358820601],["displaced_free",51.008312668785486,0.030707345700723986,10.839266442116916],["displaced_debt",45.57651427901361,0.013718789221208342,9.685009284290391],["owners",476.94474550549785,1.2181577856874835,101.3507584199183]]},{"year":11,"price_index":85.0,"nominal_output":115.0620584588349,"real_capital":311.75392374515064,"firm_cash":28.766637783181203,"private_loan":17.262090526399504,"net_investment":10.958609591559835,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":0.22828296327439834,"displaced_debt":0.2719799061029824},"adaptive":false,"tax_paid":2.059248877412269,"eligible_dividends":41.18497754824538,"allowance":2.059248877412269,"tax_arrears":1.0596190263662577,"supplements":{"displaced_free":0.9427124363775217,"displaced_debt":1.1165364410347471},"supplement_arrears":{"displaced_free":0.4850875700041606,"displaced_debt":0.5745314563620978},"total_dividend_payout":50.29654384412616,"owner_dividends":41.18497754824538,"cash_transfer_error":0.0},"groups":[["workers",60.21613036630129,0.24768359399586193,12.795927702839025],["displaced_free",51.064014032232585,0.03353727269875046,10.851102981849424],["displaced_debt",45.70450349330908,0.014980359436795682,9.71220699232818],["owners",480.9356154077029,1.2545894937446533,102.19881827413687]]},{"year":12,"price_index":85.0,"nominal_output":116.52919640447635,"real_capital":325.3093358304052,"firm_cash":28.54072596699747,"private_loan":17.047040657733017,"net_investment":11.52210027246636,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.21022493024318045,"displaced_debt":0.2517371915752722},"adaptive":false,"tax_paid":2.079004166758823,"eligible_dividends":41.58008333517646,"allowance":2.079004166758823,"tax_arrears":1.5215811481847101,"supplements":{"displaced_free":0.9500364715600662,"displaced_debt":1.1289676951987566},"supplement_arrears":{"displaced_free":0.695312500247341,"displaced_debt":0.82626864793737},"total_dividend_payout":51.396897303357264,"owner_dividends":41.58008333517646,"cash_transfer_error":0.0},"groups":[["workers",61.122591084366505,0.27066033740036405,12.988550605427882],["displaced_free",51.141562640047766,0.03636877704722066,10.86758206101015],["displaced_debt",45.836128537398594,0.016245358664245604,9.740177314197203],["owners",485.01236102034096,1.2939644141541289,103.06512671682245]]},{"year":13,"price_index":85.0,"nominal_output":118.02666375702952,"real_capital":339.5472735059975,"firm_cash":28.311395816805955,"private_loan":16.83143975465515,"net_investment":12.102247024253472,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.19111275340558875,"displaced_debt":0.23028657237997674},"adaptive":false,"tax_paid":2.1010813165189997,"eligible_dividends":42.02162633037999,"allowance":2.1010813165189997,"tax_arrears":1.9429804739702754,"supplements":{"displaced_free":0.9585539144071078,"displaced_debt":1.1425274021118919},"supplement_arrears":{"displaced_free":0.8864252536529298,"displaced_debt":1.0565552203173467},"total_dividend_payout":52.51999781777214,"owner_dividends":42.02162633037999,"cash_transfer_error":0.0},"groups":[["workers",62.00126026437282,0.29400310308178124,13.175267806179223],["displaced_free",51.231747329016436,0.039203712146044935,10.886746307415992],["displaced_debt",45.97970190471415,0.017513599270585996,9.770686654751755],["owners",489.4199257718486,1.336359160262029,104.00173422651783]]},{"year":14,"price_index":85.0,"nominal_output":119.5532116290206,"real_capital":354.48835395245,"firm_cash":28.079176687615956,"private_loan":16.615234953642023,"net_investment":12.699918379484586,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.17138107877567166,"displaced_debt":0.20786987981823768},"adaptive":false,"tax_paid":2.125435973141345,"eligible_dividends":42.508719462826896,"allowance":2.125435973141345,"tax_arrears":2.322231432564184,"supplements":{"displaced_free":0.9681634655499906,"displaced_debt":1.1572725075913541},"supplement_arrears":{"displaced_free":1.0578063324286013,"displaced_debt":1.2644251001355844},"total_dividend_payout":53.664908721765435,"owner_dividends":42.508719462826896,"cash_transfer_error":0.0},"groups":[["workers",62.85183778415856,0.3177012291124748,13.356015529133694],["displaced_free",51.333495517588126,0.04204285448456171,10.908367797487477],["displaced_debt",46.13582655096728,0.018785392217722047,9.803863142080544],["owners",494.13596931922893,1.3818895063003567,105.00389348033615]]},{"year":15,"price_index":85.0,"nominal_output":121.10770229928366,"real_capital":370.1533905550235,"firm_cash":27.844394703225912,"private_loan":16.398367692764843,"net_investment":13.315281112187492,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.15101590493826056,"displaced_debt":0.18445188094207587},"adaptive":false,"tax_paid":2.1520466362728143,"eligible_dividends":43.04093272545629,"allowance":2.1520466362728143,"tax_arrears":2.6576992184445203,"supplements":{"displaced_free":0.9788322966432917,"displaced_debt":1.173214339629523},"supplement_arrears":{"displaced_free":1.2088222373668618,"displaced_debt":1.4488769810776603},"total_dividend_payout":54.830776724462744,"owner_dividends":43.04093272545629,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",63.67350391432661,0.3417441894374825,13.530619581794404],["displaced_free",51.446459611517206,0.04488687061790486,10.932372667447407],["displaced_debt",46.30462241960671,0.02006108198758782,9.839732264166425],["owners",499.15111041678,1.4306709525885957,106.06961096356575]]},{"year":16,"price_index":85.0,"nominal_output":122.68901862569754,"real_capital":386.56346242898456,"firm_cash":27.607385616792307,"private_loan":16.18077785287677,"net_investment":13.948561092866868,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.1300089389448057,"displaced_debt":0.16002395050312646},"adaptive":false,"tax_paid":2.1808851310611685,"eligible_dividends":43.617702621223366,"allowance":2.1808851310611685,"tax_arrears":2.947732107892453,"supplements":{"displaced_free":0.9905367579372234,"displaced_debt":1.1903483731239453},"supplement_arrears":{"displaced_free":1.3388311763116678,"displaced_debt":1.608900931580787},"total_dividend_payout":56.01676396927316,"owner_dividends":43.617702621223366,"cash_transfer_error":0.0},"groups":[["workers",64.46564637981346,0.36612103837233123,13.69894985571036],["displaced_free",51.57038920168825,0.04773640104144949,10.958707705358753],["displaced_debt",46.48604159778294,0.021341022222223553,9.878283839528876],["owners",504.45413316337186,1.4828208212687035,107.19650329721652]]},{"year":17,"price_index":85.0,"nominal_output":124.29607472909349,"real_capital":403.73995925577873,"firm_cash":27.368486893420354,"private_loan":15.962405164483808,"net_investment":14.600022302775045,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.10835330820788558,"displaced_debt":0.1345844370761633},"adaptive":false,"tax_paid":2.2119187460287164,"eligible_dividends":44.23837492057432,"allowance":2.2119187460287164,"tax_arrears":3.190669853176502,"supplements":{"displaced_free":1.0032546886929912,"displaced_debt":1.208664057335725},"supplement_arrears":{"displaced_free":1.4471844845195534,"displaced_debt":1.7434853686569503},"total_dividend_payout":57.22205604682011,"owner_dividends":44.23837492057432,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",65.22781009489421,0.39082051571409443,13.86090964516502],["displaced_free",51.70504964498462,0.05059207124409214,10.987323049559231],["displaced_debt",46.679972371790036,0.022625567448064498,9.91949412900538],["owners",510.0326888050653,1.5384583260243572,108.38194637107637]]},{"year":18,"price_index":85.0,"nominal_output":125.92782243166275,"real_capital":421.7046268889077,"firm_cash":27.128036264124198,"private_loan":15.743189659765216,"net_investment":15.269967488159622,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.08604530748071393,"displaced_debt":0.10813638716805007},"adaptive":false,"tax_paid":2.2451108233001533,"eligible_dividends":44.90221646600306,"allowance":2.2451108233001533,"tax_arrears":3.384851547825266,"supplements":{"displaced_free":1.0169635955933332,"displaced_debt":1.22814722770682},"supplement_arrears":{"displaced_free":1.5332297920002673,"displaced_debt":1.851621755825},"total_dividend_payout":58.44586682374706,"owner_dividends":44.90221646600306,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",65.95968951753653,0.41583111158721325,14.016434022476513],["displaced_free",51.85020277687059,0.05345449392354364,11.018168090085],["displaced_debt",46.88626476395458,0.023915070416997395,9.963331262340347],["owners",515.8734110541029,1.5977047272020508,109.62309984899687]]},{"year":19,"price_index":85.0,"nominal_output":127.58325643318989,"real_capital":440.4796125731966,"firm_cash":26.88637034961392,"private_loan":15.523071915540415,"net_investment":15.958737831645578,"money_identity_error":0.0,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.06308439913380659,"displaced_debt":0.08068642295217021},"adaptive":false,"tax_paid":2.280421405347533,"eligible_dividends":45.608428106950655,"allowance":2.280421405347533,"tax_arrears":3.5286223699112425,"supplements":{"displaced_free":1.031640303072085,"displaced_debt":1.248781102275448},"supplement_arrears":{"displaced_free":1.596314191134074,"displaced_debt":1.9323081787771705},"total_dividend_payout":59.687442324892416,"owner_dividends":45.608428106950655,"cash_transfer_error":0.0},"groups":[["workers",66.66111791928546,0.4411411298154051,14.16548755784816],["displaced_free",52.005603208998544,0.05632426904780535,11.05119068191219],["displaced_debt",47.10474108291651,0.025209880677143286,10.009757480119758],["owners",521.9620491147845,1.6606834878078944,110.91693543689169]]},{"year":20,"price_index":85.0,"nominal_output":129.26141825321852,"real_capital":460.08750957298895,"firm_cash":26.64382354915123,"private_loan":15.301993220249333,"net_investment":16.666712449823464,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":0.03947288843898389,"displaced_debt":0.05224406179933827},"adaptive":false,"tax_paid":2.317807845653632,"eligible_dividends":46.356156913072645,"allowance":2.317807845653632,"tax_arrears":3.6203393201495646,"supplements":{"displaced_free":1.0472609862151376,"displaced_debt":1.2705468594384948},"supplement_arrears":{"displaced_free":1.635787079573058,"displaced_debt":1.984552240576509},"total_dividend_payout":60.94606368991389,"owner_dividends":46.356156913072645,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",67.3320561782555,0.4667387473525723,14.308061937879295],["displaced_free",52.17099867757204,0.05920198342965433,11.086337218984058],["displaced_debt",47.335202041113476,0.026510343590620242,10.058730433736613],["owners",528.2835919558208,1.727520432089288,112.26026329061192]]}]}},"capital_only__0.95__1.0__0.10":{"mode":"capital_only","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":32.43640696984461,"sum_grants_paid":32.43640696984462,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-32.43640696984461,"terminal_capital_change_pct":-1.5763188294334762,"terminal_dividend_change_pct":-0.6926968356407159},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":3.8074393895936733,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":3.906237802517131,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":3.9964681522550225,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":4.078192699028762,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":4.105729072749513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":4.13911250825406,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":4.177064416589288,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":4.219603151647071,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":4.266726373877105,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":4.318418850489277,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":4.374653131681273,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":4.4353905432498655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":4.500582221732622,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":4.57017017872345,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.00103301749036,"displaced_free":126.63563418269905,"displaced_debt":138.90561533052454,"owners":157.15285497574112},"consumption_index":{"workers":162.8859884172278,"displaced_free":127.02644180701078,"displaced_debt":140.0244867256295,"owners":156.51855667130548},"wealth_change":{"workers":165.55121100597228,"displaced_free":148.66528956349345,"displaced_debt":102.45992303044025,"owners":1256.6453902868316},"real_wealth":{"workers":385.5512110059723,"displaced_free":368.66528956349345,"displaced_debt":122.45992303044025,"owners":4276.645390286832},"equity_share":{"workers":0.20684035889611255,"displaced_free":0.026630393407376017,"displaced_debt":0.011987698145271437,"owners":0.7545415495512401},"government_net_debt_to_output_pct":21.43680974752463,"max_money_error":4.263256414560601e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56755563388026,"firm_cash":30.839279765330144,"private_loan":18.674187815694985,"net_investment":8.515940811784048,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.713107760823554,0.006886998344049079,8.489906169690448],["owners",405.8433492453077,1.052749904171292,93.85127451297741]]},{"year":5,"price_index":91.0,"nominal_output":107.3903601196657,"real_capital":244.14677328381828,"firm_cash":30.42718198544445,"private_loan":18.493561286805487,"net_investment":8.71708806144359,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":35.82672715911541,"allowance":3.582672715911541,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042770089749276,"owner_dividends":35.82672715911541,"cash_transfer_error":0.0},"groups":[["workers",50.420163281087035,0.12123316828698018,11.4705871464473],["displaced_free",45.583658375852664,0.017138012183837426,10.370282280506482],["displaced_debt",38.59022446338865,0.007879451799485876,8.779276065420918],["owners",423.22862318460113,1.0760173342257529,96.28451177449676]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.84159450744002,"real_capital":254.1138809125875,"firm_cash":30.0481937553546,"private_loan":18.306935852529286,"net_investment":8.932061836550858,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":37.001947678785115,"allowance":3.7001947678785116,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.031195880580015,"owner_dividends":37.001947678785115,"cash_transfer_error":0.0},"groups":[["workers",52.17862962797197,0.14066784551749492,11.690019907036028],["displaced_free",47.05356029346578,0.019656398235557326,10.541807258055313],["displaced_debt",40.547418605866966,0.008920709587293003,9.084181283814425],["owners",437.7013387877468,1.1007440246939055,98.06193455533173]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.1935962797483,"real_capital":264.5130173143533,"firm_cash":29.708910218786173,"private_loan":18.112793043812626,"net_investment":9.185903821559819,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":38.08884492648756,"allowance":3.8088844926487564,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.94519720981123,"owner_dividends":38.08884492648756,"cash_transfer_error":0.0},"groups":[["workers",53.952700989823775,0.16075978489334966,11.914554801919417],["displaced_free",48.63742537924905,0.022245859962994035,10.740764771250833],["displaced_debt",42.39570655275277,0.010019631146066542,9.362385197066239],["owners",450.1397625526863,1.1270389111921693,99.40586423038489]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.44593518704465,"real_capital":275.34226786671405,"firm_cash":29.39846007357454,"private_loan":17.913246963907394,"net_investment":9.436918338485796,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":39.089658476455476,"allowance":3.9089658476455478,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":45.78445139028349,"owner_dividends":39.089658476455476,"cash_transfer_error":0.0},"groups":[["workers",55.734657974229535,0.1815200881563001,12.14219334438572],["displaced_free",50.27976423051509,0.02491694355435219,10.953805778790787],["displaced_debt",44.38061727666602,0.011164567670112964,9.668634478130812],["owners",460.841468312412,1.1548275692506331,100.39760559663262]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.59193255525408,"real_capital":286.59693102081854,"firm_cash":29.117481048211502,"private_loan":17.70767250578365,"net_investment":9.682891230858843,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":40.00575387938967,"allowance":4.000575387938968,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":47.54394941644056,"owner_dividends":40.00575387938967,"cash_transfer_error":0.0},"groups":[["workers",57.51751527610738,0.20295628206963234,12.371224190852406],["displaced_free",51.97740691137549,0.02767334063788786,11.179623296886364],["displaced_debt",46.50629025687163,0.01235928896983013,10.002861568180581],["owners",469.7843565833547,1.1840806284889935,101.04413531685084]]},{"year":10,"price_index":85.0,"nominal_output":113.62466968735038,"real_capital":298.26918241238616,"firm_cash":28.86668599887049,"private_loan":17.49546693494055,"net_investment":9.921413682832465,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.6012564798365703,"eligible_dividends":40.83800645695386,"allowance":4.083800645695386,"tax_arrears":0.0,"supplements":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":49.21850226551278,"owner_dividends":40.83800645695386,"cash_transfer_error":0.0},"groups":[["workers",59.29381815915577,0.22507323314577485,12.599936358820601],["displaced_free",53.72742026945355,0.030518518784010927,11.41707680725888],["displaced_debt",48.78000128175718,0.01360755703361308,10.365750272373404],["owners",476.94474550549785,1.2147562231646594,101.3507584199183]]},{"year":11,"price_index":85.0,"nominal_output":114.99360475135865,"real_capital":310.5965821576003,"firm_cash":28.66367125801831,"private_loan":17.263961693017986,"net_investment":10.478289783432032,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.5595117467896493,"eligible_dividends":41.13039265093876,"allowance":4.113039265093876,"tax_arrears":0.0,"supplements":{"displaced_free":1.1709953996519198,"displaced_debt":1.3885163471377293},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":50.245203563518984,"owner_dividends":41.13039265093876,"cash_transfer_error":0.0},"groups":[["workers",60.233063449998426,0.24767536263573137,12.799525983124665],["displaced_free",53.481127761020325,0.03352047911206621,11.36473964921682],["displaced_debt",48.58429073439949,0.014969352574334032,10.32416178105989],["owners",480.36566638902195,1.2482331321740434,102.07770410766716]]},{"year":12,"price_index":85.0,"nominal_output":116.39924806060961,"real_capital":323.6150998243212,"firm_cash":28.459122989025765,"private_loan":17.034047659388367,"net_investment":11.065740016712738,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.5409662885772755,"eligible_dividends":41.46187847733444,"allowance":4.146187847733444,"tax_arrears":0.0,"supplements":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":51.299436045457206,"owner_dividends":41.46187847733444,"cash_transfer_error":0.0},"groups":[["workers",61.149928692201165,0.27065363337354886,12.994359847092747],["displaced_free",53.36747366615202,0.036499545522044305,11.340588154057304],["displaced_debt",48.50158115407796,0.01632178806627296,10.306585995241564],["owners",483.7697742625603,1.2848127227561923,102.80107703079406]]},{"year":13,"price_index":85.0,"nominal_output":117.84191903946419,"real_capital":337.3473833397927,"firm_cash":28.250130487171642,"private_loan":16.804519233032032,"net_investment":11.67244098815081,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.522480642304565,"eligible_dividends":41.84595831514868,"allowance":4.184595831514868,"tax_arrears":0.0,"supplements":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":52.38143927959814,"owner_dividends":41.84595831514868,"cash_transfer_error":0.0},"groups":[["workers",62.0396565097153,0.2940016546203355,13.183427008314501],["displaced_free",53.2552941297815,0.03947219541574514,11.316750002578567],["displaced_debt",48.4180303181492,0.01767195528013376,10.288831442606705],["owners",487.5723511759843,1.3245739343212364,103.60912462489667]]},{"year":14,"price_index":85.0,"nominal_output":119.32031104759155,"real_capital":351.8171840883992,"firm_cash":28.037254897180972,"private_loan":16.575399060114798,"net_investment":12.299330636315489,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.504686931735254,"eligible_dividends":42.281395316332,"allowance":4.2281395316332,"tax_arrears":0.0,"supplements":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":53.49023328569365,"owner_dividends":42.281395316332,"cash_transfer_error":0.0},"groups":[["workers",62.901308176587214,0.31770932925827317,13.366527987524783],["displaced_free",53.14811870462466,0.042438265605257784,11.293975224732739],["displaced_debt",48.33680174904274,0.01901972100317632,10.271570371671581],["owners",491.7468683252344,1.3676492181608895,104.49620951911231]]},{"year":15,"price_index":85.0,"nominal_output":120.83320294001943,"real_capital":367.0484364785949,"firm_cash":27.820840397911695,"private_loan":16.346674680316944,"net_investment":12.946564531666354,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.487514422153151,"eligible_dividends":42.76791714385213,"allowance":4.276791714385213,"tax_arrears":0.0,"supplements":{"displaced_free":1.1298482015815525,"displaced_debt":1.3576662205715988},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":54.624902205014564,"owner_dividends":42.76791714385213,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",63.73380288705314,0.34176626417602507,13.543433113498791],["displaced_free",53.04545154615761,0.04539806853040826,11.272158453558491],["displaced_debt",48.25764233546398,0.020365158531398992,10.254748996286098],["owners",496.2854436543368,1.4141702782744532,105.46065677654657]]},{"year":16,"price_index":85.0,"nominal_output":122.37936251701879,"real_capital":383.0653155190471,"firm_cash":27.60124616684137,"private_loan":16.11833550072933,"net_investment":13.614347184384329,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.470918020509101,"eligible_dividends":43.30505726667967,"allowance":4.330505726667967,"tax_arrears":0.0,"supplements":{"displaced_free":1.120545696882029,"displaced_debt":1.350372323627072},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":55.78452188776409,"owner_dividends":43.30505726667967,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",64.53627353429411,0.3661615420674703,13.713958126037497],["displaced_free",52.946954437574426,0.04835187813773529,11.251227817984566],["displaced_debt",48.180412838404294,0.021708330176032006,10.238337728160912],["owners",501.17772189730914,1.4642706835623067,106.50026590317819]]},{"year":17,"price_index":85.0,"nominal_output":123.95756095896728,"real_capital":399.8922677136334,"firm_cash":27.378837101607736,"private_loan":15.890371645222027,"net_investment":14.302909365398335,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.454856491312765,"eligible_dividends":43.89221487572225,"allowance":4.389221487572225,"tax_arrears":0.0,"supplements":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":56.96817071922545,"owner_dividends":43.89221487572225,"cash_transfer_error":0.0},"groups":[["workers",65.30803495321952,0.3908838199743848,13.877957427559148],["displaced_free",52.85231996718575,0.05129994744471086,11.231117993026972],["displaced_debt",48.10498405847881,0.023049294031957317,10.222309112426746],["owners",506.41176416731577,1.5180858448464014,107.6124998855546]]},{"year":18,"price_index":85.0,"nominal_output":125.56658270337688,"real_capital":417.5540450201167,"firm_cash":27.15398200178346,"private_loan":15.66277391553037,"net_investment":15.012510710510838,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.439292517948917,"eligible_dividends":44.52866765193981,"allowance":4.452866765193981,"tax_arrears":0.0,"supplements":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":58.17493702753265,"owner_dividends":44.52866765193981,"cash_transfer_error":0.0},"groups":[["workers",66.04857819821831,0.4159214028232069,14.035322867121389],["displaced_free",52.761270738431094,0.0542425103059958,11.211770031916608],["displaced_debt",48.03123827514568,0.02438810420661413,10.206638133468457],["owners",511.9741729267309,1.5757530984362644,108.79451174693031]]},{"year":19,"price_index":85.0,"nominal_output":127.20523412473304,"real_capital":436.07574053594163,"firm_cash":26.92705176592954,"private_loan":15.435533729183673,"net_investment":15.743441188451214,"money_identity_error":0.0,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.42419222743351,"eligible_dividends":45.21358668352844,"allowance":4.521358668352844,"tax_arrears":0.0,"supplements":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":59.40392559354978,"owner_dividends":45.21358668352844,"cash_transfer_error":0.0},"groups":[["workers",66.75756139125144,0.44126231640367847,14.18598179564093],["displaced_free",52.673555670415325,0.05717978333785417,11.193130579963256],["displaced_debt",47.95906791417479,0.025724811185124107,10.191301931762142],["owners",517.8502459270242,1.637411798684232,110.04317725949264]]},{"year":20,"price_index":85.0,"nominal_output":128.8723509383247,"real_capital":455.48282552145474,"firm_cash":26.698417824840362,"private_loan":15.20864306517293,"net_investment":16.49602223768612,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.4095247958919543,"eligible_dividends":45.94605126740291,"allowance":4.594605126740291,"tax_arrears":0.0,"supplements":{"displaced_free":1.0867338746541213,"displaced_debt":1.3227909212378328},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":60.654263203743525,"owner_dividends":45.94605126740291,"cash_transfer_error":0.0},"groups":[["workers",67.43479920473231,0.46689437745205636,14.329894831005616],["displaced_free",52.58894690810246,0.06011196759470453,11.175151217971772],["displaced_debt",47.888374460165295,0.02705946214989318,10.176279572785125],["owners",524.0241277355306,1.7032034218059815,111.35512714380023]]}]}},"capital_only__0.95__1.0__0.20":{"mode":"capital_only","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":32.43640696984461,"sum_grants_paid":32.43640696984462,"sum_requests":32.43640696984461,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-32.43640696984461,"terminal_capital_change_pct":-1.5763188294334762,"terminal_dividend_change_pct":-0.6926968356407159},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":7.165342631109542,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":7.3995981539961395,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":7.614878779187347,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":7.812475605034262,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":7.992936304510045,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":8.156385398057523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":8.211458145499027,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":8.27822501650812,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":8.354128833178576,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":8.439206303294142,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":8.53345274775421,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":8.636837700978553,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":8.749306263362547,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":8.870781086499731,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":9.001164443465244,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":9.1403403574469,