{"version":119,"empirical_calibration":false,"monthly_timing_integrated":false,"protocol":"Annual v100 variant; inherited stage-115 nominal supplement plans. Dividend-only collection cap; q on full assessed levy. Each capital-feedback mode recomputes its own no-policy control. Capital-only elasticity .3 inherited from v74; employment and price schedules stay external.","scope":"Recomputes corporate investment, equity issuance/ownership, government benefits, capital and future output/profits/dividends in capital-only mode. Not a full equilibrium or calibrated forecast; annual settlement cannot establish monthly payment timing.","schedule_sha256":"032f0d4644be1bae20a2f77108d83848ae627492d6982d68be4cf3311d0bf520","script_