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.00103301749036,"displaced_free":126.63563418269905,"displaced_debt":138.90561533052454,"owners":157.15285497574112},"consumption_index":{"workers":162.8859884172278,"displaced_free":127.02644180701078,"displaced_debt":140.0244867256295,"owners":156.51855667130548},"wealth_change":{"workers":165.55121100597228,"displaced_free":148.66528956349345,"displaced_debt":102.45992303044025,"owners":1256.6453902868316},"real_wealth":{"workers":385.5512110059723,"displaced_free":368.66528956349345,"displaced_debt":122.45992303044025,"owners":4276.645390286832},"equity_share":{"workers":0.20684035889611255,"displaced_free":0.026630393407376017,"displaced_debt":0.011987698145271437,"owners":0.7545415495512401},"government_net_debt_to_output_pct":21.43680974752463,"max_money_error":4.263256414560601e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56755563388026,"firm_cash":30.839279765330144,"private_loan":18.674187815694985,"net_investment":8.515940811784048,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0005863673771207248,"requested":0.0005863673771207248,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0005863673771207248,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0005863673771207248},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.713107760823554,0.006886998344049079,8.489906169690448],["owners",405.8433492453077,1.052749904171292,93.85127451297741]]},{"year":5,"price_index":91.0,"nominal_output":107.3903601196657,"real_capital":244.14677328381828,"firm_cash":30.42718198544445,"private_loan":18.493561286805487,"net_investment":8.71708806144359,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"requested":0.16252049477017108,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.16252049477017108,"eligible_dividends":35.82672715911541,"allowance":7.165345431823082,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.16252049477017108},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042770089749276,"owner_dividends":35.82672715911541,"cash_transfer_error":0.0},"groups":[["workers",50.420163281087035,0.12123316828698018,11.4705871464473],["displaced_free",45.583658375852664,0.017138012183837426,10.370282280506482],["displaced_debt",38.59022446338865,0.007879451799485876,8.779276065420918],["owners",423.22862318460113,1.0760173342257529,96.28451177449676]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.84159450744002,"real_capital":254.1138809125875,"firm_cash":30.0481937553546,"private_loan":18.306935852529286,"net_investment":8.932061836550858,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5027472950988933,"requested":0.5027472950988933,"grant_plan":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5027472950988933,"eligible_dividends":37.001947678785115,"allowance":7.400389535757023,"tax_arrears":0.0,"supplements":{"displaced_free":0.1485886771914757,"displaced_debt":0.3541586179074176},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.031195880580015,"owner_dividends":37.001947678785115,"cash_transfer_error":0.0},"groups":[["workers",52.17862962797197,0.14066784551749492,11.690019907036028],["displaced_free",47.05356029346578,0.019656398235557326,10.541807258055313],["displaced_debt",40.547418605866966,0.008920709587293003,9.084181283814425],["owners",437.7013387877468,1.1007440246939055,98.06193455533173]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.1935962797483,"real_capital":264.5130173143533,"firm_cash":29.708910218786173,"private_loan":18.112793043812626,"net_investment":9.185903821559819,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.9364286796100724,"requested":0.9364286796100724,"grant_plan":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.9364286796100724,"eligible_dividends":38.08884492648756,"allowance":7.617768985297513,"tax_arrears":0.0,"supplements":{"displaced_free":0.3616232016660228,"displaced_debt":0.5748054779440496},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.94519720981123,"owner_dividends":38.08884492648756,"cash_transfer_error":0.0},"groups":[["workers",53.952700989823775,0.16075978489334966,11.914554801919417],["displaced_free",48.63742537924905,0.022245859962994035,10.740764771250833],["displaced_debt",42.39570655275277,0.010019631146066542,9.362385197066239],["owners",450.1397625526863,1.1270389111921693,99.40586423038489]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.44593518704465,"real_capital":275.34226786671405,"firm_cash":29.39846007357454,"private_loan":17.913246963907394,"net_investment":9.436918338485796,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"requested":1.4317581471995817,"grant_plan":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537863},"unfunded_request":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"adaptive":false,"tax_paid":1.4317581471995817,"eligible_dividends":39.089658476455476,"allowance":7.8179316952910956,"tax_arrears":0.0,"supplements":{"displaced_free":0.6077595354457954,"displaced_debt":0.8239986117537862},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16},"total_dividend_payout":45.78445139028349,"owner_dividends":39.089658476455476,"cash_transfer_error":0.0},"groups":[["workers",55.734657974229535,0.1815200881563001,12.14219334438572],["displaced_free",50.27976423051509,0.02491694355435219,10.953805778790787],["displaced_debt",44.38061727666602,0.011164567670112964,9.668634478130812],["owners",460.841468312412,1.1548275692506331,100.39760559663262]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.59193255525408,"real_capital":286.59693102081854,"firm_cash":29.117481048211502,"private_loan":17.70767250578365,"net_investment":9.682891230858843,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.987165421296063,"requested":1.987165421296063,"grant_plan":{"displaced_free":0.8857140655566645,"displaced_debt":1.1014513557393986},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.987165421296063,"eligible_dividends":40.00575387938967,"allowance":8.001150775877935,"tax_arrears":0.0,"supplements":{"displaced_free":0.8857140655566643,"displaced_debt":1.1014513557393986},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":47.54394941644056,"owner_dividends":40.00575387938967,"cash_transfer_error":0.0},"groups":[["workers",57.51751527610738,0.20295628206963234,12.371224190852406],["displaced_free",51.97740691137549,0.02767334063788786,11.179623296886364],["displaced_debt",46.50629025687163,0.01235928896983013,10.002861568180581],["owners",469.7843565833547,1.1840806284889935,101.04413531685084]]},{"year":10,"price_index":85.0,"nominal_output":113.62466968735038,"real_capital":298.26918241238616,"firm_cash":28.86668599887049,"private_loan":17.49546693494055,"net_investment":9.921413682832465,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"requested":2.6012564798365703,"grant_plan":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.6012564798365703,"eligible_dividends":40.83800645695386,"allowance":8.167601291390772,"tax_arrears":0.0,"supplements":{"displaced_free":1.1942563587817254,"displaced_debt":1.4070001210548448},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":49.21850226551278,"owner_dividends":40.83800645695386,"cash_transfer_error":0.0},"groups":[["workers",59.29381815915577,0.22507323314577485,12.599936358820601],["displaced_free",53.72742026945355,0.030518518784010927,11.41707680725888],["displaced_debt",48.78000128175718,0.01360755703361308,10.365750272373404],["owners",476.94474550549785,1.2147562231646594,101.3507584199183]]},{"year":11,"price_index":85.0,"nominal_output":114.99360475135865,"real_capital":310.5965821576003,"firm_cash":28.66367125801831,"private_loan":17.263961693017986,"net_investment":10.478289783432032,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5595117467896493,"requested":2.5595117467896493,"grant_plan":{"displaced_free":1.17099539965192,"displaced_debt":1.3885163471377295},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.5595117467896493,"eligible_dividends":41.13039265093876,"allowance":8.226078530187753,"tax_arrears":0.0,"supplements":{"displaced_free":1.1709953996519198,"displaced_debt":1.3885163471377293},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":50.245203563518984,"owner_dividends":41.13039265093876,"cash_transfer_error":0.0},"groups":[["workers",60.233063449998426,0.24767536263573137,12.799525983124665],["displaced_free",53.481127761020325,0.03352047911206621,11.36473964921682],["displaced_debt",48.58429073439949,0.014969352574334032,10.32416178105989],["owners",480.36566638902195,1.2482331321740434,102.07770410766716]]},{"year":12,"price_index":85.0,"nominal_output":116.39924806060961,"real_capital":323.6150998243212,"firm_cash":28.459122989025765,"private_loan":17.034047659388367,"net_investment":11.065740016712738,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.5409662885772755,"requested":2.5409662885772755,"grant_plan":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.5409662885772755,"eligible_dividends":41.46187847733444,"allowance":8.292375695466887,"tax_arrears":0.0,"supplements":{"displaced_free":1.1602614018032467,"displaced_debt":1.3807048867740288},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":51.299436045457206,"owner_dividends":41.46187847733444,"cash_transfer_error":0.0},"groups":[["workers",61.149928692201165,0.27065363337354886,12.994359847092747],["displaced_free",53.36747366615202,0.036499545522044305,11.340588154057304],["displaced_debt",48.50158115407796,0.01632178806627296,10.306585995241564],["owners",483.7697742625603,1.2848127227561923,102.80107703079406]]},{"year":13,"price_index":85.0,"nominal_output":117.84191903946419,"real_capital":337.3473833397927,"firm_cash":28.250130487171642,"private_loan":16.804519233032032,"net_investment":11.67244098815081,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.522480642304565,"requested":2.522480642304565,"grant_plan":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.522480642304565,"eligible_dividends":41.84595831514868,"allowance":8.369191663029737,"tax_arrears":0.0,"supplements":{"displaced_free":1.1496666678126966,"displaced_debt":1.3728139744918686},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":52.38143927959814,"owner_dividends":41.84595831514868,"cash_transfer_error":0.0},"groups":[["workers",62.0396565097153,0.2940016546203355,13.183427008314501],["displaced_free",53.2552941297815,0.03947219541574514,11.316750002578567],["displaced_debt",48.4180303181492,0.01767195528013376,10.288831442606705],["owners",487.5723511759843,1.3245739343212364,103.60912462489667]]},{"year":14,"price_index":85.0,"nominal_output":119.32031104759155,"real_capital":351.8171840883992,"firm_cash":28.037254897180972,"private_loan":16.575399060114798,"net_investment":12.299330636315489,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.504686931735254,"requested":2.504686931735254,"grant_plan":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.504686931735254,"eligible_dividends":42.281395316332,"allowance":8.4562790632664,"tax_arrears":0.0,"supplements":{"displaced_free":1.1395445443256622,"displaced_debt":1.3651423874095918},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":53.49023328569365,"owner_dividends":42.281395316332,"cash_transfer_error":0.0},"groups":[["workers",62.901308176587214,0.31770932925827317,13.366527987524783],["displaced_free",53.14811870462466,0.042438265605257784,11.293975224732739],["displaced_debt",48.33680174904274,0.01901972100317632,10.271570371671581],["owners",491.7468683252344,1.3676492181608895,104.49620951911231]]},{"year":15,"price_index":85.0,"nominal_output":120.83320294001943,"real_capital":367.0484364785949,"firm_cash":27.820840397911695,"private_loan":16.346674680316944,"net_investment":12.946564531666354,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.487514422153151,"requested":2.487514422153151,"grant_plan":{"displaced_free":1.1298482015815523,"displaced_debt":1.3576662205715988},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.487514422153151,"eligible_dividends":42.76791714385213,"allowance":8.553583428770427,"tax_arrears":0.0,"supplements":{"displaced_free":1.1298482015815525,"displaced_debt":1.3576662205715988},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":54.624902205014564,"owner_dividends":42.76791714385213,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",63.73380288705314,0.34176626417602507,13.543433113498791],["displaced_free",53.04545154615761,0.04539806853040826,11.272158453558491],["displaced_debt",48.25764233546398,0.020365158531398992,10.254748996286098],["owners",496.2854436543368,1.4141702782744532,105.46065677654657]]},{"year":16,"price_index":85.0,"nominal_output":122.37936251701879,"real_capital":383.0653155190471,"firm_cash":27.60124616684137,"private_loan":16.11833550072933,"net_investment":13.614347184384329,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"requested":2.470918020509101,"grant_plan":{"displaced_free":1.120545696882029,"displaced_debt":1.3503723236270717},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.470918020509101,"eligible_dividends":43.30505726667967,"allowance":8.661011453335934,"tax_arrears":0.0,"supplements":{"displaced_free":1.120545696882029,"displaced_debt":1.350372323627072},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":55.78452188776409,"owner_dividends":43.30505726667967,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",64.53627353429411,0.3661615420674703,13.713958126037497],["displaced_free",52.946954437574426,0.04835187813773529,11.251227817984566],["displaced_debt",48.180412838404294,0.021708330176032006,10.238337728160912],["owners",501.17772189730914,1.4642706835623067,106.50026590317819]]},{"year":17,"price_index":85.0,"nominal_output":123.95756095896728,"real_capital":399.8922677136334,"firm_cash":27.378837101607736,"private_loan":15.890371645222027,"net_investment":14.302909365398335,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"requested":2.454856491312765,"grant_plan":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.454856491312765,"eligible_dividends":43.89221487572225,"allowance":8.77844297514445,"tax_arrears":0.0,"supplements":{"displaced_free":1.1116079969008767,"displaced_debt":1.3432484944118883},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":56.96817071922545,"owner_dividends":43.89221487572225,"cash_transfer_error":0.0},"groups":[["workers",65.30803495321952,0.3908838199743848,13.877957427559148],["displaced_free",52.85231996718575,0.05129994744471086,11.231117993026972],["displaced_debt",48.10498405847881,0.023049294031957317,10.222309112426746],["owners",506.41176416731577,1.5180858448464014,107.6124998855546]]},{"year":18,"price_index":85.0,"nominal_output":125.56658270337688,"real_capital":417.5540450201167,"firm_cash":27.15398200178346,"private_loan":15.66277391553037,"net_investment":15.012510710510838,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.439292517948917,"requested":2.439292517948917,"grant_plan":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.439292517948917,"eligible_dividends":44.52866765193981,"allowance":8.905733530387963,"tax_arrears":0.0,"supplements":{"displaced_free":1.103008903074047,"displaced_debt":1.33628361487487},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":58.17493702753265,"owner_dividends":44.52866765193981,"cash_transfer_error":0.0},"groups":[["workers",66.04857819821831,0.4159214028232069,14.035322867121389],["displaced_free",52.761270738431094,0.0542425103059958,11.211770031916608],["displaced_debt",48.03123827514568,0.02438810420661413,10.206638133468457],["owners",511.9741729267309,1.5757530984362644,108.79451174693031]]},{"year":19,"price_index":85.0,"nominal_output":127.20523412473304,"real_capital":436.07574053594163,"firm_cash":26.92705176592954,"private_loan":15.435533729183673,"net_investment":15.743441188451214,"money_identity_error":0.0,"policy":{"assessment":2.42419222743351,"requested":2.42419222743351,"grant_plan":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.42419222743351,"eligible_dividends":45.21358668352844,"allowance":9.042717336705689,"tax_arrears":0.0,"supplements":{"displaced_free":1.0947247022058917,"displaced_debt":1.3294675252276182},"supplement_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":59.40392559354978,"owner_dividends":45.21358668352844,"cash_transfer_error":0.0},"groups":[["workers",66.75756139125144,0.44126231640367847,14.18598179564093],["displaced_free",52.673555670415325,0.05717978333785417,11.193130579963256],["displaced_debt",47.95906791417479,0.025724811185124107,10.191301931762142],["owners",517.8502459270242,1.637411798684232,110.04317725949264]]},{"year":20,"price_index":85.0,"nominal_output":128.8723509383247,"real_capital":455.48282552145474,"firm_cash":26.698417824840362,"private_loan":15.20864306517293,"net_investment":16.49602223768612,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.4095247958919543,"requested":2.4095247958919543,"grant_plan":{"displaced_free":1.0867338746541215,"displaced_debt":1.322790921237833},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.4095247958919543,"eligible_dividends":45.94605126740291,"allowance":9.189210253480582,"tax_arrears":0.0,"supplements":{"displaced_free":1.0867338746541213,"displaced_debt":1.3227909212378328},"supplement_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16},"total_dividend_payout":60.654263203743525,"owner_dividends":45.94605126740291,"cash_transfer_error":0.0},"groups":[["workers",67.43479920473231,0.46689437745205636,14.329894831005616],["displaced_free",52.58894690810246,0.06011196759470453,11.175151217971772],["displaced_debt",47.888374460165295,0.02705946214989318,10.176279572785125],["owners",524.0241277355306,1.7032034218059815,111.35512714380023]]}]}},"capital_only__1.00__0.0__0.05":{"mode":"capital_only","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":true,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":29.137720176855733,"sum_grants_paid":29.137720176855733,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":12},"adaptive_vs_fixed":{"tax_paid_change":-29.137720176855733,"terminal_capital_change_pct":9.199137820437953,"terminal_dividend_change_pct":4.138471908959551},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":1.7913356577773856,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":1.8498995384990349,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":1.9037196947968367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":1.9531189012585655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":1.9982340761275112,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":2.039096349514381,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":2.0528645363747566,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":2.06955625412703,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":2.088532208294644,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":2.1098015758235356,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":2.1333631869385523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":2.1592094252446383,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":2.1873265658406367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":2.2176952716249327,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":2.250291110866311,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":2.285085089361725,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":163.43223217173502,"displaced_free":124.11393733301416,"displaced_debt":133.3302087992618,"owners":147.29627383664953},"consumption_index":{"workers":165.42289188252659,"displaced_free":124.39510596386134,"displaced_debt":134.15563774535295,"owners":154.15104742262105},"wealth_change":{"workers":166.26505481383901,"displaced_free":147.28734806981095,"displaced_debt":99.90178873904085,"owners":887.2321505811419},"real_wealth":{"workers":386.265054813839,"displaced_free":367.28734806981095,"displaced_debt":119.90178873904085,"owners":3907.232150581142},"equity_share":{"workers":0.23042291722793778,"displaced_free":0.029294693213969412,"displaced_debt":0.013055061742268503,"owners":0.7272273278158242},"government_net_debt_to_output_pct":27.57517088582278,"max_money_error":9.237055564881302e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.31797727724359,"firm_cash":31.271436604622746,"private_loan":18.867451021353464,"net_investment":8.278669513262287,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.65983318593614,0.005842596492182662,8.627015092125188],["owners",385.8164391168198,1.0305718408162958,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.83774072797456,"real_capital":234.31837689525216,"firm_cash":30.79315722967082,"private_loan":18.682646154175472,"net_investment":8.325369646657933,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":34.55328130230312,"allowance":1.727664065115156,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.97830554598092,"owner_dividends":34.55328130230312,"cash_transfer_error":0.0},"groups":[["workers",48.68448316851646,0.10244205399191848,11.258286732719432],["displaced_free",45.58622747993095,0.01453202991870408,10.541815104734033],["displaced_debt",38.3811976104549,0.006841541720171797,8.875651947417698],["owners",405.80736658207053,1.0513262722835204,93.84295352210381]]},{"year":5,"price_index":91.0,"nominal_output":107.35612347993317,"real_capital":243.3721230806575,"firm_cash":30.316196387196392,"private_loan":18.492982486309973,"net_investment":8.238909028718851,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":35.80080063174688,"allowance":1.7900400315873441,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.017092609949884,"owner_dividends":35.80080063174688,"cash_transfer_error":0.0},"groups":[["workers",50.42325306944066,0.12123185323464758,11.471290073297752],["displaced_free",47.28564649429204,0.017040510569213796,10.75748457745144],["displaced_debt",40.212226207445475,0.007883649785366853,9.148281462193845],["owners",424.7614926387088,1.0716339512824735,96.63323957530625]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.73787661351932,"real_capital":252.38509683104365,"firm_cash":29.860360542620096,"private_loan":18.29778743326614,"net_investment":8.0770110916922,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":36.918267602089685,"allowance":1.8459133801044842,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":41.95340746013949,"owner_dividends":36.918267602089685,"cash_transfer_error":0.0},"groups":[["workers",52.18944813954544,0.14066401680310703,11.692443669725083],["displaced_free",49.0046823187883,0.019639437652163076,10.978933634882377],["displaced_debt",42.13510777367294,0.008972720896770207,9.439884722370957],["owners",442.4707697408088,1.0910353681516385,99.13047052846966]]},{"year":7,"price_index":88.33333333333333,"nominal_output":109.96815842184053,"real_capital":261.27193907544404,"firm_cash":29.431304723511552,"private_loan":18.096229374190752,"net_investment":7.850043982553686,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":37.896418671452125,"allowance":1.8948209335726063,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.7761188163804,"owner_dividends":37.896418671452125,"cash_transfer_error":0.0},"groups":[["workers",53.97944075872204,0.160752561268205,11.920459834217784],["displaced_free",50.69111851491806,0.022333711825352973,11.194288672044404],["displaced_debt",44.08619942741294,0.010113615570781848,9.735702373553691],["owners",458.77921304042803,1.1091172482173304,101.3137428797612]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.03450187817255,"real_capital":269.942126557821,"firm_cash":29.030951089117487,"private_loan":17.888264534118623,"net_investment":7.555449091785604,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":38.72949028635359,"allowance":1.9364745143176796,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.47587640862941,"owner_dividends":38.72949028635359,"cash_transfer_error":0.0},"groups":[["workers",55.79019045992988,0.18150958650583052,12.154291493056153],["displaced_free",52.3445216504744,0.025121628116372374,11.403627930996208],["displaced_debt",46.07390833350815,0.011306856456441606,10.03753002979999],["owners",473.5639572960304,1.125432892197895,103.1692906966352]]},{"year":9,"price_index":86.03448275862068,"nominal_output":111.92487227110584,"real_capital":278.6727515013412,"firm_cash":28.74136031447199,"private_loan":17.66179522202808,"net_investment":7.511348011752759,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.17209939870300295,"displaced_debt":0.20084333134105004},"adaptive":false,"tax_paid":1.970582856744082,"eligible_dividends":39.41165713488164,"allowance":1.970582856744082,"tax_arrears":0.3729427300440531,"supplements":{"displaced_free":0.9093517514070933,"displaced_debt":1.0612311053369885},"supplement_arrears":{"displaced_free":0.17209939870300295,"displaced_debt":0.20084333134105004},"total_dividend_payout":47.04365420332938,"owner_dividends":39.41165713488164,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",57.61921181214919,0.2029455615204682,12.393097713044156],["displaced_free",52.242001751172864,0.02812107024590991,11.236533997342782],["displaced_debt",46.09620933595682,0.012623010775204292,9.914658818380369],["owners",486.70494290968566,1.1416514529746586,104.68352004824703]]},{"year":10,"price_index":85.0,"nominal_output":112.67291357757638,"real_capital":287.5997995106791,"firm_cash":28.521269307590106,"private_loan":17.432402169693468,"net_investment":7.5879908079371745,"money_identity_error":-9.237055564881302e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.4504568125305414,"displaced_debt":0.504253644992426},"adaptive":false,"tax_paid":1.998621296036231,"eligible_dividends":39.97242592072462,"allowance":1.998621296036231,"tax_arrears":1.3276531875670203,"supplements":{"displaced_free":0.937183078685737,"displaced_debt":1.0614382173504942},"supplement_arrears":{"displaced_free":0.6225562112335444,"displaced_debt":0.705096976333476},"total_dividend_payout":48.504685183182275,"owner_dividends":39.97242592072462,"cash_transfer_error":0.0},"groups":[["workers",59.45399164555871,0.2250747179294838,12.633973224681226],["displaced_free",51.00546789196663,0.03118874974531321,10.838661927042908],["displaced_debt",45.1211105366523,0.013972381671290246,9.588235989038614],["owners",498.4592773423431,1.1584458332351848,105.92259643524791]]},{"year":11,"price_index":85.0,"nominal_output":113.74380353621213,"real_capital":297.0866835063947,"firm_cash":28.37251196503647,"private_loan":17.21937163979761,"net_investment":8.063851396358302,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":0.42741685246155636,"displaced_debt":0.4851077755286275},"adaptive":false,"tax_paid":1.9990623925220934,"eligible_dividends":39.98124785044187,"allowance":1.9990623925220934,"tax_arrears":2.240177815557204,"supplements":{"displaced_free":0.9369620796249164,"displaced_debt":1.062100312897177},"supplement_arrears":{"displaced_free":1.0499730636951008,"displaced_debt":1.1902047518621033},"total_dividend_payout":49.307852652159085,"owner_dividends":39.98124785044187,"cash_transfer_error":0.0},"groups":[["workers",60.45574720020447,0.24770875017480382,12.846846280043449],["displaced_free",51.00312790191089,0.03402254934973189,10.838164679156064],["displaced_debt",45.128120960087756,0.015225502435383526,9.589725704018646],["owners",498.4426635583797,1.1782842574084391,105.91906600615569]]},{"year":12,"price_index":85.0,"nominal_output":114.85664565993419,"real_capital":307.14086296640045,"firm_cash":28.21485172026759,"private_loan":17.006436012991802,"net_investment":8.546052541004869,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.4159996855546523,"displaced_debt":0.47458609374010896},"adaptive":false,"tax_paid":2.002455783005142,"eligible_dividends":40.049115660102835,"allowance":2.002455783005142,"tax_arrears":3.130763594851966,"supplements":{"displaced_free":0.9376452486831471,"displaced_debt":1.064810534321995},"supplement_arrears":{"displaced_free":1.4659727492497532,"displaced_debt":1.6647908456022125},"total_dividend_payout":50.14248424495063,"owner_dividends":40.049115660102835,"cash_transfer_error":0.0},"groups":[["workers",61.441198988275644,0.27074027946679313,13.056254785008575],["displaced_free",51.010361456645086,0.03685555412520373,10.83970180953708],["displaced_debt",45.15681742223289,0.016478064946005924,9.595823702224488],["owners",498.9278766611845,1.2005106449258613,106.0221737905017]]},{"year":13,"price_index":85.0,"nominal_output":116.00920566437003,"real_capital":317.783077400846,"firm_cash":28.051669151227124,"private_loan":16.793449131164543,"net_investment":9.04588226927875,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.4036889491439877,"displaced_debt":0.4626368632365234},"adaptive":false,"tax_paid":2.008230103646682,"eligible_dividends":40.16460207293364,"allowance":2.008230103646682,"tax_arrears":3.9970894072324774,"supplements":{"displaced_free":0.9393612511032616,"displaced_debt":1.0688688525434205},"supplement_arrears":{"displaced_free":1.8696616983937409,"displaced_debt":2.1274277088387357},"total_dividend_payout":51.00690424827752,"owner_dividends":40.16460207293364,"cash_transfer_error":0.0},"groups":[["workers",62.40699603700393,0.29416459439687964,13.261486657863335],["displaced_free",51.02853089403453,0.039688201328531965,10.843562814982338],["displaced_debt",45.19978785045975,0.017730928956754512,9.604954918222699],["owners",499.78533717402263,1.225251993488982,106.20438414947981]]},{"year":14,"price_index":85.0,"nominal_output":117.20075327251001,"real_capital":329.0342853436391,"firm_cash":27.88319336971599,"private_loan":16.580339533112777,"net_investment":9.563526751374127,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.3907181540568352,"displaced_debt":0.44962376294778106},"adaptive":false,"tax_paid":2.0164202884532654,"eligible_dividends":40.328405769065306,"allowance":2.0164202884532654,"tax_arrears":4.8374313242370945,"supplements":{"displaced_free":0.94220992270338,"displaced_debt":1.0742103657498856},"supplement_arrears":{"displaced_free":2.260379852450576,"displaced_debt":2.5770514717865165},"total_dividend_payout":51.90056495438251,"owner_dividends":40.328405769065306,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",63.351293893860536,0.31797494806418697,13.462149952445364],["displaced_free",51.05869329921225,0.04252102510006321,10.849972326082604],["displaced_debt",45.25634504911643,0.01898451482764726,9.616973322937241],["owners",501.016804643305,1.2526202358843272,106.46607098670232]]},{"year":15,"price_index":85.0,"nominal_output":118.43048810059646,"real_capital":340.9156865257391,"firm_cash":27.709675726047074,"private_loan":16.36704266381958,"net_investment":10.099191004784984,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.3770106210177152,"displaced_debt":0.4355292122010872},"adaptive":false,"tax_paid":2.027049862656977,"eligible_dividends":40.54099725313954,"allowance":2.027049862656977,"tax_arrears":5.649971157455897,"supplements":{"displaced_free":0.9462211129983901,"displaced_debt":1.0808287496585869},"supplement_arrears":{"displaced_free":2.6373904734682907,"displaced_debt":3.0125806839876033},"total_dividend_payout":52.82286607544734,"owner_dividends":40.54099725313954,"cash_transfer_error":0.0},"groups":[["workers",64.27247113464584,0.3421637678641954,13.657900116112241],["displaced_free",51.1011647258653,0.04535466976761299,10.858997504246377],["displaced_debt",45.32642205520857,0.02023920229407785,9.631864686731822],["owners",502.6215516977169,1.2827293978392564,106.80707973576483]]},{"year":16,"price_index":85.0,"nominal_output":119.69755200349633,"real_capital":353.44874105217156,"firm_cash":27.531386085992782,"private_loan":16.153495001560184,"net_investment":10.65309634746761,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.362523890536221,"displaced_debt":0.4203349116800168},"adaptive":false,"tax_paid":2.040134492015491,"eligible_dividends":40.80268984030982,"allowance":2.040134492015491,"tax_arrears":6.4328299596721354,"supplements":{"displaced_free":0.9514053387803608,"displaced_debt":1.0887291532351302},"supplement_arrears":{"displaced_free":2.999914364004512,"displaced_debt":3.4329155956676196},"total_dividend_payout":53.773164002622245,"owner_dividends":40.80268984030982,"cash_transfer_error":0.0},"groups":[["workers",65.16904653761956,0.3667227824845566,13.848422389244156],["displaced_free",51.156056528262646,0.04818981143277235,10.870662012255812],["displaced_debt",45.41007338719549,0.021495365013250764,9.64964059477904],["owners",504.5970814509546,1.3156955888781707,107.22687980832785]]},{"year":17,"price_index":85.0,"nominal_output":121.00104047635452,"real_capital":366.6551909525761,"firm_cash":27.348610484747304,"private_loan":15.939632808901349,"net_investment":11.225482415343876,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.34722676005954,"displaced_debt":0.4040228424180925},"adaptive":false,"tax_paid":2.05568216255776,"eligible_dividends":41.1136432511552,"allowance":2.05568216255776,"tax_arrears":7.184079562149767,"supplements":{"displaced_free":0.9577647692758895,"displaced_debt":1.0979173932818709},"supplement_arrears":{"displaced_free":3.347141124064052,"displaced_debt":3.8369384380857126},"total_dividend_payout":54.75078035726589,"owner_dividends":41.1136432511552,"cash_transfer_error":0.0},"groups":[["workers",66.039690257405,0.39164307099651297,14.033434179698562],["displaced_free",51.223391674685885,0.05102713852139644,10.88497073087075],["displaced_debt",45.507360634749226,0.02275337791124391,9.670314134884208],["owners",506.93915778297276,1.3516370592860583,107.72457102888171]]},{"year":18,"price_index":85.0,"nominal_output":122.34001360095395,"real_capital":380.5570845296898,"firm_cash":27.161648984898115,"private_loan":15.725391909653961,"net_investment":11.816609540546622,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.33109582837618,"displaced_debt":0.3865784362138087},"adaptive":false,"tax_paid":2.073693527081556,"eligible_dividends":41.47387054163112,"allowance":2.073693527081556,"tax_arrears":7.901753826739757,"supplements":{"displaced_free":0.9652966071324198,"displaced_debt":1.1083969199491366},"supplement_arrears":{"displaced_free":3.678236952440232,"displaced_debt":4.223516874299522},"total_dividend_payout":55.75501020071545,"owner_dividends":41.47387054163112,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",66.88322810320831,0.41691511964379385,14.212685971931766],["displaced_free",51.303140546107976,0.05386734438725245,10.901917366047945],["displaced_debt",45.618320328873224,0.024013618495052076,9.69389306988556],["owners",509.64187252499977,1.390674258546157,108.29889791156245]]},{"year":19,"price_index":85.0,"nominal_output":123.71350645790092,"real_capital":395.1768032951913,"firm_cash":26.970813623193777,"private_loan":15.510707750789392,"net_investment":12.426760950676254,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.31411384286524546,"displaced_debt":0.3679913524403602},"adaptive":false,"tax_paid":2.094162305850532,"eligible_dividends":41.883246117010636,"allowance":2.094162305850532,"tax_arrears":8.583859022045363,"supplements":{"displaced_free":0.973994391775199,"displaced_debt":1.1201679140753331},"supplement_arrears":{"displaced_free":3.9923507953054775,"displaced_debt":4.591508226739882},"total_dividend_payout":56.78512984342568,"owner_dividends":41.883246117010636,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",67.69864351682402,0.4425288814134227,14.385961747325103],["displaced_free",51.39523473644329,0.05671112343215183,10.921487381494199],["displaced_debt",45.742954384327064,0.025276466488373076,9.7203778066695],["owners",512.6977239935164,1.432929902614613,108.94826634862224]]},{"year":20,"price_index":85.0,"nominal_output":125.12053888468571,"real_capital":410.5370911582592,"firm_cash":26.776426449730472,"private_loan":15.295515554154347,"net_investment":13.056244683607758,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.29626876390169554,"displaced_debt":0.34825556335100694},"adaptive":false,"tax_paid":2.1170757423618802,"eligible_dividends":42.341514847237605,"allowance":2.1170757423618802,"tax_arrears":9.228383349298065,"supplements":{"displaced_free":0.9838486431869787,"displaced_debt":1.1332270991749012},"supplement_arrears":{"displaced_free":4.288619559207174,"displaced_debt":4.93976379009089},"total_dividend_payout":57.840404163514286,"owner_dividends":42.341514847237605,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",68.48507723936599,0.4684738374992853,14.553078913365274],["displaced_free",51.49957386903859,0.05955916847774623,10.9436594471707],["displaced_debt",45.88122810891072,0.02654230293916745,9.749760973143529],["owners",516.0977067709352,1.4785290503861526,109.67076268882373]]}]}},"capital_only__1.00__0.0__0.10":{"mode":"capital_only","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":38.36610352615379,"sum_grants_paid":38.36610352615379,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-38.36610352615379,"terminal_capital_change_pct":12.377941367463773,"terminal_dividend_change_pct":5.5364080378469405},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":3.8074393895936733,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":3.906237802517131,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":3.9964681522550225,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":4.078192699028762,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":4.105729072749513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":4.13911250825406,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":4.177064416589288,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":4.219603151647071,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":4.266726373877105,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":4.318418850489277,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":4.374653131681273,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":4.4353905432498655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":4.500582221732622,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":4.57017017872345,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":164.11471964466776,"displaced_free":131.37542664433025,"displaced_debt":143.57301948605613,"owners":141.9103187033492},"consumption_index":{"workers":166.13505272384774,"displaced_free":131.97231220175638,"displaced_debt":144.93754373145225,"owners":150.77447939724638},"wealth_change":{"workers":166.44436187174307,"displaced_free":152.33582597983013,"displaced_debt":105.71505124935068,"owners":771.1998319577924},"real_wealth":{"workers":386.44436187174307,"displaced_free":372.33582597983013,"displaced_debt":125.71505124935068,"owners":3791.1998319577924},"equity_share":{"workers":0.2373471839213916,"displaced_free":0.03123058199577934,"displaced_debt":0.01405605015060629,"owners":0.7173661839322227},"government_net_debt_to_output_pct":28.637795854244672,"max_money_error":7.105427357601002e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.31797727724359,"firm_cash":31.271436604622746,"private_loan":18.867451021353464,"net_investment":8.278669513262287,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.65983318593614,0.005842596492182662,8.627015092125188],["owners",385.8164391168198,1.0305718408162958,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.83774072797456,"real_capital":234.31837689525216,"firm_cash":30.79315722967082,"private_loan":18.682646154175472,"net_investment":8.325369646657933,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":34.55328130230312,"allowance":3.455328130230312,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.97830554598092,"owner_dividends":34.55328130230312,"cash_transfer_error":0.0},"groups":[["workers",48.68448316851646,0.10244205399191848,11.258286732719432],["displaced_free",45.58622747993095,0.01453202991870408,10.541815104734033],["displaced_debt",38.3811976104549,0.006841541720171797,8.875651947417698],["owners",405.80736658207053,1.0513262722835204,93.84295352210381]]},{"year":5,"price_index":91.0,"nominal_output":107.35612347993317,"real_capital":243.3721230806575,"firm_cash":30.316196387196392,"private_loan":18.492982486309973,"net_investment":8.238909028718851,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":35.80080063174688,"allowance":3.5800800631746883,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.017092609949884,"owner_dividends":35.80080063174688,"cash_transfer_error":0.0},"groups":[["workers",50.42325306944066,0.12123185323464758,11.471290073297752],["displaced_free",47.28564649429204,0.017040510569213796,10.75748457745144],["displaced_debt",40.212226207445475,0.007883649785366853,9.148281462193845],["owners",424.7614926387088,1.0716339512824735,96.63323957530625]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.73787661351932,"real_capital":252.38509683104365,"firm_cash":29.860360542620096,"private_loan":18.29778743326614,"net_investment":8.0770110916922,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":36.918267602089685,"allowance":3.6918267602089685,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":41.95340746013949,"owner_dividends":36.918267602089685,"cash_transfer_error":0.0},"groups":[["workers",52.18944813954544,0.14066401680310703,11.692443669725083],["displaced_free",49.0046823187883,0.019639437652163076,10.978933634882377],["displaced_debt",42.13510777367294,0.008972720896770207,9.439884722370957],["owners",442.4707697408088,1.0910353681516385,99.13047052846966]]},{"year":7,"price_index":88.33333333333333,"nominal_output":109.96815842184053,"real_capital":261.27193907544404,"firm_cash":29.431304723511552,"private_loan":18.096229374190752,"net_investment":7.850043982553686,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":37.896418671452125,"allowance":3.7896418671452126,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.7761188163804,"owner_dividends":37.896418671452125,"cash_transfer_error":0.0},"groups":[["workers",53.97944075872204,0.160752561268205,11.920459834217784],["displaced_free",50.69111851491806,0.022333711825352973,11.194288672044404],["displaced_debt",44.08619942741294,0.010113615570781848,9.735702373553691],["owners",458.77921304042803,1.1091172482173304,101.3137428797612]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.03450187817255,"real_capital":269.942126557821,"firm_cash":29.030951089117487,"private_loan":17.888264534118623,"net_investment":7.555449091785604,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":38.72949028635359,"allowance":3.872949028635359,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.47587640862941,"owner_dividends":38.72949028635359,"cash_transfer_error":0.0},"groups":[["workers",55.79019045992988,0.18150958650583052,12.154291493056153],["displaced_free",52.3445216504744,0.025121628116372374,11.403627930996208],["displaced_debt",46.07390833350815,0.011306856456441606,10.03753002979999],["owners",473.5639572960304,1.125432892197895,103.1692906966352]]},{"year":9,"price_index":86.03448275862068,"nominal_output":111.92487227110584,"real_capital":278.282619026225,"firm_cash":28.657448200212087,"private_loan":17.674347930236895,"net_investment":7.1756995547131055,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.343525586788135,"eligible_dividends":39.41165713488164,"allowance":3.941165713488164,"tax_arrears":0.0,"supplements":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.04365420332938,"owner_dividends":39.41165713488164,"cash_transfer_error":0.0},"groups":[["workers",57.61921181214919,0.2029455615204682,12.393097713044156],["displaced_free",54.042320110350566,0.02799604813763368,11.623757644424538],["displaced_debt",48.19721572794136,0.012550059164371494,10.36655631389773],["owners",486.70494290968566,1.1394110987242914,104.68352004824703]]},{"year":10,"price_index":85.0,"nominal_output":112.62556888588117,"real_capital":286.17437175102333,"firm_cash":28.313105232549297,"private_loan":17.453875855938442,"net_investment":6.707989816078566,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.9533317535591985,"eligible_dividends":39.93506928576642,"allowance":3.993506928576642,"tax_arrears":0.0,"supplements":{"displaced_free":1.3876398912162786,"displaced_debt":1.5656918623429201},"supplement_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":0.0},"total_dividend_payout":48.469176664410874,"owner_dividends":39.93506928576642,"cash_transfer_error":0.0},"groups":[["workers",59.46506048986054,0.22506933724128153,12.636325354095364],["displaced_free",55.77501061287824,0.03096028800845968,11.852189755236626],["displaced_debt",50.460266777748565,0.013846953719068281,10.722806690271574],["owners",498.06905294273287,1.1504594053333421,105.83967375033073]]},{"year":11,"price_index":85.0,"nominal_output":113.57438517653071,"real_capital":294.62124508325394,"firm_cash":28.193864288966285,"private_loan":17.214436026951475,"net_investment":7.1798423323960066,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.911587020512277,"eligible_dividends":39.8359977898242,"allowance":3.98359977898242,"tax_arrears":0.0,"supplements":{"displaced_free":1.3643789320864725,"displaced_debt":1.5472080884258046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.18078888239803,"owner_dividends":39.8359977898242,"cash_transfer_error":0.0},"groups":[["workers",60.494049263420024,0.24769443566685811,12.854985468476755],["displaced_free",55.528718104445,0.03407600335559411,11.799852597194562],["displaced_debt",50.26455623039087,0.01525542330134455,10.68121819895806],["owners",496.9194731051617,1.1648430713243136,105.59538803484686]]},{"year":12,"price_index":85.0,"nominal_output":114.56986232671773,"real_capital":303.6323812232694,"firm_cash":28.064900848073826,"private_loan":16.976587406257455,"net_investment":7.659465719013156,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8930415622999033,"eligible_dividends":39.783034463004185,"allowance":3.9783034463004188,"tax_arrears":0.0,"supplements":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.927396745038294,"owner_dividends":39.783034463004185,"cash_transfer_error":0.0},"groups":[["workers",61.50182483978754,0.2707300083641206,13.069137778454852],["displaced_free",55.41506400957669,0.037168824784651354,11.775701102035047],["displaced_debt",50.181846650069346,0.016654532834838795,10.663642413139733],["owners",496.1302755524832,1.181612639888739,105.42768355490269]]},{"year":13,"price_index":85.0,"nominal_output":115.61005258395045,"real_capital":313.2311218861487,"firm_cash":27.929719244874214,"private_loan":16.739124392836715,"net_investment":8.158929563447387,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.874555916027193,"eligible_dividends":39.78092010040469,"allowance":3.9780920100404695,"tax_arrears":0.0,"supplements":{"displaced_free":1.3430502002472493,"displaced_debt":1.531505715779944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":50.707539437962836,"owner_dividends":39.78092010040469,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",62.49262396230985,0.29416574622836744,13.279682591990843],["displaced_free",55.30288447320617,0.04025522969743134,11.75186295055631],["displaced_debt",50.098295814140585,0.018051374090254913,10.645887860504875],["owners",495.75189927652025,1.2008921732695184,105.34727859626055]]},{"year":14,"price_index":85.0,"nominal_output":116.694569143771,"real_capital":323.44131137971647,"firm_cash":27.78852298144038,"private_loan":16.502069632855076,"net_investment":8.678661069532637,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8567622054578816,"eligible_dividends":39.83036621197691,"allowance":3.983036621197691,"tax_arrears":0.0,"supplements":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":51.52092685782824,"owner_dividends":39.83036621197691,"cash_transfer_error":0.0},"groups":[["workers",63.46389673575549,0.3179962868377296,13.486078056348042],["displaced_free",55.19570904804933,0.04333505490602313,11.729088172710483],["displaced_debt",50.01706724503412,0.019445813854852792,10.62862678956975],["owners",495.7859239006089,1.2228077488993123,105.35450882887939]]},{"year":15,"price_index":85.0,"nominal_output":117.82293035726661,"real_capital":334.28716298415685,"firm_cash":27.641510876626924,"private_loan":16.265410665992817,"net_investment":9.218973863774337,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.8395896958757794,"eligible_dividends":39.93241333164167,"allowance":3.993241333164167,"tax_arrears":0.0,"supplements":{"displaced_free":1.3232317340161053,"displaced_debt":1.5163579618596739},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.36719776794996,"owner_dividends":39.93241333164167,"cash_transfer_error":0.0},"groups":[["workers",64.41366807313513,0.34221499672374167,13.687904465541214],["displaced_free",55.09304188958229,0.04640861285025275,11.707271401536236],["displaced_debt",49.93790783145538,0.02083792542463078,10.611805414184268],["owners",496.237567808102,1.2474878504343567,105.45048315922168]]},{"year":16,"price_index":85.0,"nominal_output":118.99455326955778,"real_capital":345.79325569028174,"firm_cash":27.488906382662066,"private_loan":16.029136899340802,"net_investment":9.780178800206144,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.822993294231729,"eligible_dividends":40.08790646959545,"allowance":4.008790646959546,"tax_arrears":0.0,"supplements":{"displaced_free":1.3139292293165818,"displaced_debt":1.5090640649151468},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":53.24591495216833,"owner_dividends":40.08790646959545,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",65.34007140526576,0.3668144215768418,13.884765173618973],["displaced_free",54.9945447809991,0.04947617747665893,11.686340765962308],["displaced_debt",49.86067833439568,0.022227771110819108,10.595394146059082],["owners",497.10985904011716,1.2750638053053756,105.6358450460249]]},{"year":17,"price_index":85.0,"nominal_output":120.20876315027421,"real_capital":357.98453061037816,"firm_cash":27.330955132951907,"private_loan":15.793238456769096,"net_investment":10.362583682081976,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.806931765035393,"eligible_dividends":40.29750439027521,"allowance":4.029750439027521,"tax_arrears":0.0,"supplements":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999636},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.156572362705646,"owner_dividends":40.29750439027521,"cash_transfer_error":0.0},"groups":[["workers",66.2413833804704,0.3917863115798318,14.07629396834996],["displaced_free",54.89991031061042,0.052538001802713646,11.666230941004715],["displaced_debt",49.78524955447021,0.023615409008299733,10.57936553032492],["owners",498.40373845035873,1.3056697026810373,105.91079442070122]]},{"year":18,"price_index":85.0,"nominal_output":121.46480326892039,"real_capital":370.8862920031528,"firm_cash":27.167923478734455,"private_loan":15.557706140013034,"net_investment":10.966497183858422,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7913677916715454,"eligible_dividends":40.56167883654737,"allowance":4.056167883654737,"tax_arrears":0.0,"supplements":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.09860245169028,"owner_dividends":40.56167883654737,"cash_transfer_error":0.0},"groups":[["workers",67.1160353365249,0.4171216715269327,14.26215750901154],["displaced_free",54.80886108185577,0.05559431968307774,11.64688297989435],["displaced_debt",49.71150377113707,0.02500089322451186,10.563694551366627],["owners",500.1180476155914,1.3394423378705425,106.27508511831317]]},{"year":19,"price_index":85.0,"nominal_output":122.76184523046946,"real_capital":384.52421256281895,"firm_cash":27.00009681131163,"private_loan":15.322531366601932,"net_investment":11.592232475716216,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7762675011561377,"eligible_dividends":40.88071662892074,"allowance":4.088071662892074,"tax_arrears":0.0,"supplements":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.071383922852085,"owner_dividends":40.88071662892074,"cash_transfer_error":0.0},"groups":[["workers",67.96262276090549,0.44281081638206293,14.442057336692416],["displaced_free",54.72114601384,0.058645347734015266,11.628243527940999],["displaced_debt",49.639333410166174,0.026384274244577156,10.548358349660312],["owners",502.24954659969364,1.3765211710520175,106.7280286524349]]},{"year":20,"price_index":85.0,"nominal_output":124.09899959231656,"real_capital":398.924342733795,"firm_cash":26.82777776325321,"private_loan":15.087706115526785,"net_investment":12.240110645329679,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.761600069614582,"eligible_dividends":41.254724227641276,"allowance":4.125472422764128,"tax_arrears":0.0,"supplements":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.07424969423741,"owner_dividends":41.254724227641276,"cash_transfer_error":0.0},"groups":[["workers",68.77991182767296,0.46884343193718087,14.615731263380503],["displaced_free",54.63653725152714,0.06169128700994477,11.610264165949516],["displaced_debt",49.56863995615668,0.027765599250901545,10.533335990683295],["owners",504.7929570219806,1.417048300610359,107.26850336717088]]}]}},"capital_only__1.00__0.0__0.20":{"mode":"capital_only","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":38.36610352615379,"sum_grants_paid":38.36610352615379,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-38.36610352615379,"terminal_capital_change_pct":12.377941367463773,"terminal_dividend_change_pct":5.5364080378469405},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":7.165342631109542,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":7.3995981539961395,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":7.614878779187347,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":7.812475605034262,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":7.992936304510045,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":8.156385398057523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":8.211458145499027,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":8.27822501650812,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":8.354128833178576,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":8.439206303294142,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":8.53345274775421,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":8.636837700978553,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":8.749306263362547,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":8.870781086499731,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":9.001164443465244,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":9.1403403574469,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":164.11471964466776,"displaced_free":131.37542664433025,"displaced_debt":143.57301948605613,"owners":141.9103187033492},"consumption_index":{"workers":166.13505272384774,"displaced_free":131.97231220175638,"displaced_debt":144.93754373145225,"owners":150.77447939724638},"wealth_change":{"workers":166.44436187174307,"displaced_free":152.33582597983013,"displaced_debt":105.71505124935068,"owners":771.1998319577924},"real_wealth":{"workers":386.44436187174307,"displaced_free":372.33582597983013,"displaced_debt":125.71505124935068,"owners":3791.1998319577924},"equity_share":{"workers":0.2373471839213916,"displaced_free":0.03123058199577934,"displaced_debt":0.01405605015060629,"owners":0.7173661839322227},"government_net_debt_to_output_pct":28.637795854244672,"max_money_error":7.105427357601002e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.31797727724359,"firm_cash":31.271436604622746,"private_loan":18.867451021353464,"net_investment":8.278669513262287,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.65983318593614,0.005842596492182662,8.627015092125188],["owners",385.8164391168198,1.0305718408162958,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.83774072797456,"real_capital":234.31837689525216,"firm_cash":30.79315722967082,"private_loan":18.682646154175472,"net_investment":8.325369646657933,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":34.55328130230312,"allowance":6.910656260460624,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.97830554598092,"owner_dividends":34.55328130230312,"cash_transfer_error":0.0},"groups":[["workers",48.68448316851646,0.10244205399191848,11.258286732719432],["displaced_free",45.58622747993095,0.01453202991870408,10.541815104734033],["displaced_debt",38.3811976104549,0.006841541720171797,8.875651947417698],["owners",405.80736658207053,1.0513262722835204,93.84295352210381]]},{"year":5,"price_index":91.0,"nominal_output":107.35612347993317,"real_capital":243.3721230806575,"firm_cash":30.316196387196392,"private_loan":18.492982486309973,"net_investment":8.238909028718851,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":35.80080063174688,"allowance":7.160160126349377,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.017092609949884,"owner_dividends":35.80080063174688,"cash_transfer_error":0.0},"groups":[["workers",50.42325306944066,0.12123185323464758,11.471290073297752],["displaced_free",47.28564649429204,0.017040510569213796,10.75748457745144],["displaced_debt",40.212226207445475,0.007883649785366853,9.148281462193845],["owners",424.7614926387088,1.0716339512824735,96.63323957530625]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.73787661351932,"real_capital":252.38509683104365,"firm_cash":29.860360542620096,"private_loan":18.29778743326614,"net_investment":8.0770110916922,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":36.918267602089685,"allowance":7.383653520417937,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":41.95340746013949,"owner_dividends":36.918267602089685,"cash_transfer_error":0.0},"groups":[["workers",52.18944813954544,0.14066401680310703,11.692443669725083],["displaced_free",49.0046823187883,0.019639437652163076,10.978933634882377],["displaced_debt",42.13510777367294,0.008972720896770207,9.439884722370957],["owners",442.4707697408088,1.0910353681516385,99.13047052846966]]},{"year":7,"price_index":88.33333333333333,"nominal_output":109.96815842184053,"real_capital":261.27193907544404,"firm_cash":29.431304723511552,"private_loan":18.096229374190752,"net_investment":7.850043982553686,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":37.896418671452125,"allowance":7.579283734290425,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.7761188163804,"owner_dividends":37.896418671452125,"cash_transfer_error":0.0},"groups":[["workers",53.97944075872204,0.160752561268205,11.920459834217784],["displaced_free",50.69111851491806,0.022333711825352973,11.194288672044404],["displaced_debt",44.08619942741294,0.010113615570781848,9.735702373553691],["owners",458.77921304042803,1.1091172482173304,101.3137428797612]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.03450187817255,"real_capital":269.942126557821,"firm_cash":29.030951089117487,"private_loan":17.888264534118623,"net_investment":7.555449091785604,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":38.72949028635359,"allowance":7.745898057270718,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.47587640862941,"owner_dividends":38.72949028635359,"cash_transfer_error":0.0},"groups":[["workers",55.79019045992988,0.18150958650583052,12.154291493056153],["displaced_free",52.3445216504744,0.025121628116372374,11.403627930996208],["displaced_debt",46.07390833350815,0.011306856456441606,10.03753002979999],["owners",473.5639572960304,1.125432892197895,103.1692906966352]]},{"year":9,"price_index":86.03448275862068,"nominal_output":111.92487227110584,"real_capital":278.282619026225,"firm_cash":28.657448200212087,"private_loan":17.674347930236895,"net_investment":7.1756995547131055,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.343525586788135,"eligible_dividends":39.41165713488164,"allowance":7.882331426976328,"tax_arrears":0.0,"supplements":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.04365420332938,"owner_dividends":39.41165713488164,"cash_transfer_error":0.0},"groups":[["workers",57.61921181214919,0.2029455615204682,12.393097713044156],["displaced_free",54.042320110350566,0.02799604813763368,11.623757644424538],["displaced_debt",48.19721572794136,0.012550059164371494,10.36655631389773],["owners",486.70494290968566,1.1394110987242914,104.68352004824703]]},{"year":10,"price_index":85.0,"nominal_output":112.62556888588117,"real_capital":286.17437175102333,"firm_cash":28.313105232549297,"private_loan":17.453875855938442,"net_investment":6.707989816078566,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.9533317535591985,"eligible_dividends":39.93506928576642,"allowance":7.987013857153284,"tax_arrears":0.0,"supplements":{"displaced_free":1.3876398912162786,"displaced_debt":1.5656918623429201},"supplement_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":0.0},"total_dividend_payout":48.469176664410874,"owner_dividends":39.93506928576642,"cash_transfer_error":0.0},"groups":[["workers",59.46506048986054,0.22506933724128153,12.636325354095364],["displaced_free",55.77501061287824,0.03096028800845968,11.852189755236626],["displaced_debt",50.460266777748565,0.013846953719068281,10.722806690271574],["owners",498.06905294273287,1.1504594053333421,105.83967375033073]]},{"year":11,"price_index":85.0,"nominal_output":113.57438517653071,"real_capital":294.62124508325394,"firm_cash":28.193864288966285,"private_loan":17.214436026951475,"net_investment":7.1798423323960066,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.911587020512277,"eligible_dividends":39.8359977898242,"allowance":7.96719955796484,"tax_arrears":0.0,"supplements":{"displaced_free":1.3643789320864725,"displaced_debt":1.5472080884258046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.18078888239803,"owner_dividends":39.8359977898242,"cash_transfer_error":0.0},"groups":[["workers",60.494049263420024,0.24769443566685811,12.854985468476755],["displaced_free",55.528718104445,0.03407600335559411,11.799852597194562],["displaced_debt",50.26455623039087,0.01525542330134455,10.68121819895806],["owners",496.9194731051617,1.1648430713243136,105.59538803484686]]},{"year":12,"price_index":85.0,"nominal_output":114.56986232671773,"real_capital":303.6323812232694,"firm_cash":28.064900848073826,"private_loan":16.976587406257455,"net_investment":7.659465719013156,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8930415622999033,"eligible_dividends":39.783034463004185,"allowance":7.9566068926008375,"tax_arrears":0.0,"supplements":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.927396745038294,"owner_dividends":39.783034463004185,"cash_transfer_error":0.0},"groups":[["workers",61.50182483978754,0.2707300083641206,13.069137778454852],["displaced_free",55.41506400957669,0.037168824784651354,11.775701102035047],["displaced_debt",50.181846650069346,0.016654532834838795,10.663642413139733],["owners",496.1302755524832,1.181612639888739,105.42768355490269]]},{"year":13,"price_index":85.0,"nominal_output":115.61005258395045,"real_capital":313.2311218861487,"firm_cash":27.929719244874214,"private_loan":16.739124392836715,"net_investment":8.158929563447387,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.874555916027193,"eligible_dividends":39.78092010040469,"allowance":7.956184020080939,"tax_arrears":0.0,"supplements":{"displaced_free":1.3430502002472493,"displaced_debt":1.531505715779944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":50.707539437962836,"owner_dividends":39.78092010040469,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",62.49262396230985,0.29416574622836744,13.279682591990843],["displaced_free",55.30288447320617,0.04025522969743134,11.75186295055631],["displaced_debt",50.098295814140585,0.018051374090254913,10.645887860504875],["owners",495.75189927652025,1.2008921732695184,105.34727859626055]]},{"year":14,"price_index":85.0,"nominal_output":116.694569143771,"real_capital":323.44131137971647,"firm_cash":27.78852298144038,"private_loan":16.502069632855076,"net_investment":8.678661069532637,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8567622054578816,"eligible_dividends":39.83036621197691,"allowance":7.966073242395382,"tax_arrears":0.0,"supplements":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":51.52092685782824,"owner_dividends":39.83036621197691,"cash_transfer_error":0.0},"groups":[["workers",63.46389673575549,0.3179962868377296,13.486078056348042],["displaced_free",55.19570904804933,0.04333505490602313,11.729088172710483],["displaced_debt",50.01706724503412,0.019445813854852792,10.62862678956975],["owners",495.7859239006089,1.2228077488993123,105.35450882887939]]},{"year":15,"price_index":85.0,"nominal_output":117.82293035726661,"real_capital":334.28716298415685,"firm_cash":27.641510876626924,"private_loan":16.265410665992817,"net_investment":9.218973863774337,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.8395896958757794,"eligible_dividends":39.93241333164167,"allowance":7.986482666328334,"tax_arrears":0.0,"supplements":{"displaced_free":1.3232317340161053,"displaced_debt":1.5163579618596739},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.36719776794996,"owner_dividends":39.93241333164167,"cash_transfer_error":0.0},"groups":[["workers",64.41366807313513,0.34221499672374167,13.687904465541214],["displaced_free",55.09304188958229,0.04640861285025275,11.707271401536236],["displaced_debt",49.93790783145538,0.02083792542463078,10.611805414184268],["owners",496.237567808102,1.2474878504343567,105.45048315922168]]},{"year":16,"price_index":85.0,"nominal_output":118.99455326955778,"real_capital":345.79325569028174,"firm_cash":27.488906382662066,"private_loan":16.029136899340802,"net_investment":9.780178800206144,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.822993294231729,"eligible_dividends":40.08790646959545,"allowance":8.017581293919092,"tax_arrears":0.0,"supplements":{"displaced_free":1.3139292293165818,"displaced_debt":1.5090640649151468},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":53.24591495216833,"owner_dividends":40.08790646959545,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",65.34007140526576,0.3668144215768418,13.884765173618973],["displaced_free",54.9945447809991,0.04947617747665893,11.686340765962308],["displaced_debt",49.86067833439568,0.022227771110819108,10.595394146059082],["owners",497.10985904011716,1.2750638053053756,105.6358450460249]]},{"year":17,"price_index":85.0,"nominal_output":120.20876315027421,"real_capital":357.98453061037816,"firm_cash":27.330955132951907,"private_loan":15.793238456769096,"net_investment":10.362583682081976,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.806931765035393,"eligible_dividends":40.29750439027521,"allowance":8.059500878055042,"tax_arrears":0.0,"supplements":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999636},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.156572362705646,"owner_dividends":40.29750439027521,"cash_transfer_error":0.0},"groups":[["workers",66.2413833804704,0.3917863115798318,14.07629396834996],["displaced_free",54.89991031061042,0.052538001802713646,11.666230941004715],["displaced_debt",49.78524955447021,0.023615409008299733,10.57936553032492],["owners",498.40373845035873,1.3056697026810373,105.91079442070122]]},{"year":18,"price_index":85.0,"nominal_output":121.46480326892039,"real_capital":370.8862920031528,"firm_cash":27.167923478734455,"private_loan":15.557706140013034,"net_investment":10.966497183858422,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7913677916715454,"eligible_dividends":40.56167883654737,"allowance":8.112335767309474,"tax_arrears":0.0,"supplements":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.09860245169028,"owner_dividends":40.56167883654737,"cash_transfer_error":0.0},"groups":[["workers",67.1160353365249,0.4171216715269327,14.26215750901154],["displaced_free",54.80886108185577,0.05559431968307774,11.64688297989435],["displaced_debt",49.71150377113707,0.02500089322451186,10.563694551366627],["owners",500.1180476155914,1.3394423378705425,106.27508511831317]]},{"year":19,"price_index":85.0,"nominal_output":122.76184523046946,"real_capital":384.52421256281895,"firm_cash":27.00009681131163,"private_loan":15.322531366601932,"net_investment":11.592232475716216,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7762675011561377,"eligible_dividends":40.88071662892074,"allowance":8.176143325784148,"tax_arrears":0.0,"supplements":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.071383922852085,"owner_dividends":40.88071662892074,"cash_transfer_error":0.0},"groups":[["workers",67.96262276090549,0.44281081638206293,14.442057336692416],["displaced_free",54.72114601384,0.058645347734015266,11.628243527940999],["displaced_debt",49.639333410166174,0.026384274244577156,10.548358349660312],["owners",502.24954659969364,1.3765211710520175,106.7280286524349]]},{"year":20,"price_index":85.0,"nominal_output":124.09899959231656,"real_capital":398.924342733795,"firm_cash":26.82777776325321,"private_loan":15.087706115526785,"net_investment":12.240110645329679,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.761600069614582,"eligible_dividends":41.254724227641276,"allowance":8.250944845528256,"tax_arrears":0.0,"supplements":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.07424969423741,"owner_dividends":41.254724227641276,"cash_transfer_error":0.0},"groups":[["workers",68.77991182767296,0.46884343193718087,14.615731263380503],["displaced_free",54.63653725152714,0.06169128700994477,11.610264165949516],["displaced_debt",49.56863995615668,0.027765599250901545,10.533335990683295],["owners",504.7929570219806,1.417048300610359,107.26850336717088]]}]}},"capital_only__1.00__0.5__0.05":{"mode":"capital_only","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":true,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":29.92329447978004,"sum_grants_paid":29.923294479780044,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":12},"adaptive_vs_fixed":{"tax_paid_change":-29.92329447978004,"terminal_capital_change_pct":2.1806659143922547,"terminal_dividend_change_pct":1.0064641356060333},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":1.7913356577773856,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":1.8498995384990349,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":1.9037196947968367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":1.9531189012585655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":1.9982340761275112,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":2.039096349514381,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":2.0528645363747566,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":2.06955625412703,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":2.088532208294644,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":2.1098015758235356,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":2.1333631869385523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":2.1592094252446383,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":2.1873265658406367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":2.2176952716249327,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":2.250291110866311,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":2.285085089361725,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.86778554248986,"displaced_free":125.42781889502483,"displaced_debt":135.15566631494647,"owners":153.86047258987386},"consumption_index":{"workers":163.7904258346186,"displaced_free":125.76611281117682,"displaced_debt":136.0771719723894,"owners":156.26429361495607},"wealth_change":{"workers":165.8133946545114,"displaced_free":147.72597936288395,"displaced_debt":100.40642737240721,"owners":1120.4970363623643},"real_wealth":{"workers":385.8133946545114,"displaced_free":367.72597936288395,"displaced_debt":120.40642737240721,"owners":4140.497036362364},"equity_share":{"workers":0.21507438159794529,"displaced_free":0.027469497163185815,"displaced_debt":0.012250388962960207,"owners":0.7452057322759088},"government_net_debt_to_output_pct":23.670008208907547,"max_money_error":5.684341886080802e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.34195275358286,"firm_cash":31.277078659652574,"private_loan":18.867451021353464,"net_investment":8.30123773338164,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.65983318593614,0.005842596492182662,8.627015092125188],["owners",385.5766843534272,1.0307216875434162,90.73625235056195]]},{"year":4,"price_index":92.5,"nominal_output":105.841119174446,"real_capital":234.45677432144393,"firm_cash":30.818772693956326,"private_loan":18.682672274956623,"net_investment":8.431209950271494,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":34.55603968879575,"allowance":1.7278019844397876,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.98083938083451,"owner_dividends":34.55603968879575,"cash_transfer_error":0.0},"groups":[["workers",48.684225658688575,0.10244217917030704,11.258227183571734],["displaced_free",45.58999669448156,0.01453176816769362,10.542686735598862],["displaced_debt",38.38526398070954,0.006841400526760176,8.876592295539083],["owners",404.69363781317276,1.052156470900292,93.5854037442962]]},{"year":5,"price_index":91.0,"nominal_output":107.37514214284248,"real_capital":243.79252702613996,"firm_cash":30.375598204607673,"private_loan":18.493108318058177,"net_investment":8.495534961273378,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":35.816547829643135,"allowance":1.7908273914821569,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.031356607131855,"owner_dividends":35.816547829643135,"cash_transfer_error":0.0},"groups":[["workers",50.42153631594664,0.12123258391080119,11.47089951187786],["displaced_free",47.306790027988285,0.017039259435309803,10.762294731367335],["displaced_debt",40.23544476319216,0.0078829607294989,9.153563683626217],["owners",422.1180789265238,1.0740607535461721,96.03186295578418]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.79419311412376,"real_capital":253.2993909060917,"firm_cash":29.956931802265892,"private_loan":18.298082978675932,"net_investment":8.519612630879834,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":36.9654965108675,"allowance":1.8482748255433752,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":41.99564483559282,"owner_dividends":36.9654965108675,"cash_transfer_error":0.0},"groups":[["workers",52.18359362708901,0.14066606805418022,11.691132033761287],["displaced_free",49.06716943822133,0.019636530911828067,10.992933152986124],["displaced_debt",42.204817636382074,0.008971084940644473,9.455502412766368],["owners",438.06907752046976,1.0961402861490326,98.14432217525908]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.08751889640672,"real_capital":262.9657707044391,"firm_cash":29.573612481366645,"private_loan":18.095731089044342,"net_investment":8.538635488540194,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":37.997758371772,"allowance":1.8998879185886002,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.86563917230504,"owner_dividends":37.997758371772,"cash_transfer_error":0.0},"groups":[["workers",53.96535318137938,0.16075626359899467,11.917348827554612],["displaced_free",50.68664968825198,0.02233903967573353,11.193301806155645],["displaced_debt",44.08408897921024,0.010116472995162903,9.73523631624226],["owners",452.44028047269194,1.1183643607724412,99.9138952710528]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.24996538636601,"real_capital":272.7427432355093,"firm_cash":29.218206240534453,"private_loan":17.887775456016882,"net_investment":8.519933205646907,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":38.91449610912977,"allowance":1.9457248054564886,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.63747403977451,"owner_dividends":38.91449610912977,"cash_transfer_error":0.0},"groups":[["workers",55.76113639102125,0.18151491731557773,12.147961856615344],["displaced_free",52.33921644672219,0.025126758149153834,11.402472154464478],["displaced_debt",46.07157905687378,0.011309661053517182,10.037022580247505],["owners",465.1796518330809,1.1404704470435123,101.34270986363549]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.27197675581657,"real_capital":282.946684653503,"firm_cash":28.971474245347046,"private_loan":17.661827728306136,"net_investment":8.778908219963554,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.16511606324852646,"displaced_debt":0.19269364361919106},"adaptive":false,"tax_paid":1.9857158799204175,"eligible_dividends":39.71431759840835,"allowance":1.9857158799204175,"tax_arrears":0.3578097068677175,"supplements":{"displaced_free":0.9163350868615698,"displaced_debt":1.0693807930588475},"supplement_arrears":{"displaced_free":0.16511606324852646,"displaced_debt":0.19269364361919106},"total_dividend_payout":47.30398256686243,"owner_dividends":39.71431759840835,"cash_transfer_error":-2.220446049250313e-16},"groups":[["workers",57.566226712056874,0.20295089915249673,12.381701348843265],["displaced_free",52.31008053699892,0.02812080089145527,11.25117680515623],["displaced_debt",46.179262678781654,0.012622784120373225,9.93252244685864],["owners",476.2260227215598,1.1643130930885197,102.42964885261134]]},{"year":10,"price_index":85.0,"nominal_output":113.18856550794729,"real_capital":293.7766486476513,"firm_cash":28.796725971769675,"private_loan":17.43229563289902,"net_investment":9.2054693950261,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.43967348016140195,"displaced_debt":0.49218743136983134},"adaptive":false,"tax_paid":2.0214708420279655,"eligible_dividends":40.429416840559306,"allowance":2.0214708420279655,"tax_arrears":1.2896706183989508,"supplements":{"displaced_free":0.9479664110548764,"displaced_debt":1.0735044309730888},"supplement_arrears":{"displaced_free":0.6047895434099284,"displaced_debt":0.6848810749890224},"total_dividend_payout":48.891424130960466,"owner_dividends":40.429416840559306,"cash_transfer_error":0.0},"groups":[["workers",59.36556362275285,0.22507611520039877,12.61518226983498],["displaced_free",51.119644352345745,0.03118916488635976,10.862924424873471],["displaced_debt",45.24887044559742,0.013972972916885661,9.615384969689451],["owners",485.8736705830362,1.1908912131988991,103.24815499889519]]},{"year":11,"price_index":85.0,"nominal_output":114.47123140994799,"real_capital":305.2101658417527,"firm_cash":28.604314551259506,"private_loan":17.21898860387291,"net_investment":9.718489614986211,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":0.41212682300898495,"displaced_debt":0.4678125770920367},"adaptive":false,"tax_paid":2.0316476204112557,"eligible_dividends":40.63295240822511,"allowance":2.0316476204112557,"tax_arrears":2.1696100184999723,"supplements":{"displaced_free":0.9522521090774878,"displaced_debt":1.0793955113337679},"supplement_arrears":{"displaced_free":1.0169163664189134,"displaced_debt":1.152693652081059},"total_dividend_payout":49.85342355746099,"owner_dividends":40.63295240822511,"cash_transfer_error":0.0},"groups":[["workers",60.32200644840987,0.24769778579121937,12.818426370287098],["displaced_free",51.165022331408686,0.03402599387961071,10.872567245424346],["displaced_debt",45.31124659059283,0.015227720146451029,9.628639900500975],["owners",488.1254717622092,1.2202137204704153,103.72666274946945]]},{"year":12,"price_index":85.0,"nominal_output":115.7899513668685,"real_capital":317.2682481957132,"firm_cash":28.40735465849943,"private_loan":17.005506883036443,"net_investment":10.249370000866435,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.3962904707647712,"displaced_debt":0.45219224104480515},"adaptive":false,"tax_paid":2.044558850490327,"eligible_dividends":40.89117700980654,"allowance":2.044558850490327,"tax_arrears":3.0180927303095486,"supplements":{"displaced_free":0.9573544634730282,"displaced_debt":1.0872043870172987},"supplement_arrears":{"displaced_free":1.4132068371836846,"displaced_debt":1.604885893125864},"total_dividend_payout":50.84246352515136,"owner_dividends":40.89117700980654,"cash_transfer_error":0.0},"groups":[["workers",61.26159522344809,0.2706995993110685,13.018088984982718],["displaced_free",51.21904726030265,0.03686474338907133,10.884047542814313],["displaced_debt",45.393928803712576,0.01648349497490084,9.646209870788924],["owners",490.68034403069595,1.2522492067779871,104.26957310652288]]},{"year":13,"price_index":85.0,"nominal_output":117.14375909666036,"real_capital":329.97121506478095,"firm_cash":28.20594068551175,"private_loan":16.791719443769505,"net_investment":10.797521838707581,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.3795626049937951,"displaced_debt":0.43513684741982384},"adaptive":false,"tax_paid":2.059856463613574,"eligible_dividends":41.19712927227148,"allowance":2.059856463613574,"tax_arrears":3.8327921827231677,"supplements":{"displaced_free":0.9634875952534542,"displaced_debt":1.09636886836012},"supplement_arrears":{"displaced_free":1.7927694421774794,"displaced_debt":2.0400227405456883},"total_dividend_payout":51.85781932249526,"owner_dividends":41.19712927227148,"cash_transfer_error":0.0},"groups":[["workers",62.17655696158124,0.29407877994192805,13.212518354336014],["displaced_free",51.28398630268363,0.0397057363589228,10.89784708932027],["displaced_debt",45.49096448851892,0.0177410681470593,9.66682995381027],["owners",493.5919417477614,1.2871015062740583,104.88828762139929]]},{"year":14,"price_index":85.0,"nominal_output":118.53155717467389,"real_capital":343.33997458008463,"firm_cash":28.0004721033335,"private_loan":16.577553156656975,"net_investment":11.363445588008105,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.3622009482198447,"displaced_debt":0.4170307594499474},"adaptive":false,"tax_paid":2.0775304977880897,"eligible_dividends":41.55060995576179,"allowance":2.0775304977880897,"tax_arrears":4.61202389039296,"supplements":{"displaced_free":0.9707271285403705,"displaced_debt":1.1068033692477193},"supplement_arrears":{"displaced_free":2.154970390397324,"displaced_debt":2.4570534999956357},"total_dividend_payout":52.89866788100541,"owner_dividends":41.55060995576179,"cash_transfer_error":0.0},"groups":[["workers",63.06586240526531,0.3178262508363076,13.401495761118877],["displaced_free",51.3606401845451,0.04254952352283151,10.914136039215833],["displaced_debt",45.6014474390935,0.01900086983595654,9.690307580807369],["owners",496.8487765591017,1.3248856053846954,105.5803650188091]]},{"year":15,"price_index":85.0,"nominal_output":119.95227364691084,"real_capital":357.39563409813877,"firm_cash":27.791259235858757,"private_loan":16.362943218442442,"net_investment":11.947310590346035,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.3441425855695551,"displaced_debt":0.39787090864629904},"adaptive":false,"tax_paid":2.0975762016599253,"eligible_dividends":41.9515240331985,"allowance":2.0975762016599253,"tax_arrears":5.354037384608814,"supplements":{"displaced_free":0.9790891484465502,"displaced_debt":1.118487053213375},"supplement_arrears":{"displaced_free":2.499112975966879,"displaced_debt":2.854924408641935},"total_dividend_payout":53.96420523518313,"owner_dividends":41.9515240331985,"cash_transfer_error":0.0},"groups":[["workers",63.92833632919969,0.3419326058364427,13.584771469954934],["displaced_free",51.44917921884583,0.045396743877924244,10.932950584004738],["displaced_debt",45.725157034023965,0.020263281237218496,9.71659586973009],["owners",500.4445218729066,1.3657172522921543,106.34446089799265]]},{"year":16,"price_index":85.0,"nominal_output":121.40482462543086,"real_capital":372.15954869848116,"firm_cash":27.578625696215,"private_loan":16.147826548157475,"net_investment":12.549327410291014,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.32535788044644487,"displaced_debt":0.37765409369051817},"adaptive":false,"tax_paid":2.119981320094766,"eligible_dividends":42.39962640189532,"allowance":2.119981320094766,"tax_arrears":6.057049358745777,"supplements":{"displaced_free":0.988571348870137,"displaced_debt":1.1314099712246288},"supplement_arrears":{"displaced_free":2.8244708564133236,"displaced_debt":3.2325785023324536},"total_dividend_payout":55.053618469073136,"owner_dividends":42.39962640189532,"cash_transfer_error":0.0},"groups":[["workers",64.76298907858893,0.3663878915446228,13.762135179200147],["displaced_free",51.54957898803675,0.04824805940611075,10.954285534957808],["displaced_debt",45.861987930613715,0.02152867341536535,9.745672435255415],["owners",504.37100617993116,1.4097140463520366,107.17883881323537]]},{"year":17,"price_index":85.0,"nominal_output":122.8881264365198,"real_capital":387.65335757048473,"firm_cash":27.362902776170785,"private_loan":15.932140638260847,"net_investment":13.16973754120302,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.30582747683944955,"displaced_debt":0.3563768458416783},"adaptive":false,"tax_paid":2.144727442354265,"eligible_dividends":42.8945488470853,"allowance":2.144727442354265,"tax_arrears":6.719253681426904,"supplements":{"displaced_free":0.99916405249598,"displaced_debt":1.145563389858285},"supplement_arrears":{"displaced_free":3.130298333252773,"displaced_debt":3.5889553481741316},"total_dividend_payout":56.16609482738985,"owner_dividends":42.8945488470853,"cash_transfer_error":0.0},"groups":[["workers",65.56899470827967,0.3911816901163077,13.93341137550943],["displaced_free",51.66173702642803,0.05110413615278006,10.978119118115956],["displaced_debt",46.011847657323024,0.022797414061816103,9.77751762718114],["owners",508.6186158326063,1.456995516394048,108.08145586442883]]},{"year":18,"price_index":85.0,"nominal_output":124.40110500116776,"real_capital":403.89902194424,"firm_cash":27.144427429131063,"private_loan":15.71582332221376,"net_investment":13.808814717692016,"money_identity_error":0.0,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.285538905228794,"displaced_debt":0.3340383111714331},"adaptive":false,"tax_paid":2.171790575271318,"eligible_dividends":43.43581150542635,"allowance":2.171790575271318,"tax_arrears":7.3388308978271315,"supplements":{"displaced_free":1.0108535302798058,"displaced_debt":1.1609370449915122},"supplement_arrears":{"displaced_free":3.4158372384815676,"displaced_debt":3.9229936593455648},"total_dividend_payout":57.30082875087582,"owner_dividends":43.43581150542635,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",66.34568763852438,0.4163031845506586,14.09845862318643],["displaced_free",51.78550796766853,0.05396563744999547,11.004420443129563],["displaced_debt",46.17462753520424,0.02406986886209309,9.8121083512309],["owners",513.1764073036418,1.5076832386307477,109.04998655202388]]},{"year":19,"price_index":85.0,"nominal_output":125.94270403265809,"real_capital":420.91886395580843,"firm_cash":26.923540419293758,"private_loan":15.498812805726367,"net_investment":14.466865709833144,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.26448489522794794,"displaced_debt":0.31064084932928493},"adaptive":false,"tax_paid":2.201141756598905,"eligible_dividends":44.0228351319781,"allowance":2.201141756598905,"tax_arrears":7.913956642384364,"supplements":{"displaced_free":1.0236233394124965,"displaced_debt":1.1775184171864084},"supplement_arrears":{"displaced_free":3.6803221337095153,"displaced_debt":4.23363450867485},"total_dividend_payout":58.45702802449355,"owner_dividends":44.0228351319781,"cash_transfer_error":0.0},"groups":[["workers",67.09255645459547,0.4417412240689391,14.257168246601536],["displaced_free",51.920717711426434,0.05683322054932719,11.033152513678116],["displaced_debt",46.350195005503146,0.025346401312018936,9.84941643866942],["owners",518.0322311929602,1.5619009582690675,110.08184912850405]]},{"year":20,"price_index":85.0,"nominal_output":127.51189204548706,"real_capital":438.73560616008916,"firm_cash":26.700584707037898,"private_loan":15.281047774712157,"net_investment":15.144230873638605,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.24266239617166074,"displaced_debt":0.2861900078177282},"adaptive":false,"tax_paid":2.2327476656251934,"eligible_dividends":44.654953312503864,"allowance":2.2327476656251934,"tax_arrears":8.442809046373753,"supplements":{"displaced_free":1.0374550109170135,"displaced_debt":1.19529265470818},"supplement_arrears":{"displaced_free":3.922984529881176,"displaced_debt":4.519824516492578},"total_dividend_payout":59.633919034115294,"owner_dividends":44.654953312503864,"cash_transfer_error":0.0},"groups":[["workers",67.80923629553209,0.4674843877674932,14.409462712800568],["displaced_free",52.067170703827195,0.059707534519934165,11.06427377456328],["displaced_debt",46.5383928145572,0.02662737208269076,9.889408473093404],["owners",523.1728550228727,1.6197747166608978,111.17423169236045]]}]}},"capital_only__1.00__0.5__0.10":{"mode":"capital_only","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":38.36610352615379,"sum_grants_paid":38.36610352615379,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-38.36610352615379,"terminal_capital_change_pct":4.713379470570622,"terminal_dividend_change_pct":2.16123123544234},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":3.8074393895936733,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":3.906237802517131,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":3.9964681522550225,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":4.078192699028762,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":4.105729072749513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":4.13911250825406,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":4.177064416589288,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":4.219603151647071,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":4.266726373877105,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":4.318418850489277,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":4.374653131681273,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":4.4353905432498655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":4.500582221732622,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":4.57017017872345,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":162.44217970790888,"displaced_free":131.37542664433025,"displaced_debt":143.57301948605613,"owners":149.2630455318842},"consumption_index":{"workers":164.38979365940367,"displaced_free":131.97231220175638,"displaced_debt":144.93754373145225,"owners":153.31467420399616},"wealth_change":{"workers":165.9703773561306,"displaced_free":152.34417493257644,"displaced_debt":105.72557162536806,"owners":1014.4307192805873},"real_wealth":{"workers":385.9703773561306,"displaced_free":372.34417493257644,"displaced_debt":125.72557162536806,"owners":4034.4307192805873},"equity_share":{"workers":0.22057895165296373,"displaced_free":0.029089855140288494,"displaced_debt":0.013092903597585416,"owners":0.7372382896091623},"government_net_debt_to_output_pct":24.581597067600573,"max_money_error":8.526512829121202e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.34195275358286,"firm_cash":31.277078659652574,"private_loan":18.867451021353464,"net_investment":8.30123773338164,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.65983318593614,0.005842596492182662,8.627015092125188],["owners",385.5766843534272,1.0307216875434162,90.73625235056195]]},{"year":4,"price_index":92.5,"nominal_output":105.841119174446,"real_capital":234.45677432144393,"firm_cash":30.818772693956326,"private_loan":18.682672274956623,"net_investment":8.431209950271494,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":34.55603968879575,"allowance":3.455603968879575,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.98083938083451,"owner_dividends":34.55603968879575,"cash_transfer_error":0.0},"groups":[["workers",48.684225658688575,0.10244217917030704,11.258227183571734],["displaced_free",45.58999669448156,0.01453176816769362,10.542686735598862],["displaced_debt",38.38526398070954,0.006841400526760176,8.876592295539083],["owners",404.69363781317276,1.052156470900292,93.5854037442962]]},{"year":5,"price_index":91.0,"nominal_output":107.37514214284248,"real_capital":243.79252702613996,"firm_cash":30.375598204607673,"private_loan":18.493108318058177,"net_investment":8.495534961273378,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":35.816547829643135,"allowance":3.5816547829643137,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.031356607131855,"owner_dividends":35.816547829643135,"cash_transfer_error":0.0},"groups":[["workers",50.42153631594664,0.12123258391080119,11.47089951187786],["displaced_free",47.306790027988285,0.017039259435309803,10.762294731367335],["displaced_debt",40.23544476319216,0.0078829607294989,9.153563683626217],["owners",422.1180789265238,1.0740607535461721,96.03186295578418]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.79419311412376,"real_capital":253.2993909060917,"firm_cash":29.956931802265892,"private_loan":18.298082978675932,"net_investment":8.519612630879834,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":36.9654965108675,"allowance":3.6965496510867504,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":41.99564483559282,"owner_dividends":36.9654965108675,"cash_transfer_error":0.0},"groups":[["workers",52.18359362708901,0.14066606805418022,11.691132033761287],["displaced_free",49.06716943822133,0.019636530911828067,10.992933152986124],["displaced_debt",42.204817636382074,0.008971084940644473,9.455502412766368],["owners",438.06907752046976,1.0961402861490326,98.14432217525908]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.08751889640672,"real_capital":262.9657707044391,"firm_cash":29.573612481366645,"private_loan":18.095731089044342,"net_investment":8.538635488540194,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":37.997758371772,"allowance":3.7997758371772004,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.86563917230504,"owner_dividends":37.997758371772,"cash_transfer_error":0.0},"groups":[["workers",53.96535318137938,0.16075626359899467,11.917348827554612],["displaced_free",50.68664968825198,0.02233903967573353,11.193301806155645],["displaced_debt",44.08408897921024,0.010116472995162903,9.73523631624226],["owners",452.44028047269194,1.1183643607724412,99.9138952710528]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.24996538636601,"real_capital":272.7427432355093,"firm_cash":29.218206240534453,"private_loan":17.887775456016882,"net_investment":8.519933205646907,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":38.91449610912977,"allowance":3.8914496109129773,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.63747403977451,"owner_dividends":38.91449610912977,"cash_transfer_error":0.0},"groups":[["workers",55.76113639102125,0.18151491731557773,12.147961856615344],["displaced_free",52.33921644672219,0.025126758149153834,11.402472154464478],["displaced_debt",46.07157905687378,0.011309661053517182,10.037022580247505],["owners",465.1796518330809,1.1404704470435123,101.34270986363549]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.27197675581657,"real_capital":282.57238271565745,"firm_cash":28.890967061301808,"private_loan":17.673871081032335,"net_investment":8.456879483782615,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.343525586788135,"eligible_dividends":39.71431759840835,"allowance":3.971431759840835,"tax_arrears":0.0,"supplements":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.30398256686243,"owner_dividends":39.71431759840835,"cash_transfer_error":0.0},"groups":[["workers",57.566226712056874,0.20295089915249673,12.381701348843265],["displaced_free",54.03734676977909,0.028000851847512203,11.622687947465415],["displaced_debt",48.195015824457364,0.012552792691703929,10.36608314500182],["owners",476.2260227215598,1.162163646449597,102.42964885261134]]},{"year":10,"price_index":85.0,"nominal_output":113.14362453593988,"real_capital":292.39244544324055,"firm_cash":28.593357195626393,"private_loan":17.453422665178678,"net_investment":8.347053318445631,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.9533317535591985,"eligible_dividends":40.39407349007122,"allowance":4.0394073490071225,"tax_arrears":0.0,"supplements":{"displaced_free":1.3876398912162786,"displaced_debt":1.5656918623429201},"supplement_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":0.0},"total_dividend_payout":48.8577184019549,"owner_dividends":40.39407349007122,"cash_transfer_error":0.0},"groups":[["workers",59.37594301592274,0.22507106966205234,12.617387890883583],["displaced_free",55.77501061287824,0.030964462484832832,11.852189755236626],["displaced_debt",50.460266777748565,0.013849548079078388,10.722806690271574],["owners",485.5045475860815,1.183132777284583,103.16971636204232]]},{"year":11,"price_index":85.0,"nominal_output":114.30915578164452,"real_capital":302.8233509076822,"firm_cash":28.43177846578267,"private_loan":17.21398283619171,"net_investment":8.8662696447754,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.911587020512277,"eligible_dividends":40.494617065690655,"allowance":4.0494617065690655,"tax_arrears":0.0,"supplements":{"displaced_free":1.3643789320864725,"displaced_debt":1.5472080884258046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.73186683623338,"owner_dividends":40.494617065690655,"cash_transfer_error":0.0},"groups":[["workers",60.35811183020029,0.24768427099463736,12.826098763917562],["displaced_free",55.528718104445,0.03408017783196726,11.799852597194562],["displaced_debt",50.26455623039087,0.015258017661354657,10.68121819895806],["owners",486.6750738757517,1.2071994552280678,103.41845319859723]]},{"year":12,"price_index":85.0,"nominal_output":115.51755316601025,"real_capital":313.8879723901373,"firm_cash":28.264343773519087,"private_loan":16.97613421549769,"net_investment":9.40492826008682,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8930415622999033,"eligible_dividends":40.63919303909412,"allowance":4.063919303909412,"tax_arrears":0.0,"supplements":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.63816487450767,"owner_dividends":40.63919303909412,"cash_transfer_error":0.0},"groups":[["workers",61.31805817703078,0.27069022945445037,13.03008736261904],["displaced_free",55.41506400957669,0.037172999261024506,11.775701102035047],["displaced_debt",50.18184665006933,0.0166571271948489,10.663642413139733],["owners",488.0310927590612,1.234039763263487,103.70660721130051]]},{"year":13,"price_index":85.0,"nominal_output":116.76792842031914,"real_capital":325.60969344194876,"firm_cash":28.091383618430076,"private_loan":16.73867120207695,"net_investment":9.963462894039736,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.874555916027193,"eligible_dividends":40.83690311201295,"allowance":4.083690311201295,"tax_arrears":0.0,"supplements":{"displaced_free":1.3430502002472493,"displaced_debt":1.531505715779944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":51.57594631523934,"owner_dividends":40.83690311201295,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",62.25533557305646,0.2940805200113387,13.229258809274498],["displaced_free",55.30288447320617,0.04025940417380449,11.75186295055631],["displaced_debt",50.098295814140585,0.01805396845026502,10.645887860504875],["owners",489.8051827751334,1.2637574191204657,104.08360133971584]]},{"year":14,"price_index":85.0,"nominal_output":118.05934534930365,"real_capital":338.01267279907796,"firm_cash":27.91329677606395,"private_loan":16.50161644209531,"net_investment":10.542532453559815,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8567622054578816,"eligible_dividends":41.08743569671373,"allowance":4.108743569671374,"tax_arrears":0.0,"supplements":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":52.54450901197773,"owner_dividends":41.08743569671373,"cash_transfer_error":0.0},"groups":[["workers",63.1681741755727,0.3178471873024153,13.4232370123092],["displaced_free",55.19570904804933,0.04333922938239628,11.729088172710483],["displaced_debt",50.01706724503412,0.0194484082148629,10.62862678956975],["owners",491.98427383959995,1.2964838139808683,104.54665819091498]]},{"year":15,"price_index":85.0,"nominal_output":119.39085655983783,"real_capital":351.1213165334061,"firm_cash":27.73037265358518,"private_loan":16.264957475233054,"net_investment":11.142347174178909,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.8395896958757794,"eligible_dividends":41.391119201549344,"allowance":4.139111920154934,"tax_arrears":0.0,"supplements":{"displaced_free":1.3232317340161053,"displaced_debt":1.5163579618596739},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.54314241987837,"owner_dividends":41.391119201549344,"cash_transfer_error":0.0},"groups":[["workers",64.05502021721907,0.34198148265600437,13.611691796159052],["displaced_free",55.09304188958229,0.046412787326625904,11.707271401536236],["displaced_debt",49.93790783145538,0.020840519784640885,10.611805414184268],["owners",494.566372119122,1.3323510435350372,105.09535407531342]]},{"year":16,"price_index":85.0,"nominal_output":120.76145359092308,"real_capital":364.9603053455368,"firm_cash":27.542921724846927,"private_loan":16.02868370858104,"net_investment":11.763140490311102,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.822993294231729,"eligible_dividends":41.74807096810119,"allowance":4.174807096810119,"tax_arrears":0.0,"supplements":{"displaced_free":1.3139292293165818,"displaced_debt":1.5090640649151468},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":54.57109019319231,"owner_dividends":41.74807096810119,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",64.91449640279457,0.36647396737249033,13.794330485593846],["displaced_free",54.9945447809991,0.04948035195303208,11.686340765962308],["displaced_debt",49.86067833439567,0.022230365470829218,10.595394146059078],["owners",497.54698560165474,1.3714934400446206,105.72873444035163]]},{"year":17,"price_index":85.0,"nominal_output":122.17008117723356,"real_capital":379.5546090018038,"firm_cash":27.35126923264828,"private_loan":15.792785266009332,"net_investment":12.405158107826935,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.806931765035393,"eligible_dividends":42.15823454423363,"allowance":4.215823454423363,"tax_arrears":0.0,"supplements":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999636},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.62756088292517,"owner_dividends":42.15823454423363,"cash_transfer_error":0.0},"groups":[["workers",65.7454022700564,0.3913145811769915,13.970897982386985],["displaced_free",54.89991031061042,0.0525421762790868,11.666230941004715],["displaced_debt",49.78524955447021,0.02361800336830984,10.57936553032492],["owners",500.9196485904848,1.4140475146967504,106.44542532547803]]},{"year":18,"price_index":85.0,"nominal_output":123.61564917240779,"real_capital":394.9295051659377,"firm_cash":27.15575314177645,"private_loan":15.557252949253272,"net_investment":13.068661739513843,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7913677916715454,"eligible_dividends":42.62138781540964,"allowance":4.262138781540965,"tax_arrears":0.0,"supplements":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.71173687930584,"owner_dividends":42.62138781540964,"cash_transfer_error":0.0},"groups":[["workers",66.54671661222544,0.4164927098101257,14.141177280097905],["displaced_free",54.80886108185577,0.055598494159450895,11.64688297989435],["displaced_debt",49.711503771137075,0.025003487584521963,10.563694551366627],["owners",504.6760004248873,1.4601519701355223,107.24365009028855]]},{"year":19,"price_index":85.0,"nominal_output":125.09704394179684,"real_capital":411.1106016659552,"firm_cash":26.956722020804442,"private_loan":15.322078175842172,"net_investment":13.753932025014834,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7762675011561377,"eligible_dividends":43.137153893288165,"allowance":4.3137153893288165,"tax_arrears":0.0,"supplements":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.82278295634763,"owner_dividends":43.137153893288165,"cash_transfer_error":0.0},"groups":[["workers",67.31759663167927,0.44199725514986776,14.304989284231842],["displaced_free",54.72114601384,0.05864952221038842,11.628243527940999],["displaced_debt",49.639333410166174,0.02638686860458726,10.548358349660312],["owners",508.8058961163803,1.5099477269250294,108.12125292473081]]},{"year":20,"price_index":85.0,"nominal_output":126.61313900708387,"real_capital":428.12386176870416,"firm_cash":26.75453302006315,"private_loan":15.087252924767025,"net_investment":14.461271087336627,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.761600069614582,"eligible_dividends":43.70501326005687,"allowance":4.370501326005687,"tax_arrears":0.0,"supplements":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":58.959854255312905,"owner_dividends":43.70501326005687,"cash_transfer_error":0.0},"groups":[["workers",68.05737457499312,0.46781670622863214,14.462192097186037],["displaced_free",54.63653725152714,0.061695461486317923,11.610264165949516],["displaced_debt",49.56863995615668,0.02776819361091165,10.533335990683295],["owners",513.297529234979,1.563577965014572,109.07572496243304]]}]}},"capital_only__1.00__0.5__0.20":{"mode":"capital_only","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":38.36610352615379,"sum_grants_paid":38.36610352615379,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-38.36610352615379,"terminal_capital_change_pct":4.713379470570622,"terminal_dividend_change_pct":2.16123123544234},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":7.165342631109542,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":7.3995981539961395,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":7.614878779187347,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":7.812475605034262,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":7.992936304510045,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":8.156385398057523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":8.211458145499027,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":8.27822501650812,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":8.354128833178576,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":8.439206303294142,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":8.53345274775421,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":8.636837700978553,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":8.749306263362547,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":8.870781086499731,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":9.001164443465244,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":9.1403403574469,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":162.44217970790888,"displaced_free":131.37542664433025,"displaced_debt":143.57301948605613,"owners":149.2630455318842},"consumption_index":{"workers":164.38979365940367,"displaced_free":131.97231220175638,"displaced_debt":144.93754373145225,"owners":153.31467420399616},"wealth_change":{"workers":165.9703773561306,"displaced_free":152.34417493257644,"displaced_debt":105.72557162536806,"owners":1014.4307192805873},"real_wealth":{"workers":385.9703773561306,"displaced_free":372.34417493257644,"displaced_debt":125.72557162536806,"owners":4034.4307192805873},"equity_share":{"workers":0.22057895165296373,"displaced_free":0.029089855140288494,"displaced_debt":0.013092903597585416,"owners":0.7372382896091623},"government_net_debt_to_output_pct":24.581597067600573,"max_money_error":8.526512829121202e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.34195275358286,"firm_cash":31.277078659652574,"private_loan":18.867451021353464,"net_investment":8.30123773338164,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.65983318593614,0.005842596492182662,8.627015092125188],["owners",385.5766843534272,1.0307216875434162,90.73625235056195]]},{"year":4,"price_index":92.5,"nominal_output":105.841119174446,"real_capital":234.45677432144393,"firm_cash":30.818772693956326,"private_loan":18.682672274956623,"net_investment":8.431209950271494,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":34.55603968879575,"allowance":6.91120793775915,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.98083938083451,"owner_dividends":34.55603968879575,"cash_transfer_error":0.0},"groups":[["workers",48.684225658688575,0.10244217917030704,11.258227183571734],["displaced_free",45.58999669448156,0.01453176816769362,10.542686735598862],["displaced_debt",38.38526398070954,0.006841400526760176,8.876592295539083],["owners",404.69363781317276,1.052156470900292,93.5854037442962]]},{"year":5,"price_index":91.0,"nominal_output":107.37514214284248,"real_capital":243.79252702613996,"firm_cash":30.375598204607673,"private_loan":18.493108318058177,"net_investment":8.495534961273378,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":35.816547829643135,"allowance":7.163309565928627,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.031356607131855,"owner_dividends":35.816547829643135,"cash_transfer_error":0.0},"groups":[["workers",50.42153631594664,0.12123258391080119,11.47089951187786],["displaced_free",47.306790027988285,0.017039259435309803,10.762294731367335],["displaced_debt",40.23544476319216,0.0078829607294989,9.153563683626217],["owners",422.1180789265238,1.0740607535461721,96.03186295578418]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.79419311412376,"real_capital":253.2993909060917,"firm_cash":29.956931802265892,"private_loan":18.298082978675932,"net_investment":8.519612630879834,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":36.9654965108675,"allowance":7.393099302173501,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":41.99564483559282,"owner_dividends":36.9654965108675,"cash_transfer_error":0.0},"groups":[["workers",52.18359362708901,0.14066606805418022,11.691132033761287],["displaced_free",49.06716943822133,0.019636530911828067,10.992933152986124],["displaced_debt",42.204817636382074,0.008971084940644473,9.455502412766368],["owners",438.06907752046976,1.0961402861490326,98.14432217525908]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.08751889640672,"real_capital":262.9657707044391,"firm_cash":29.573612481366645,"private_loan":18.095731089044342,"net_investment":8.538635488540194,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":37.997758371772,"allowance":7.599551674354401,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.86563917230504,"owner_dividends":37.997758371772,"cash_transfer_error":0.0},"groups":[["workers",53.96535318137938,0.16075626359899467,11.917348827554612],["displaced_free",50.68664968825198,0.02233903967573353,11.193301806155645],["displaced_debt",44.08408897921024,0.010116472995162903,9.73523631624226],["owners",452.44028047269194,1.1183643607724412,99.9138952710528]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.24996538636601,"real_capital":272.7427432355093,"firm_cash":29.218206240534453,"private_loan":17.887775456016882,"net_investment":8.519933205646907,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":38.91449610912977,"allowance":7.7828992218259545,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.63747403977451,"owner_dividends":38.91449610912977,"cash_transfer_error":0.0},"groups":[["workers",55.76113639102125,0.18151491731557773,12.147961856615344],["displaced_free",52.33921644672219,0.025126758149153834,11.402472154464478],["displaced_debt",46.07157905687378,0.011309661053517182,10.037022580247505],["owners",465.1796518330809,1.1404704470435123,101.34270986363549]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.27197675581657,"real_capital":282.57238271565745,"firm_cash":28.890967061301808,"private_loan":17.673871081032335,"net_investment":8.456879483782615,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.343525586788135,"eligible_dividends":39.71431759840835,"allowance":7.94286351968167,"tax_arrears":0.0,"supplements":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.30398256686243,"owner_dividends":39.71431759840835,"cash_transfer_error":0.0},"groups":[["workers",57.566226712056874,0.20295089915249673,12.381701348843265],["displaced_free",54.03734676977909,0.028000851847512203,11.622687947465415],["displaced_debt",48.195015824457364,0.012552792691703929,10.36608314500182],["owners",476.2260227215598,1.162163646449597,102.42964885261134]]},{"year":10,"price_index":85.0,"nominal_output":113.14362453593988,"real_capital":292.39244544324055,"firm_cash":28.593357195626393,"private_loan":17.453422665178678,"net_investment":8.347053318445631,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.9533317535591985,"eligible_dividends":40.39407349007122,"allowance":8.078814698014245,"tax_arrears":0.0,"supplements":{"displaced_free":1.3876398912162786,"displaced_debt":1.5656918623429201},"supplement_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":0.0},"total_dividend_payout":48.8577184019549,"owner_dividends":40.39407349007122,"cash_transfer_error":0.0},"groups":[["workers",59.37594301592274,0.22507106966205234,12.617387890883583],["displaced_free",55.77501061287824,0.030964462484832832,11.852189755236626],["displaced_debt",50.460266777748565,0.013849548079078388,10.722806690271574],["owners",485.5045475860815,1.183132777284583,103.16971636204232]]},{"year":11,"price_index":85.0,"nominal_output":114.30915578164452,"real_capital":302.8233509076822,"firm_cash":28.43177846578267,"private_loan":17.21398283619171,"net_investment":8.8662696447754,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.911587020512277,"eligible_dividends":40.494617065690655,"allowance":8.098923413138131,"tax_arrears":0.0,"supplements":{"displaced_free":1.3643789320864725,"displaced_debt":1.5472080884258046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.73186683623338,"owner_dividends":40.494617065690655,"cash_transfer_error":0.0},"groups":[["workers",60.35811183020029,0.24768427099463736,12.826098763917562],["displaced_free",55.528718104445,0.03408017783196726,11.799852597194562],["displaced_debt",50.26455623039087,0.015258017661354657,10.68121819895806],["owners",486.6750738757517,1.2071994552280678,103.41845319859723]]},{"year":12,"price_index":85.0,"nominal_output":115.51755316601025,"real_capital":313.8879723901373,"firm_cash":28.264343773519087,"private_loan":16.97613421549769,"net_investment":9.40492826008682,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8930415622999033,"eligible_dividends":40.63919303909412,"allowance":8.127838607818823,"tax_arrears":0.0,"supplements":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.63816487450767,"owner_dividends":40.63919303909412,"cash_transfer_error":0.0},"groups":[["workers",61.31805817703078,0.27069022945445037,13.03008736261904],["displaced_free",55.41506400957669,0.037172999261024506,11.775701102035047],["displaced_debt",50.18184665006933,0.0166571271948489,10.663642413139733],["owners",488.0310927590612,1.234039763263487,103.70660721130051]]},{"year":13,"price_index":85.0,"nominal_output":116.76792842031914,"real_capital":325.60969344194876,"firm_cash":28.091383618430076,"private_loan":16.73867120207695,"net_investment":9.963462894039736,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.874555916027193,"eligible_dividends":40.83690311201295,"allowance":8.16738062240259,"tax_arrears":0.0,"supplements":{"displaced_free":1.3430502002472493,"displaced_debt":1.531505715779944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":51.57594631523934,"owner_dividends":40.83690311201295,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",62.25533557305646,0.2940805200113387,13.229258809274498],["displaced_free",55.30288447320617,0.04025940417380449,11.75186295055631],["displaced_debt",50.098295814140585,0.01805396845026502,10.645887860504875],["owners",489.8051827751334,1.2637574191204657,104.08360133971584]]},{"year":14,"price_index":85.0,"nominal_output":118.05934534930365,"real_capital":338.01267279907796,"firm_cash":27.91329677606395,"private_loan":16.50161644209531,"net_investment":10.542532453559815,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8567622054578816,"eligible_dividends":41.08743569671373,"allowance":8.217487139342747,"tax_arrears":0.0,"supplements":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":52.54450901197773,"owner_dividends":41.08743569671373,"cash_transfer_error":0.0},"groups":[["workers",63.1681741755727,0.3178471873024153,13.4232370123092],["displaced_free",55.19570904804933,0.04333922938239628,11.729088172710483],["displaced_debt",50.01706724503412,0.0194484082148629,10.62862678956975],["owners",491.98427383959995,1.2964838139808683,104.54665819091498]]},{"year":15,"price_index":85.0,"nominal_output":119.39085655983783,"real_capital":351.1213165334061,"firm_cash":27.73037265358518,"private_loan":16.264957475233054,"net_investment":11.142347174178909,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.8395896958757794,"eligible_dividends":41.391119201549344,"allowance":8.278223840309868,"tax_arrears":0.0,"supplements":{"displaced_free":1.3232317340161053,"displaced_debt":1.5163579618596739},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.54314241987837,"owner_dividends":41.391119201549344,"cash_transfer_error":0.0},"groups":[["workers",64.05502021721907,0.34198148265600437,13.611691796159052],["displaced_free",55.09304188958229,0.046412787326625904,11.707271401536236],["displaced_debt",49.93790783145538,0.020840519784640885,10.611805414184268],["owners",494.566372119122,1.3323510435350372,105.09535407531342]]},{"year":16,"price_index":85.0,"nominal_output":120.76145359092308,"real_capital":364.9603053455368,"firm_cash":27.542921724846927,"private_loan":16.02868370858104,"net_investment":11.763140490311102,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.822993294231729,"eligible_dividends":41.74807096810119,"allowance":8.349614193620239,"tax_arrears":0.0,"supplements":{"displaced_free":1.3139292293165818,"displaced_debt":1.5090640649151468},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":54.57109019319231,"owner_dividends":41.74807096810119,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",64.91449640279457,0.36647396737249033,13.794330485593846],["displaced_free",54.9945447809991,0.04948035195303208,11.686340765962308],["displaced_debt",49.86067833439567,0.022230365470829218,10.595394146059078],["owners",497.54698560165474,1.3714934400446206,105.72873444035163]]},{"year":17,"price_index":85.0,"nominal_output":122.17008117723356,"real_capital":379.5546090018038,"firm_cash":27.35126923264828,"private_loan":15.792785266009332,"net_investment":12.405158107826935,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.806931765035393,"eligible_dividends":42.15823454423363,"allowance":8.431646908846727,"tax_arrears":0.0,"supplements":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999636},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.62756088292517,"owner_dividends":42.15823454423363,"cash_transfer_error":0.0},"groups":[["workers",65.7454022700564,0.3913145811769915,13.970897982386985],["displaced_free",54.89991031061042,0.0525421762790868,11.666230941004715],["displaced_debt",49.78524955447021,0.02361800336830984,10.57936553032492],["owners",500.9196485904848,1.4140475146967504,106.44542532547803]]},{"year":18,"price_index":85.0,"nominal_output":123.61564917240779,"real_capital":394.9295051659377,"firm_cash":27.15575314177645,"private_loan":15.557252949253272,"net_investment":13.068661739513843,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7913677916715454,"eligible_dividends":42.62138781540964,"allowance":8.52427756308193,"tax_arrears":0.0,"supplements":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.71173687930584,"owner_dividends":42.62138781540964,"cash_transfer_error":0.0},"groups":[["workers",66.54671661222544,0.4164927098101257,14.141177280097905],["displaced_free",54.80886108185577,0.055598494159450895,11.64688297989435],["displaced_debt",49.711503771137075,0.025003487584521963,10.563694551366627],["owners",504.6760004248873,1.4601519701355223,107.24365009028855]]},{"year":19,"price_index":85.0,"nominal_output":125.09704394179684,"real_capital":411.1106016659552,"firm_cash":26.956722020804442,"private_loan":15.322078175842172,"net_investment":13.753932025014834,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7762675011561377,"eligible_dividends":43.137153893288165,"allowance":8.627430778657633,"tax_arrears":0.0,"supplements":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.82278295634763,"owner_dividends":43.137153893288165,"cash_transfer_error":0.0},"groups":[["workers",67.31759663167927,0.44199725514986776,14.304989284231842],["displaced_free",54.72114601384,0.05864952221038842,11.628243527940999],["displaced_debt",49.639333410166174,0.02638686860458726,10.548358349660312],["owners",508.8058961163803,1.5099477269250294,108.12125292473081]]},{"year":20,"price_index":85.0,"nominal_output":126.61313900708387,"real_capital":428.12386176870416,"firm_cash":26.75453302006315,"private_loan":15.087252924767025,"net_investment":14.461271087336627,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.761600069614582,"eligible_dividends":43.70501326005687,"allowance":8.741002652011375,"tax_arrears":0.0,"supplements":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":58.959854255312905,"owner_dividends":43.70501326005687,"cash_transfer_error":0.0},"groups":[["workers",68.05737457499312,0.46781670622863214,14.462192097186037],["displaced_free",54.63653725152714,0.061695461486317923,11.610264165949516],["displaced_debt",49.56863995615668,0.02776819361091165,10.533335990683295],["owners",513.297529234979,1.563577965014572,109.07572496243304]]}]}},"capital_only__1.00__1.0__0.05":{"mode":"capital_only","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":false,"both_annual_floors_met":true,"all_gates_pass":false,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":30.678359243010433,"sum_grants_paid":30.678359243010433,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":12},"adaptive_vs_fixed":{"tax_paid_change":-30.678359243010433,"terminal_capital_change_pct":-3.9600501337076266,"terminal_dividend_change_pct":-1.810465926278293},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":1.7278871940438834,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":1.7913356577773856,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":1.8498995384990349,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":1.9037196947968367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":1.9531189012585655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":1.9982340761275112,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":2.039096349514381,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":2.0528645363747566,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":2.06955625412703,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":2.088532208294644,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":2.1098015758235356,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":2.1333631869385523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":2.1592094252446383,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":2.1873265658406367,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":2.2176952716249327,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":2.250291110866311,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":2.285085089361725,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":160.4350223032525,"displaced_free":126.66940920060341,"displaced_debt":136.88221385894383,"owners":160.05526883622565},"consumption_index":{"workers":162.29536854150135,"displaced_free":127.06168530395449,"displaced_debt":137.89459043975506,"owners":157.98618788055305},"wealth_change":{"workers":165.39008065593794,"displaced_free":148.14293263744793,"displaced_debt":100.88657296681191,"owners":1353.404879104054},"real_wealth":{"workers":385.39008065593794,"displaced_free":368.1429326374479,"displaced_debt":120.88657296681191,"owners":4373.404879104054},"equity_share":{"workers":0.20166387034075742,"displaced_free":0.025869723579829328,"displaced_debt":0.011544777625514976,"owners":0.7609216284538983},"government_net_debt_to_output_pct":20.007839315574426,"max_money_error":7.815970093361102e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":1.5,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":1.5710624999999994,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":1.5846179350183582,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.3659282299221,"firm_cash":31.282720714682412,"private_loan":18.867451021353464,"net_investment":8.323805953500994,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":33.190132250778895,"allowance":1.6595066125389448,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.65983318593614,0.005842596492182662,8.627015092125188],["owners",385.3369295900345,1.0308715342705366,90.67983180026357]]},{"year":4,"price_index":92.5,"nominal_output":105.84449736930968,"real_capital":234.59517172043482,"firm_cash":30.844388214853602,"private_loan":18.682698393812892,"net_investment":8.537050228724254,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":34.55879784420067,"allowance":1.7279398922100335,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.983373026982264,"owner_dividends":34.55879784420067,"cash_transfer_error":0.0},"groups":[["workers",48.6839681974631,0.10244230432506941,11.258167645663343],["displaced_free",45.59376566881755,0.014531506433364733,10.543558310914058],["displaced_debt",38.389330051307304,0.006841259343753312,8.877532574364814],["owners",403.5799067958542,1.0529866696836083,93.32785344654128]]},{"year":5,"price_index":91.0,"nominal_output":107.39415294507388,"real_capital":244.21293008061076,"firm_cash":30.43500179067152,"private_loan":18.49323409089949,"net_investment":8.752160107760105,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":35.83228766753299,"allowance":1.7916143833766496,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.04561470880542,"owner_dividends":35.83228766753299,"cash_transfer_error":0.0},"groups":[["workers",50.419821261215105,0.1212333137807694,11.470509336926437],["displaced_free",47.327926284618385,0.017038008792917423,10.767103229750683],["displaced_debt",40.25865375373306,0.00788227199712364,9.158843728974269],["owners",419.47459242230514,1.0764875610588207,95.43046977607442]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.85044155672,"real_capital":254.22258481382687,"firm_cash":30.055514180857806,"private_loan":18.298088806686934,"net_investment":8.970190587843675,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":37.012660777350725,"allowance":1.8506330388675363,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.037831167540006,"owner_dividends":37.012660777350725,"cash_transfer_error":0.0},"groups":[["workers",52.1777550895788,0.14066811224285242,11.689823976799865],["displaced_free",49.08698902062833,0.01963658676272157,10.997373501736924],["displaced_debt",42.22796574987826,0.008971065428352508,9.46068848050157],["owners",433.66673607917335,1.1012963520173311,97.15802837158402]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.2077356263608,"real_capital":264.66920074482005,"firm_cash":29.715860444837396,"private_loan":18.095465861171224,"net_investment":9.227844072377309,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":38.09965877355027,"allowance":1.9049829386775134,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.9558017197706,"owner_dividends":38.09965877355027,"cash_transfer_error":0.0},"groups":[["workers",53.951171668314466,0.16076001871153442,11.914217076752777],["displaced_free",50.68246806216047,0.022341899322281117,11.192378363727103],["displaced_debt",44.082173100395224,0.010117987761460298,9.734813226337277],["owners",446.10423135528265,1.127662721993851,98.51468442429159]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.465672301755,"real_capital":275.55324032353263,"firm_cash":29.40546197563785,"private_loan":17.887516658004763,"net_investment":9.484663061449552,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":39.09969788351342,"allowance":1.9549848941756711,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.79925422631626,"owner_dividends":39.09969788351342,"cash_transfer_error":0.0},"groups":[["workers",55.73223078185156,0.18152014542252395,12.14166456318909],["displaced_free",52.33376038142267,0.025129466845108618,11.401283511667081],["displaced_debt",46.06914587141087,0.011311138927169498,10.036492493414508],["owners",456.7945351301697,1.1555610996646117,99.51595229621554]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.6178066384792,"real_capital":287.23033845227013,"firm_cash":29.201872463759436,"private_loan":17.662089218766006,"net_investment":10.046330976275868,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.15816348576533923,"displaced_debt":0.18457985104551788},"adaptive":false,"tax_paid":2.000782249977278,"eligible_dividends":40.01564499954556,"allowance":2.000782249977278,"tax_arrears":0.342743336810857,"supplements":{"displaced_free":0.9232876643447571,"displaced_debt":1.0774945856325207},"supplement_arrears":{"displaced_free":0.15816348576533923,"displaced_debt":0.18457985104551788},"total_dividend_payout":47.5633549788594,"owner_dividends":40.01564499954556,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",57.513874940655775,0.20295595778940118,12.370441204908287],["displaced_free",52.377809944318564,0.028118115361934877,11.265744466471965],["displaced_debt",46.26190967390392,0.012621238273446838,9.950298675550883],["owners",465.7302075823161,1.1870288445383437,100.17214378602401]]},{"year":10,"price_index":85.0,"nominal_output":113.69994799655788,"real_capital":299.9622284366399,"firm_cash":29.073039622539056,"private_loan":17.432414942813583,"net_investment":10.822106486714318,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.4289926854316791,"displaced_debt":0.4802413371409673},"adaptive":false,"tax_paid":2.044097730986552,"eligible_dividends":40.88195461973104,"allowance":2.044097730986552,"tax_arrears":1.2519773593835035,"supplements":{"displaced_free":0.9586472057845993,"displaced_debt":1.0854505252019528},"supplement_arrears":{"displaced_free":0.5871561711970185,"displaced_debt":0.6648211881864852},"total_dividend_payout":49.27496099741841,"owner_dividends":40.88195461973104,"cash_transfer_error":0.0},"groups":[["workers",59.2788700723245,0.22507695123687235,12.596759890368956],["displaced_free",51.23273512007222,0.031187195043841473,10.886956213015347],["displaced_debt",45.37535850213832,0.013972263426108146,9.64226368170439],["owners",473.23795128144224,1.2233893559356808,100.56306464730648]]},{"year":11,"price_index":85.0,"nominal_output":115.18903619051787,"real_capital":313.3399086047919,"firm_cash":28.837997988102792,"private_loan":17.218828200774524,"net_investment":11.371028142929191,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":0.3970734189441677,"displaced_debt":0.4507850156872424},"adaptive":false,"tax_paid":2.0637285858808676,"eligible_dividends":41.27457171761735,"allowance":2.0637285858808676,"tax_arrears":2.099835794014913,"supplements":{"displaced_free":0.9673055131423051,"displaced_debt":1.0964230727385622},"supplement_arrears":{"displaced_free":0.9842295901411863,"displaced_debt":1.1156062038737276},"total_dividend_payout":50.3917771428884,"owner_dividends":41.27457171761735,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",60.192031346058194,0.2476859473124891,12.790806661037365],["displaced_free",51.3244113156244,0.03402709170359881,10.906437404570186],["displaced_debt",45.491538417231844,0.015228656026337906,9.666951913661768],["owners",477.69874905166205,1.2621898735912118,101.51098417347818]]},{"year":12,"price_index":85.0,"nominal_output":116.70672624650118,"real_capital":327.3974518121272,"firm_cash":28.60304636993343,"private_loan":17.004801882595842,"net_investment":11.948911726234996,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.37698639828112623,"displaced_debt":0.4302561879916247},"adaptive":false,"tax_paid":2.0857989760271525,"eligible_dividends":41.715979520543044,"allowance":2.0857989760271525,"tax_arrears":2.9070783802876634,"supplements":{"displaced_free":0.9766585359566732,"displaced_debt":1.1091404400704792},"supplement_arrears":{"displaced_free":1.3612159884223125,"displaced_debt":1.5458623918653522},"total_dividend_payout":51.53004468487588,"owner_dividends":41.715979520543044,"cash_transfer_error":0.0},"groups":[["workers",61.088277665946414,0.27065828420823274,12.981259004013612],["displaced_free",51.42344332189419,0.03687157066514254,10.927481705902515],["displaced_debt",45.6261928948639,0.016487634368565457,9.695565990158576],["owners",482.247885065925,1.3040197270862006,102.47767557650906]]},{"year":13,"price_index":85.0,"nominal_output":118.25343408768624,"real_capital":342.154339717369,"firm_cash":28.36498015794229,"private_loan":16.790222030479015,"net_investment":12.543354719455508,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.3560494586447748,"displaced_debt":0.40833055752230707},"adaptive":false,"tax_paid":2.1101758998601112,"eligible_dividends":42.203517997202226,"allowance":2.1101758998601112,"tax_arrears":3.6714583964547454,"supplements":{"displaced_free":0.9870007416024745,"displaced_debt":1.1231751582576368},"supplement_arrears":{"displaced_free":1.7172654470670872,"displaced_debt":1.9541929493876593},"total_dividend_payout":52.69007556576467,"owner_dividends":42.203517997202226,"cash_transfer_error":0.0},"groups":[["workers",61.9557445352483,0.29399315135019016,13.165595713740263],["displaced_free",51.53294902873208,0.03972082406449514,10.950751668605566],["displaced_debt",45.77479579331616,0.017749868792782085,9.727144106079683],["owners",487.12062423392814,1.348957422164582,103.51313264970973]]},{"year":14,"price_index":85.0,"nominal_output":119.82785601142247,"real_capital":357.6310555346954,"firm_cash":28.1243381083262,"private_loan":16.575016321831434,"net_investment":13.155208444727435,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.3345421323634623,"displaced_debt":0.3854101821952154},"adaptive":false,"tax_paid":2.136809890899204,"eligible_dividends":42.73619781798408,"allowance":2.136809890899204,"tax_arrears":4.391410711013423,"supplements":{"displaced_free":0.9983859443967529,"displaced_debt":1.1384239465024513},"supplement_arrears":{"displaced_free":2.05180757943055,"displaced_debt":2.3396031315828747},"total_dividend_payout":53.87089200856684,"owner_dividends":42.73619781798408,"cash_transfer_error":0.0},"groups":[["workers",62.79424091015313,0.31767944959831906,13.343776193407539],["displaced_free",51.65349823478914,0.04257539420455963,10.976368374892692],["displaced_debt",45.93625355120242,0.01901578472600315,9.761453879630515],["owners",492.29347439228985,1.3971186754614695,104.6123633083616]]},{"year":15,"price_index":85.0,"nominal_output":121.42881040634457,"real_capital":373.8482828246544,"firm_cash":27.881458197530115,"private_loan":16.359122016628476,"net_investment":13.78464319646514,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.3124128224947029,"displaced_debt":0.361503741402583},"adaptive":false,"tax_paid":2.1656731319784934,"eligible_dividends":43.31346263956987,"allowance":2.1656731319784934,"tax_arrears":5.065327274910709,"supplements":{"displaced_free":1.0108189115214024,"displaced_debt":1.154854220457091},"supplement_arrears":{"displaced_free":2.364220401925253,"displaced_debt":2.7011068729854575},"total_dividend_payout":55.071607804758415,"owner_dividends":43.31346263956987,"cash_transfer_error":0.0},"groups":[["workers",63.60306942933482,0.341706251644332,13.51565225373365],["displaced_free",51.78514141610896,0.0454358911077896,11.004342550923154],["displaced_debt",46.11022115778096,0.020285751227197023,9.798421996028454],["owners",497.7557068311125,1.4486188411032037,105.7730877016114]]},{"year":16,"price_index":85.0,"nominal_output":123.05514885778419,"real_capital":390.8269808375252,"firm_cash":27.63668611328896,"private_loan":16.142478675185426,"net_investment":14.431893310940183,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.2896418495989961,"displaced_debt":0.3366199311811535},"adaptive":false,"tax_paid":2.1967315134515792,"eligible_dividends":43.93463026903159,"allowance":2.1967315134515792,"tax_arrears":5.691589055690859,"supplements":{"displaced_free":1.0242873797175858,"displaced_debt":1.1724441337339935},"supplement_arrears":{"displaced_free":2.6538622515242496,"displaced_debt":3.0377268041666117},"total_dividend_payout":56.29136164333814,"owner_dividends":43.93463026903159,"cash_transfer_error":0.0},"groups":[["workers",64.38174013324843,0.36606225816355975,13.68111977831529],["displaced_free",51.9277487264215,0.048302940123246166,11.034646604364568],["displaced_debt",46.29646729835993,0.021560123823920835,9.837999300901483],["owners",503.4948447700562,1.5035750672464958,106.99265451363694]]},{"year":17,"price_index":85.0,"nominal_output":124.70576600863032,"real_capital":408.58843269570076,"firm_cash":27.390367017704705,"private_loan":15.925027081045146,"net_investment":15.097234079449251,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.2662185548524387,"displaced_debt":0.31076630122326},"adaptive":false,"tax_paid":2.229946908959694,"eligible_dividends":44.59893817919388,"allowance":2.229946908959694,"tax_arrears":6.268573911766558,"supplements":{"displaced_free":1.0387729744829908,"displaced_debt":1.1911739344767034},"supplement_arrears":{"displaced_free":2.9200808063766885,"displaced_debt":3.3484931053898723},"total_dividend_payout":57.52932450647274,"owner_dividends":44.59893817919388,"cash_transfer_error":0.0},"groups":[["workers",65.12991886118186,0.3907359035559665,13.840107758001144],["displaced_free",52.08112561217285,0.051177163879870174,11.06723919258673],["displaced_debt",46.494782835635675,0.02283925084827542,9.880141352572583],["owners",509.4973881025192,1.5621063945076104,108.26819497178533]]},{"year":18,"price_index":85.0,"nominal_output":126.37960489732136,"real_capital":427.1542934407522,"firm_cash":27.142844183993066,"private_loan":15.70670897761349,"net_investment":15.780981633293734,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.24213804809720663,"displaced_debt":0.28395192901138566},"adaptive":false,"tax_paid":2.265277814562953,"eligible_dividends":45.30555629125906,"allowance":2.265277814562953,"tax_arrears":6.794663888875149,"supplements":{"displaced_free":1.0542543874113932,"displaced_debt":1.2110234271515596},"supplement_arrears":{"displaced_free":3.1622188544738954,"displaced_debt":3.6324450344012584},"total_dividend_payout":58.78470367299101,"owner_dividends":45.30555629125906,"cash_transfer_error":0.0},"groups":[["workers",65.84741775348202,0.4157154211515579,13.99257627261493],["displaced_free",52.24504645494416,0.05405917635535399,11.102072371675634],["displaced_debt",46.70495393454593,0.024123474986108694,9.92480271109101],["owners",515.7489372658724,1.6243339273550672,109.5966491689979]]},{"year":19,"price_index":85.0,"nominal_output":128.07566096711366,"real_capital":446.5466371309558,"firm_cash":26.89445779238981,"private_loan":15.48746705076176,"net_investment":16.483492136673036,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.2173995639717734,"displaced_debt":0.2561879272705643},"adaptive":false,"tax_paid":2.3026800099137996,"eligible_dividends":46.053600198275994,"allowance":2.3026800099137996,"tax_arrears":7.268251380117487,"supplements":{"displaced_free":1.070708670668671,"displaced_debt":1.231971339245129},"supplement_arrears":{"displaced_free":3.3796184184456686,"displaced_debt":3.888632961671823},"total_dividend_payout":60.05674572533525,"owner_dividends":46.053600198275994,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",66.53418302581822,0.44098890604830415,14.138513892986373],["displaced_free",52.41926827766828,0.056949580198495046,11.13909450900451],["displaced_debt",46.92675535671314,0.025413133379354164,9.971935513301542],["owners",522.2343284841926,1.6903810022517567,110.97479480289091]]},{"year":20,"price_index":85.0,"nominal_output":129.79298484313765,"real_capital":466.7880029113464,"firm_cash":26.645544017548577,"private_loan":15.267244979546938,"net_investment":17.20516091333201,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.1920055117040551,"displaced_debt":0.2274873913218185},"adaptive":false,"tax_paid":2.342107166588709,"eligible_dividends":46.84214333177418,"allowance":2.342107166588709,"tax_arrears":7.68774428314336,"supplements":{"displaced_free":1.0881118953846192,"displaced_debt":1.2539952712040896},"supplement_arrears":{"displaced_free":3.5716239301497232,"displaced_debt":4.116120352993642},"total_dividend_payout":61.344738632353234,"owner_dividends":46.84214333177418,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",67.19028257618154,0.46654437327691795,14.277935047438579],["displaced_free",52.60353771583715,0.059848965280714886,11.178251764615394],["displaced_debt",47.15994993039624,0.026708557327676644,10.021489360209204],["owners",528.9377570240915,1.760373356219017,112.39927336761944]]}]}},"capital_only__1.00__1.0__0.10":{"mode":"capital_only","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":38.36610352615379,"sum_grants_paid":38.36610352615379,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-38.36610352615379,"terminal_capital_change_pct":-1.930751127044994,"terminal_dividend_change_pct":-0.8522220704976435},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":3.4557743880877667,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":3.582671315554771,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":3.6997990769980698,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":3.8074393895936733,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":3.906237802517131,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":3.9964681522550225,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":4.078192699028762,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":4.105729072749513,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":4.13911250825406,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":4.177064416589288,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":4.219603151647071,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":4.266726373877105,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":4.318418850489277,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":4.374653131681273,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":4.4353905432498655,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":4.500582221732622,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":4.57017017872345,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":160.9191127258959,"displaced_free":131.37542664433025,"displaced_debt":143.57301948605613,"owners":156.17164762051243},"consumption_index":{"workers":162.80050637382493,"displaced_free":131.97231220175638,"displaced_debt":144.93754373145225,"owners":155.40835650342035},"wealth_change":{"workers":165.52779453543315,"displaced_free":152.34763985727085,"displaced_debt":105.73069940930917,"owners":1256.8688733728495},"real_wealth":{"workers":385.52779453543315,"displaced_free":372.34763985727085,"displaced_debt":125.73069940930917,"owners":4276.8688733728495},"equity_share":{"workers":0.20606399294522035,"displaced_free":0.027233051872813083,"displaced_debt":0.012257396602947342,"owners":0.7544455585790193},"government_net_debt_to_output_pct":20.79304207094395,"max_money_error":9.237055564881302e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":3.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":3.1421249999999987,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":3.1692358700367165,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.3659282299221,"firm_cash":31.282720714682412,"private_loan":18.867451021353464,"net_investment":8.323805953500994,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":33.190132250778895,"allowance":3.3190132250778897,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.65983318593614,0.005842596492182662,8.627015092125188],["owners",385.3369295900345,1.0308715342705366,90.67983180026357]]},{"year":4,"price_index":92.5,"nominal_output":105.84449736930968,"real_capital":234.59517172043482,"firm_cash":30.844388214853602,"private_loan":18.682698393812892,"net_investment":8.537050228724254,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":34.55879784420067,"allowance":3.455879784420067,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.983373026982264,"owner_dividends":34.55879784420067,"cash_transfer_error":0.0},"groups":[["workers",48.6839681974631,0.10244230432506941,11.258167645663343],["displaced_free",45.59376566881755,0.014531506433364733,10.543558310914058],["displaced_debt",38.389330051307304,0.006841259343753312,8.877532574364814],["owners",403.5799067958542,1.0529866696836083,93.32785344654128]]},{"year":5,"price_index":91.0,"nominal_output":107.39415294507388,"real_capital":244.21293008061076,"firm_cash":30.43500179067152,"private_loan":18.49323409089949,"net_investment":8.752160107760105,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":35.83228766753299,"allowance":3.583228766753299,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.04561470880542,"owner_dividends":35.83228766753299,"cash_transfer_error":0.0},"groups":[["workers",50.419821261215105,0.1212333137807694,11.470509336926437],["displaced_free",47.327926284618385,0.017038008792917423,10.767103229750683],["displaced_debt",40.25865375373306,0.00788227199712364,9.158843728974269],["owners",419.47459242230514,1.0764875610588207,95.43046977607442]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.85044155672,"real_capital":254.22258481382687,"firm_cash":30.055514180857806,"private_loan":18.298088806686934,"net_investment":8.970190587843675,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":37.012660777350725,"allowance":3.7012660777350725,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.037831167540006,"owner_dividends":37.012660777350725,"cash_transfer_error":0.0},"groups":[["workers",52.1777550895788,0.14066811224285242,11.689823976799865],["displaced_free",49.08698902062833,0.01963658676272157,10.997373501736924],["displaced_debt",42.22796574987826,0.008971065428352508,9.46068848050157],["owners",433.66673607917335,1.1012963520173311,97.15802837158402]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.2077356263608,"real_capital":264.66920074482005,"firm_cash":29.715860444837396,"private_loan":18.095465861171224,"net_investment":9.227844072377309,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":38.09965877355027,"allowance":3.809965877355027,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.9558017197706,"owner_dividends":38.09965877355027,"cash_transfer_error":0.0},"groups":[["workers",53.951171668314466,0.16076001871153442,11.914217076752777],["displaced_free",50.68246806216047,0.022341899322281117,11.192378363727103],["displaced_debt",44.082173100395224,0.010117987761460298,9.734813226337277],["owners",446.10423135528265,1.127662721993851,98.51468442429159]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.465672301755,"real_capital":275.55324032353263,"firm_cash":29.40546197563785,"private_loan":17.887516658004763,"net_investment":9.484663061449552,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":39.09969788351342,"allowance":3.9099697883513422,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.79925422631626,"owner_dividends":39.09969788351342,"cash_transfer_error":0.0},"groups":[["workers",55.73223078185156,0.18152014542252395,12.14166456318909],["displaced_free",52.33376038142267,0.025129466845108618,11.401283511667081],["displaced_debt",46.06914587141087,0.011311138927169498,10.036492493414508],["owners",456.7945351301697,1.1555610996646117,99.51595229621554]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.6178066384792,"real_capital":286.8717973263878,"firm_cash":29.124755212976993,"private_loan":17.673625459456353,"net_investment":9.737861973146096,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.343525586788135,"eligible_dividends":40.01564499954556,"allowance":4.001564499954556,"tax_arrears":0.0,"supplements":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.5633549788594,"owner_dividends":40.01564499954556,"cash_transfer_error":0.0},"groups":[["workers",57.513874940655775,0.20295595778940118,12.370441204908287],["displaced_free",54.03234580743493,0.02800321703810735,11.621612309443977],["displaced_debt",48.19278506961053,0.012554193988873693,10.365603340403302],["owners",465.7302075823161,1.1849699051099798,100.17214378602401]]},{"year":10,"price_index":85.0,"nominal_output":113.65735089763396,"real_capital":298.61891809566004,"firm_cash":28.87442543906179,"private_loan":17.45320103383262,"net_investment":9.985052653881368,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.9533317535591985,"eligible_dividends":40.848562746429806,"allowance":4.084856274642981,"tax_arrears":0.0,"supplements":{"displaced_free":1.3876398912162786,"displaced_debt":1.5656918623429201},"supplement_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":0.0},"total_dividend_payout":49.24301317322547,"owner_dividends":40.848562746429806,"cash_transfer_error":0.0},"groups":[["workers",59.28859023182016,0.22507222615933972,12.598825424261783],["displaced_free",55.77501061287824,0.030966194947180076,11.852189755236626],["displaced_debt",50.460266777748565,0.013850808257248586,10.722806690271574],["owners",472.88927620725093,1.2158571203271005,100.48897119404081]]},{"year":11,"price_index":85.0,"nominal_output":115.03403890481324,"real_capital":311.0307549134598,"firm_cash":28.671505597579078,"private_loan":17.213761204845653,"net_investment":10.550061295129822,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.911587020512277,"eligible_dividends":41.14286408493907,"allowance":4.114286408493907,"tax_arrears":0.0,"supplements":{"displaced_free":1.3643789320864725,"displaced_debt":1.5472080884258046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.27552917860992,"owner_dividends":41.14286408493907,"cash_transfer_error":0.0},"groups":[["workers",60.226066700648914,0.247673182410478,12.798039173887894],["displaced_free",55.528718104445,0.03408191029431451,11.799852597194562],["displaced_debt",50.26455623039087,0.015259277839524854,10.68121819895806],["owners",476.31811299219135,1.2495975171091815,101.21759901084066]]},{"year":12,"price_index":85.0,"nominal_output":116.44803740265812,"real_capital":324.1432808554725,"firm_cash":28.466902412013113,"private_loan":16.975912584151633,"net_investment":11.145647050710778,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8930415622999033,"eligible_dividends":41.47735686251911,"allowance":4.147735686251911,"tax_arrears":0.0,"supplements":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.33602805199359,"owner_dividends":41.47735686251911,"cash_transfer_error":0.0},"groups":[["workers",61.14087256878689,0.27064973327482994,12.992435420867213],["displaced_free",55.41506400957669,0.037174731723371754,11.775701102035047],["displaced_debt",50.18184665006933,0.0166583873730191,10.663642413139733],["owners",479.73922079352025,1.2864881168419535,101.94458441862305]]},{"year":13,"price_index":85.0,"nominal_output":117.89958601223475,"real_capital":337.979343731691,"firm_cash":28.257766858137707,"private_loan":16.738449570730893,"net_investment":11.760653444785774,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.874555916027193,"eligible_dividends":41.86527341062185,"allowance":4.1865273410621855,"tax_arrears":0.0,"supplements":{"displaced_free":1.3430502002472493,"displaced_debt":1.531505715779944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":52.42468950917606,"owner_dividends":41.86527341062185,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",62.02824648904459,0.29399537695145506,13.181002378921976],["displaced_free",55.30288447320617,0.04026113663615174,11.75186295055631],["displaced_debt",50.098295814140585,0.018055228628435217,10.645887860504875],["owners",483.5650068475643,1.3266093322377814,102.75756395510741]]},{"year":14,"price_index":85.0,"nominal_output":119.38732474855605,"real_capital":352.56287998823257,"firm_cash":28.044670267376,"private_loan":16.501394810749254,"net_investment":12.396005818060331,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8567622054578816,"eligible_dividends":42.30533495107795,"allowance":4.230533495107795,"tax_arrears":0.0,"supplements":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":53.54049356141703,"owner_dividends":42.30533495107795,"cash_transfer_error":0.0},"groups":[["workers",62.887250609416476,0.31769990136090276,13.363540754501],["displaced_free",55.19570904804933,0.04334096184474353,11.729088172710483],["displaced_debt",50.01706724503412,0.019449668393033095,10.62862678956975],["owners",487.7684568585979,1.37009471478043,103.65079708245206]]},{"year":15,"price_index":85.0,"nominal_output":120.90997979841937,"real_capital":367.9179963295272,"firm_cash":27.82796727292021,"private_loan":16.264735843886996,"net_investment":13.051848890100473,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.8395896958757794,"eligible_dividends":42.79722089363302,"allowance":4.279722089363302,"tax_arrears":0.0,"supplements":{"displaced_free":1.3232317340161053,"displaced_debt":1.5163579618596739},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.68248484881452,"owner_dividends":42.79722089363302,"cash_transfer_error":0.0},"groups":[["workers",63.716812396987066,0.3417527951733846,13.539822634359751],["displaced_free",55.09304188958229,0.04641451978897315,11.707271401536236],["displaced_debt",49.93790783145538,0.020841779962811082,10.611805414184268],["owners",492.34113889203996,1.4170770096636154,104.62249201455849]]},{"year":16,"price_index":85.0,"nominal_output":122.46626771865526,"real_capital":384.069029009638,"firm_cash":27.608027514859643,"private_loan":16.02846207723498,"net_investment":13.728377778094128,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.822993294231729,"eligible_dividends":43.34041356855618,"allowance":4.334041356855618,"tax_arrears":0.0,"supplements":{"displaced_free":1.3139292293165818,"displaced_debt":1.5090640649151468},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":55.849700788991434,"owner_dividends":43.34041356855618,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",64.51607704517892,0.3661430241237863,13.70966637210052],["displaced_free",54.9945447809991,0.04948208441537933,11.686340765962308],["displaced_debt",49.86067833439567,0.022231625648999415,10.595394146059078],["owners",497.2721192220131,1.4676907705184636,105.67032533467778]]},{"year":17,"price_index":85.0,"nominal_output":124.05491037149828,"real_capital":401.04057648573445,"firm_cash":27.385226245795838,"private_loan":15.792563634663274,"net_investment":14.425815354682001,"money_identity_error":-9.237055564881302e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.806931765035393,"eligible_dividends":43.93425894492816,"allowance":4.393425894492816,"tax_arrears":0.0,"supplements":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999636},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.0411827786237,"owner_dividends":43.93425894492816,"cash_transfer_error":0.0},"groups":[["workers",65.28437534854761,0.39085913129944055,13.872929761566368],["displaced_free",54.89991031061042,0.052543908741434046,11.666230941004715],["displaced_debt",49.78524955447021,0.023619263546480036,10.57936553032492],["owners",502.5488599517481,1.5220723427993812,106.79163273974648]]},{"year":18,"price_index":85.0,"nominal_output":125.67464520370775,"real_capital":418.8575351439872,"firm_cash":27.15994241395169,"private_loan":15.557031317907212,"net_investment":15.14441485951484,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7913677916715454,"eligible_dividends":44.57798026959684,"allowance":4.457798026959685,"tax_arrears":0.0,"supplements":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":58.255983902780805,"owner_dividends":44.57798026959684,"cash_transfer_error":0.0},"groups":[["workers",66.02121739224823,0.4158893123859657,14.029508695852748],["displaced_free",54.80886108185577,0.05560022662179814,11.64688297989435],["displaced_debt",49.711503771137075,0.025004747762692164,10.563694551366627],["owners",508.15735274471564,1.5803599538966957,107.98343745825207]]},{"year":19,"price_index":85.0,"nominal_output":127.32423423204682,"real_capital":437.545136727189,"firm_cash":26.932556778418594,"private_loan":15.32185654449611,"net_investment":15.884461345721505,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7762675011561377,"eligible_dividends":45.27069378503122,"allowance":4.527069378503122,"tax_arrears":0.0,"supplements":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.493175674035115,"owner_dividends":45.27069378503122,"cash_transfer_error":0.0},"groups":[["workers",66.72628280299186,0.44122149013050627,14.17933509563577],["displaced_free",54.72114601384,0.058651254672735666,11.628243527940999],["displaced_debt",49.639333410166174,0.02638812878275746,10.548358349660312],["owners",514.0822807941722,1.6426938124352017,109.2424846687616]]},{"year":20,"price_index":85.0,"nominal_output":129.00247166363275,"real_capital":457.1289870473913,"firm_cash":26.703450277134756,"private_loan":15.087031293420964,"net_investment":16.646272772171983,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.761600069614582,"eligible_dividends":46.01142425360009,"allowance":4.601142425360009,"tax_arrears":0.0,"supplements":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.75185374772456,"owner_dividends":46.01142425360009,"cash_transfer_error":0.0},"groups":[["workers",67.39940963876352,0.46684338567539185,14.322374548237246],["displaced_free",54.63653725152714,0.06169719394866517,11.610264165949516],["displaced_debt",49.56863995615668,0.027769453789081848,10.533335990683295],["owners",520.3071775734511,1.7092162189074043,110.56527523435837]]}]}},"capital_only__1.00__1.0__0.20":{"mode":"capital_only","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"reference":{"displaced_free":40.95180686849347,"displaced_debt":33.60530991982768},"adaptive_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":0.0,"sum_grants_paid":0.0,"sum_requests":0.0,"years_with_unfunded_current_request":0},"fixed_score":{"completed":true,"all_current_requests_funded":true,"both_annual_floors_met":true,"all_gates_pass":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"sum_tax_paid":38.36610352615379,"sum_grants_paid":38.36610352615379,"sum_requests":38.36610352615379,"years_with_unfunded_current_request":0},"adaptive_vs_fixed":{"tax_paid_change":-38.36610352615379,"terminal_capital_change_pct":-1.930751127044994,"terminal_dividend_change_pct":-0.8522220704976435},"adaptive":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":161.35533730662536,"displaced_free":100.0,"displaced_debt":100.0,"owners":164.26748104206598},"consumption_index":{"workers":163.25569724067304,"displaced_free":99.23273657289002,"displaced_debt":99.07120743034054,"owners":164.5181284733485},"wealth_change":{"workers":165.63951782527886,"displaced_free":131.6399701525562,"displaced_debt":81.31842846602422,"owners":1255.612519224661},"real_wealth":{"workers":385.63951782527886,"displaced_free":351.6399701525562,"displaced_debt":101.31842846602422,"owners":4275.612519224661},"equity_share":{"workers":0.21028886881327497,"displaced_free":0.02387915093150267,"displaced_debt":0.010197331089742582,"owners":0.7556346491654798},"government_net_debt_to_output_pct":23.729784304119455,"max_money_error":9.947598300641403e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.36113313465427,"firm_cash":31.28159230367645,"private_loan":18.864629993838545,"net_investment":8.31929230947712,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.228274611829434,0.005857581164894699,8.525458101588121],["owners",385.8164391168198,1.0308265802524004,90.79267290086032]]},{"year":4,"price_index":92.5,"nominal_output":105.84382175046338,"real_capital":234.56749224281248,"firm_cash":30.839265106145707,"private_loan":18.674151167733914,"net_investment":8.515882175046343,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":34.557743880877666,"allowance":6.911548776175533,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.982866312847534,"owner_dividends":34.557743880877666,"cash_transfer_error":0.0},"groups":[["workers",48.68401968582077,0.10244227929600667,11.258179552346053],["displaced_free",45.22709101668364,0.01455696995087403,10.458764797608092],["displaced_debt",36.70740256472184,0.006887196441135945,8.488586843091923],["owners",405.84968835208736,1.0527493098800316,93.8527404314202]]},{"year":5,"price_index":91.0,"nominal_output":107.39035141310325,"real_capital":244.1288495409557,"firm_cash":30.423120932051724,"private_loan":18.483433397819248,"net_investment":8.700835141310336,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":35.82671315554771,"allowance":7.165342631109542,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.042763559827435,"owner_dividends":35.82671315554771,"cash_transfer_error":0.0},"groups":[["workers",50.42016413639815,0.12123316787120393,11.47058734103058],["displaced_free",45.583668072757796,0.01713801151044124,10.370284486552398],["displaced_debt",36.98293011269209,0.007935096275831917,8.41361660063745],["owners",425.0144096926522,1.0758497599502215,96.69077820507837]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"real_capital":254.04040972072949,"firm_cash":30.03634829138324,"private_loan":18.293014321371608,"net_investment":8.88228277648956,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":36.997990769980696,"allowance":7.3995981539961395,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.02939797744807,"owner_dividends":36.997990769980696,"cash_transfer_error":0.0},"groups":[["workers",52.17892152263231,0.14066770396844147,11.69008530266666],["displaced_free",45.56141177775142,0.019760020217704597,10.207508600207769],["displaced_debt",37.000000232591034,0.008997520307514023,8.289423129032416],["owners",443.26758698622626,1.1001306330735552,99.3089882382603]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"real_capital":264.3350196767729,"firm_cash":29.688217033246573,"private_loan":18.102745392974697,"net_investment":9.093572127838328,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":38.07439389593673,"allowance":7.614878779187347,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.938027996138814,"owner_dividends":38.07439389593673,"cash_transfer_error":0.0},"groups":[["workers",53.95395457954348,0.16075929307516756,11.914831636315851],["displaced_free",44.964294270459504,0.022415334838977397,9.929614984726474],["displaced_debt",36.54919340363596,0.010074514241836151,8.071280209969608],["owners",460.58768159378053,1.1258092309001115,101.71311301862653]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"real_capital":274.99880853819593,"firm_cash":29.368039001073356,"private_loan":17.916285186414537,"net_investment":9.292730293525764,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.062378025171306,"allowance":7.812475605034262,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.7675735740669,"owner_dividends":39.062378025171306,"cash_transfer_error":0.0},"groups":[["workers",55.73787078826683,0.18151914642937111,12.142893278872418],["displaced_free",44.015676940393,0.025056010680209375,9.589129619157047],["displaced_debt",35.87551383111951,0.01114436788603378,7.815736941779607],["owners",476.9845464482328,1.152820705297747,103.91449047622214]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"real_capital":286.0113267205912,"firm_cash":29.075937064756268,"private_loan":17.7345114811987,"net_investment":9.474563056922861,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":39.96468152255022,"allowance":7.992936304510045,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.51233523635418,"owner_dividends":39.96468152255022,"cash_transfer_error":0.0},"groups":[["workers",57.52416092571081,0.20295495724746432,12.37265357841797],["displaced_free",42.71770778219926,0.02766234405616718,9.187989734188546],["displaced_debt",34.98352226301626,0.012200768176867289,7.5244731074332405],["owners",492.4518079991637,1.181087165321393,105.91959146188907]]},{"year":10,"price_index":85.0,"nominal_output":113.55496893799244,"real_capital":297.3452151490621,"firm_cash":28.812209056551872,"private_loan":17.55828782582704,"net_investment":9.63380516420024,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":40.781926990287616,"allowance":8.156385398057523,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":49.16622670349433,"owner_dividends":40.781926990287616,"cash_transfer_error":0.0},"groups":[["workers",59.30600767861292,0.22507186857626485,12.602526631705246],["displaced_free",41.08235294117647,0.030214102723336914,8.729999999999999],["displaced_debt",33.88235294117647,0.013237377914347653,7.199999999999999],["owners",506.9657553531473,1.210499986505565,107.7302230125438]]},{"year":11,"price_index":85.0,"nominal_output":114.88662179742103,"real_capital":309.3056793740919,"firm_cash":28.612443198463474,"private_loan":17.39828782582704,"net_investment":10.166394591275306,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.05729072749513,"allowance":8.211458145499027,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.16496634806576,"owner_dividends":41.05729072749513,"cash_transfer_error":0.0},"groups":[["workers",60.25296460058294,0.2476749897253233,12.803754977623875],["displaced_free",41.08235294117647,0.03249645566451338,8.729999999999999],["displaced_debt",33.88235294117647,0.014178554384935886,7.200000000000002],["owners",509.73780316233973,1.2433005637870178,108.31928317199718]]},{"year":12,"price_index":85.0,"nominal_output":116.2539027310404,"real_capital":321.9015081358527,"firm_cash":28.405637929113986,"private_loan":17.23828782582704,"net_investment":10.706454447496668,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.3911250825406,"allowance":8.27822501650812,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.1904270482803,"owner_dividends":41.3911250825406,"cash_transfer_error":0.0},"groups":[["workers",61.17795977739483,0.2706570477479331,13.000316452696401],["displaced_free",41.08235294117647,0.034778808605689854,8.729999999999999],["displaced_debt",33.88235294117647,0.01511973085552412,7.200000000000002],["owners",512.9948495999271,1.2788576185770384,109.0114055399845]]},{"year":13,"price_index":85.0,"nominal_output":117.65437373965199,"real_capital":335.15521659060755,"firm_cash":28.195319611722365,"private_loan":17.07828782582704,"net_investment":11.265652186541658,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":41.77064416589288,"allowance":8.354128833178576,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":52.24078030473899,"owner_dividends":41.77064416589288,"cash_transfer_error":0.0},"groups":[["workers",62.07780518879199,0.2940110516974908,13.191533602618298],["displaced_free",41.08235294117647,0.037061161546866325,8.729999999999999],["displaced_debt",33.88235294117647,0.016060907326112355,7.200000000000002],["owners",516.5932643032834,1.3173114609165986,109.7760686644477]]},{"year":14,"price_index":85.0,"nominal_output":119.08716817203675,"real_capital":349.08957029128027,"firm_cash":27.981758118383706,"private_loan":16.91828782582704,"net_investment":11.844200645571803,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.19603151647071,"allowance":8.439206303294142,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":53.315376129027555,"owner_dividends":42.19603151647071,"cash_transfer_error":0.0},"groups":[["workers",62.95120653704726,0.31772785028217476,13.377131389122543],["displaced_free",41.08235294117647,0.0393435144880428,8.729999999999999],["displaced_debt",33.88235294117648,0.017002083796700592,7.200000000000002],["owners",520.5294074931979,1.3587866573450507,110.61249909230456]]},{"year":15,"price_index":85.0,"nominal_output":120.55139356539941,"real_capital":363.72762160428334,"firm_cash":27.765237512663226,"private_loan":16.75828782582704,"net_investment":12.442343616052597,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":42.66726373877104,"allowance":8.53345274775421,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.413545174049545,"owner_dividends":42.66726373877104,"cash_transfer_error":0.0},"groups":[["workers",63.79710223059786,0.34179767575110603,13.556884224002044],["displaced_free",41.08235294117647,0.04162586742921927,8.729999999999999],["displaced_debt",33.88235294117647,0.01794326026728883,7.199999999999999],["owners",524.7973426134246,1.4034099084074847,111.51943530535272]]},{"year":16,"price_index":85.0,"nominal_output":122.04614267680908,"real_capital":379.0927297717786,"firm_cash":27.546049816390394,"private_loan":16.59828782582704,"net_investment":13.060341942370954,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.18418850489277,"allowance":8.636837700978553,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":55.5346070076068,"owner_dividends":43.18418850489277,"cash_transfer_error":0.0},"groups":[["workers",64.61458899255945,0.3662102705537183,13.73060016091888],["displaced_free",41.08235294117647,0.04390822037039574,8.729999999999999],["displaced_debt",33.88235294117647,0.018884436737877063,7.200000000000002],["owners",529.3896503984149,1.4513099856407436,112.49530070966316]]},{"year":17,"price_index":85.0,"nominal_output":123.57050164890812,"real_capital":395.2085832946005,"firm_cash":27.32449346137255,"private_loan":16.43828782582704,"net_investment":13.698475494398622,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":43.74653131681273,"allowance":8.749306263362547,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":56.67787623668108,"owner_dividends":43.74653131681273,"cash_transfer_error":0.0},"groups":[["workers",65.40292297505373,0.39095494836489003,13.898121132198916],["displaced_free",41.08235294117647,0.04619057331157221,8.729999999999999],["displaced_debt",33.88235294117647,0.019825613208465296,7.200000000000002],["owners",534.2974939335592,1.5026177733553412,113.53821746088131]]},{"year":18,"price_index":85.0,"nominal_output":125.12355744653127,"real_capital":412.09922432184925,"firm_cash":27.10087185665748,"private_loan":16.27828782582704,"net_investment":14.357044873161442,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":44.35390543249866,"allowance":8.870781086499731,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.84266808489845,"owner_dividends":44.35390543249866,"cash_transfer_error":0.0},"groups":[["workers",66.16151536938688,0.4160206582190545,14.059322015994711],["displaced_free",41.08235294117647,0.04847292625274868,8.729999999999999],["displaced_debt",33.882352941176485,0.02076678967905353,7.200000000000002],["owners",539.5107168068779,1.5574663180214494,114.64602732146156]]},{"year":19,"price_index":85.0,"nominal_output":126.70440452566505,"real_capital":429.78907477765836,"firm_cash":26.875492090443096,"private_loan":16.11828782582704,"net_investment":15.03637288743775,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.00582221732622,"allowance":9.001164443465244,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.02830339424878,"owner_dividends":45.00582221732622,"cash_transfer_error":0.0},"groups":[["workers",66.88992651622374,0.44139604766632584,14.214109384697544],["displaced_free",41.08235294117647,0.050755279193925154,8.729999999999999],["displaced_debt",33.88235294117647,0.021707966149641766,7.199999999999999],["owners",545.0179454244021,1.615990888110786,115.81631340268545]]},{"year":20,"price_index":85.0,"nominal_output":128.31215072246667,"real_capital":448.30296397792443,"firm_cash":26.648663774439797,"private_loan":15.958287825827039,"net_investment":15.73680582022618,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":true,"tax_paid":0.0,"eligible_dividends":45.701701787234505,"allowance":9.1403403574469,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.23411304185,"owner_dividends":45.701701787234505,"cash_transfer_error":0.0},"groups":[["workers",67.58785865763863,0.46706952429833615,14.36241996474821],["displaced_free",41.08235294117647,0.053037632135101626,8.729999999999999],["displaced_debt",33.88235294117647,0.02264914262023,7.199999999999999],["owners",550.8066941287706,1.6783290438565575,117.04642250236375]]}]},"fixed":{"completed":true,"failure":null,"summary":{"last_year":20,"income_index":{"workers":160.9191127258959,"displaced_free":131.37542664433025,"displaced_debt":143.57301948605613,"owners":156.17164762051243},"consumption_index":{"workers":162.80050637382493,"displaced_free":131.97231220175638,"displaced_debt":144.93754373145225,"owners":155.40835650342035},"wealth_change":{"workers":165.52779453543315,"displaced_free":152.34763985727085,"displaced_debt":105.73069940930917,"owners":1256.8688733728495},"real_wealth":{"workers":385.52779453543315,"displaced_free":372.34763985727085,"displaced_debt":125.73069940930917,"owners":4276.8688733728495},"equity_share":{"workers":0.20606399294522035,"displaced_free":0.027233051872813083,"displaced_debt":0.012257396602947342,"owners":0.7544455585790193},"government_net_debt_to_output_pct":20.79304207094395,"max_money_error":9.237055564881302e-14},"rows":[{"year":0,"price_index":100.0,"nominal_output":100.0,"real_capital":200.0,"firm_cash":30.0,"private_loan":20.0,"net_investment":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":30.0,"allowance":6.0,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":30.0,"owner_dividends":30.0,"cash_transfer_error":0.0},"groups":[["workers",41.4,0.0,20.0],["displaced_free",41.400000000000006,0.0,20.0],["displaced_debt",34.2,0.0,20.0],["owners",334.7999999999999,1.0,20.0]]},{"year":1,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"real_capital":208.06562043795623,"firm_cash":34.29725781046707,"private_loan":19.22836941760994,"net_investment":7.892785714285722,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.421249999999986,"allowance":6.2842499999999974,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":31.421249999999986,"owner_dividends":31.421249999999986,"cash_transfer_error":0.0},"groups":[["workers",42.306569343065696,0.05096715328467154,10.35],["displaced_free",40.95180686849347,0.007375102625211068,10.018567037470723],["displaced_debt",33.60530991982768,0.003942638012211985,8.221299033957843],["owners",355.2027372262771,1.0,66.33755582390059]]},{"year":2,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"real_capital":216.52308587747302,"firm_cash":31.749174011770013,"private_loan":19.054170406753517,"net_investment":8.111478216991102,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"requested":0.0,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.0},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.0,"eligible_dividends":31.692358700367162,"allowance":6.338471740073433,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.0},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":33.6663139001605,"owner_dividends":31.692358700367162,"cash_transfer_error":0.0},"groups":[["workers",45.33123440866089,0.06670127873833394,10.869193704803918],["displaced_free",43.61784542356491,0.009569035222295528,10.458369754968404],["displaced_debt",35.56356874814081,0.004850784514307086,8.527173870292852],["owners",364.67183452417856,1.0101672734572218,87.438360323411]]},{"year":3,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"real_capital":225.3659282299221,"firm_cash":31.282720714682412,"private_loan":18.867451021353464,"net_investment":8.323805953500994,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.045136440238696465,"requested":0.045136440238696465,"grant_plan":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.045136440238696465,"eligible_dividends":33.190132250778895,"allowance":6.638026450155779,"tax_arrears":0.0,"supplements":{"displaced_free":0.0,"displaced_debt":0.045136440238696465},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":35.85545319064364,"owner_dividends":33.190132250778895,"cash_transfer_error":0.0},"groups":[["workers",46.974920794593224,0.08428057080976098,11.054424295684168],["displaced_free",44.55509385550954,0.012030185624691556,10.484975890997626],["displaced_debt",36.65983318593614,0.005842596492182662,8.627015092125188],["owners",385.3369295900345,1.0308715342705366,90.67983180026357]]},{"year":4,"price_index":92.5,"nominal_output":105.84449736930968,"real_capital":234.59517172043482,"firm_cash":30.844388214853602,"private_loan":18.682698393812892,"net_investment":8.537050228724254,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.21100491793280562,"requested":0.21100491793280562,"grant_plan":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.21100491793280562,"eligible_dividends":34.55879784420067,"allowance":6.911759568840134,"tax_arrears":0.0,"supplements":{"displaced_free":0.037724596801014844,"displaced_debt":0.1732803211317908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":37.983373026982264,"owner_dividends":34.55879784420067,"cash_transfer_error":0.0},"groups":[["workers",48.6839681974631,0.10244230432506941,11.258167645663343],["displaced_free",45.59376566881755,0.014531506433364733,10.543558310914058],["displaced_debt",38.389330051307304,0.006841259343753312,8.877532574364814],["owners",403.5799067958542,1.0529866696836083,93.32785344654128]]},{"year":5,"price_index":91.0,"nominal_output":107.39415294507388,"real_capital":244.21293008061076,"firm_cash":30.43500179067152,"private_loan":18.49323409089949,"net_investment":8.752160107760105,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5094481325271798,"requested":0.5094481325271798,"grant_plan":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.5094481325271798,"eligible_dividends":35.83228766753299,"allowance":7.166457533506598,"tax_arrears":0.0,"supplements":{"displaced_free":0.17703412649565767,"displaced_debt":0.33241400603152216},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":40.04561470880542,"owner_dividends":35.83228766753299,"cash_transfer_error":0.0},"groups":[["workers",50.419821261215105,0.1212333137807694,11.470509336926437],["displaced_free",47.327926284618385,0.017038008792917423,10.767103229750683],["displaced_debt",40.25865375373306,0.00788227199712364,9.158843728974269],["owners",419.47459242230514,1.0764875610588207,95.43046977607442]]},{"year":6,"price_index":89.61538461538461,"nominal_output":108.85044155672,"real_capital":254.22258481382687,"firm_cash":30.055514180857806,"private_loan":18.298088806686934,"net_investment":8.970190587843675,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.8739397782544241,"requested":0.8739397782544241,"grant_plan":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":0.8739397782544241,"eligible_dividends":37.012660777350725,"allowance":7.402532155470145,"tax_arrears":0.0,"supplements":{"displaced_free":0.3524726729256422,"displaced_debt":0.5214671053287819},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":42.037831167540006,"owner_dividends":37.012660777350725,"cash_transfer_error":0.0},"groups":[["workers",52.1777550895788,0.14066811224285242,11.689823976799865],["displaced_free",49.08698902062833,0.01963658676272157,10.997373501736924],["displaced_debt",42.22796574987826,0.008971065428352508,9.46068848050157],["owners",433.66673607917335,1.1012963520173311,97.15802837158402]]},{"year":7,"price_index":88.33333333333333,"nominal_output":110.2077356263608,"real_capital":264.66920074482005,"firm_cash":29.715860444837396,"private_loan":18.095465861171224,"net_investment":9.227844072377309,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.3023108268120192,"requested":1.3023108268120192,"grant_plan":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.3023108268120192,"eligible_dividends":38.09965877355027,"allowance":7.619931754710054,"tax_arrears":0.0,"supplements":{"displaced_free":0.5625904020391855,"displaced_debt":0.7397204247728336},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":43.9558017197706,"owner_dividends":38.09965877355027,"cash_transfer_error":0.0},"groups":[["workers",53.951171668314466,0.16076001871153442,11.914217076752777],["displaced_free",50.68246806216047,0.022341899322281117,11.192378363727103],["displaced_debt",44.082173100395224,0.010117987761460298,9.734813226337277],["owners",446.10423135528265,1.127662721993851,98.51468442429159]]},{"year":8,"price_index":87.14285714285714,"nominal_output":111.465672301755,"real_capital":275.55324032353263,"firm_cash":29.40546197563785,"private_loan":17.887516658004763,"net_investment":9.484663061449552,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.7927092681589145,"requested":1.7927092681589145,"grant_plan":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":1.7927092681589145,"eligible_dividends":39.09969788351342,"allowance":7.8199395767026845,"tax_arrears":0.0,"supplements":{"displaced_free":0.8060182829837402,"displaced_debt":0.9866909851751743},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":45.79925422631626,"owner_dividends":39.09969788351342,"cash_transfer_error":0.0},"groups":[["workers",55.73223078185156,0.18152014542252395,12.14166456318909],["displaced_free",52.33376038142267,0.025129466845108618,11.401283511667081],["displaced_debt",46.06914587141087,0.011311138927169498,10.036492493414508],["owners",456.7945351301697,1.1555610996646117,99.51595229621554]]},{"year":9,"price_index":86.03448275862068,"nominal_output":112.6178066384792,"real_capital":286.8717973263878,"firm_cash":29.124755212976993,"private_loan":17.673625459456353,"net_investment":9.737861973146096,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.343525586788135,"requested":2.343525586788135,"grant_plan":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.343525586788135,"eligible_dividends":40.01564499954556,"allowance":8.003128999909112,"tax_arrears":0.0,"supplements":{"displaced_free":1.0814511501100963,"displaced_debt":1.2620744366780385},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":47.5633549788594,"owner_dividends":40.01564499954556,"cash_transfer_error":0.0},"groups":[["workers",57.513874940655775,0.20295595778940118,12.370441204908287],["displaced_free",54.03234580743493,0.02800321703810735,11.621612309443977],["displaced_debt",48.19278506961053,0.012554193988873693,10.365603340403302],["owners",465.7302075823161,1.1849699051099798,100.17214378602401]]},{"year":10,"price_index":85.0,"nominal_output":113.65735089763396,"real_capital":298.61891809566004,"firm_cash":28.87442543906179,"private_loan":17.45320103383262,"net_investment":9.985052653881368,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.9533317535591985,"requested":2.9533317535591985,"grant_plan":{"displaced_free":1.3876398912162784,"displaced_debt":1.5656918623429201},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.9533317535591985,"eligible_dividends":40.848562746429806,"allowance":8.169712549285961,"tax_arrears":0.0,"supplements":{"displaced_free":1.3876398912162786,"displaced_debt":1.5656918623429201},"supplement_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":0.0},"total_dividend_payout":49.24301317322547,"owner_dividends":40.848562746429806,"cash_transfer_error":0.0},"groups":[["workers",59.28859023182016,0.22507222615933972,12.598825424261783],["displaced_free",55.77501061287824,0.030966194947180076,11.852189755236626],["displaced_debt",50.460266777748565,0.013850808257248586,10.722806690271574],["owners",472.88927620725093,1.2158571203271005,100.48897119404081]]},{"year":11,"price_index":85.0,"nominal_output":115.03403890481324,"real_capital":311.0307549134598,"firm_cash":28.671505597579078,"private_loan":17.213761204845653,"net_investment":10.550061295129822,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.911587020512277,"requested":2.911587020512277,"grant_plan":{"displaced_free":1.3643789320864728,"displaced_debt":1.5472080884258046},"unfunded_request":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.911587020512277,"eligible_dividends":41.14286408493907,"allowance":8.228572816987814,"tax_arrears":0.0,"supplements":{"displaced_free":1.3643789320864725,"displaced_debt":1.5472080884258046},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":50.27552917860992,"owner_dividends":41.14286408493907,"cash_transfer_error":0.0},"groups":[["workers",60.226066700648914,0.247673182410478,12.798039173887894],["displaced_free",55.528718104445,0.03408191029431451,11.799852597194562],["displaced_debt",50.26455623039087,0.015259277839524854,10.68121819895806],["owners",476.31811299219135,1.2495975171091815,101.21759901084066]]},{"year":12,"price_index":85.0,"nominal_output":116.44803740265812,"real_capital":324.1432808554725,"firm_cash":28.466902412013113,"private_loan":16.975912584151633,"net_investment":11.145647050710778,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8930415622999033,"requested":2.8930415622999033,"grant_plan":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8930415622999033,"eligible_dividends":41.47735686251911,"allowance":8.295471372503822,"tax_arrears":0.0,"supplements":{"displaced_free":1.3536449342377994,"displaced_debt":1.5393966280621039},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":51.33602805199359,"owner_dividends":41.47735686251911,"cash_transfer_error":0.0},"groups":[["workers",61.14087256878689,0.27064973327482994,12.992435420867213],["displaced_free",55.41506400957669,0.037174731723371754,11.775701102035047],["displaced_debt",50.18184665006933,0.0166583873730191,10.663642413139733],["owners",479.73922079352025,1.2864881168419535,101.94458441862305]]},{"year":13,"price_index":85.0,"nominal_output":117.89958601223475,"real_capital":337.979343731691,"firm_cash":28.257766858137707,"private_loan":16.738449570730893,"net_investment":11.760653444785774,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.874555916027193,"requested":2.874555916027193,"grant_plan":{"displaced_free":1.3430502002472493,"displaced_debt":1.5315057157799439},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.874555916027193,"eligible_dividends":41.86527341062185,"allowance":8.373054682124371,"tax_arrears":0.0,"supplements":{"displaced_free":1.3430502002472493,"displaced_debt":1.531505715779944},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":52.42468950917606,"owner_dividends":41.86527341062185,"cash_transfer_error":4.440892098500626e-16},"groups":[["workers",62.02824648904459,0.29399537695145506,13.181002378921976],["displaced_free",55.30288447320617,0.04026113663615174,11.75186295055631],["displaced_debt",50.098295814140585,0.018055228628435217,10.645887860504875],["owners",483.5650068475643,1.3266093322377814,102.75756395510741]]},{"year":14,"price_index":85.0,"nominal_output":119.38732474855605,"real_capital":352.56287998823257,"firm_cash":28.044670267376,"private_loan":16.501394810749254,"net_investment":12.396005818060331,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.8567622054578816,"requested":2.8567622054578816,"grant_plan":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.8567622054578816,"eligible_dividends":42.30533495107795,"allowance":8.46106699021559,"tax_arrears":0.0,"supplements":{"displaced_free":1.3329280767602152,"displaced_debt":1.5238341286976667},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":-2.220446049250313e-16},"total_dividend_payout":53.54049356141703,"owner_dividends":42.30533495107795,"cash_transfer_error":0.0},"groups":[["workers",62.887250609416476,0.31769990136090276,13.363540754501],["displaced_free",55.19570904804933,0.04334096184474353,11.729088172710483],["displaced_debt",50.01706724503412,0.019449668393033095,10.62862678956975],["owners",487.7684568585979,1.37009471478043,103.65079708245206]]},{"year":15,"price_index":85.0,"nominal_output":120.90997979841937,"real_capital":367.9179963295272,"firm_cash":27.82796727292021,"private_loan":16.264735843886996,"net_investment":13.051848890100473,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.8395896958757794,"requested":2.8395896958757794,"grant_plan":{"displaced_free":1.3232317340161053,"displaced_debt":1.516357961859674},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.8395896958757794,"eligible_dividends":42.79722089363302,"allowance":8.559444178726604,"tax_arrears":0.0,"supplements":{"displaced_free":1.3232317340161053,"displaced_debt":1.5163579618596739},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":54.68248484881452,"owner_dividends":42.79722089363302,"cash_transfer_error":0.0},"groups":[["workers",63.716812396987066,0.3417527951733846,13.539822634359751],["displaced_free",55.09304188958229,0.04641451978897315,11.707271401536236],["displaced_debt",49.93790783145538,0.020841779962811082,10.611805414184268],["owners",492.34113889203996,1.4170770096636154,104.62249201455849]]},{"year":16,"price_index":85.0,"nominal_output":122.46626771865526,"real_capital":384.069029009638,"firm_cash":27.608027514859643,"private_loan":16.02846207723498,"net_investment":13.728377778094128,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.822993294231729,"requested":2.822993294231729,"grant_plan":{"displaced_free":1.3139292293165818,"displaced_debt":1.509064064915147},"unfunded_request":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"adaptive":false,"tax_paid":2.822993294231729,"eligible_dividends":43.34041356855618,"allowance":8.668082713711236,"tax_arrears":0.0,"supplements":{"displaced_free":1.3139292293165818,"displaced_debt":1.5090640649151468},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16},"total_dividend_payout":55.849700788991434,"owner_dividends":43.34041356855618,"cash_transfer_error":-4.440892098500626e-16},"groups":[["workers",64.51607704517892,0.3661430241237863,13.70966637210052],["displaced_free",54.9945447809991,0.04948208441537933,11.686340765962308],["displaced_debt",49.86067833439567,0.022231625648999415,10.595394146059078],["owners",497.2721192220131,1.4676907705184636,105.67032533467778]]},{"year":17,"price_index":85.0,"nominal_output":124.05491037149828,"real_capital":401.04057648573445,"firm_cash":27.385226245795838,"private_loan":15.792563634663274,"net_investment":14.425815354682001,"money_identity_error":-9.237055564881302e-14,"policy":{"assessment":2.806931765035393,"requested":2.806931765035393,"grant_plan":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999634},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.806931765035393,"eligible_dividends":43.93425894492816,"allowance":8.786851788985633,"tax_arrears":0.0,"supplements":{"displaced_free":1.3049915293354295,"displaced_debt":1.5019402356999636},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":57.0411827786237,"owner_dividends":43.93425894492816,"cash_transfer_error":0.0},"groups":[["workers",65.28437534854761,0.39085913129944055,13.872929761566368],["displaced_free",54.89991031061042,0.052543908741434046,11.666230941004715],["displaced_debt",49.78524955447021,0.023619263546480036,10.57936553032492],["owners",502.5488599517481,1.5220723427993812,106.79163273974648]]},{"year":18,"price_index":85.0,"nominal_output":125.67464520370775,"real_capital":418.8575351439872,"firm_cash":27.15994241395169,"private_loan":15.557031317907212,"net_investment":15.14441485951484,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.7913677916715454,"requested":2.7913677916715454,"grant_plan":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7913677916715454,"eligible_dividends":44.57798026959684,"allowance":8.91559605391937,"tax_arrears":0.0,"supplements":{"displaced_free":1.2963924355085998,"displaced_debt":1.4949753561629453},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":58.255983902780805,"owner_dividends":44.57798026959684,"cash_transfer_error":0.0},"groups":[["workers",66.02121739224823,0.4158893123859657,14.029508695852748],["displaced_free",54.80886108185577,0.05560022662179814,11.64688297989435],["displaced_debt",49.711503771137075,0.025004747762692164,10.563694551366627],["owners",508.15735274471564,1.5803599538966957,107.98343745825207]]},{"year":19,"price_index":85.0,"nominal_output":127.32423423204682,"real_capital":437.545136727189,"firm_cash":26.932556778418594,"private_loan":15.32185654449611,"net_investment":15.884461345721505,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.7762675011561377,"requested":2.7762675011561377,"grant_plan":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.7762675011561377,"eligible_dividends":45.27069378503122,"allowance":9.054138757006244,"tax_arrears":0.0,"supplements":{"displaced_free":1.2881082346404444,"displaced_debt":1.4881592665156933},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":59.493175674035115,"owner_dividends":45.27069378503122,"cash_transfer_error":0.0},"groups":[["workers",66.72628280299186,0.44122149013050627,14.17933509563577],["displaced_free",54.72114601384,0.058651254672735666,11.628243527940999],["displaced_debt",49.639333410166174,0.02638812878275746,10.548358349660312],["owners",514.0822807941722,1.6426938124352017,109.2424846687616]]},{"year":20,"price_index":85.0,"nominal_output":129.00247166363275,"real_capital":457.1289870473913,"firm_cash":26.703450277134756,"private_loan":15.087031293420964,"net_investment":16.646272772171983,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.761600069614582,"requested":2.761600069614582,"grant_plan":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"unfunded_request":{"displaced_free":0.0,"displaced_debt":0.0},"adaptive":false,"tax_paid":2.761600069614582,"eligible_dividends":46.01142425360009,"allowance":9.202284850720018,"tax_arrears":0.0,"supplements":{"displaced_free":1.2801174070886743,"displaced_debt":1.481482662525908},"supplement_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"total_dividend_payout":60.75185374772456,"owner_dividends":46.01142425360009,"cash_transfer_error":0.0},"groups":[["workers",67.39940963876352,0.46684338567539185,14.322374548237246],["displaced_free",54.63653725152714,0.06169719394866517,11.610264165949516],["displaced_debt",49.56863995615668,0.027769453789081848,10.533335990683295],["owners",520.3071775734511,1.7092162189074043,110.56527523435837]]}]}}}}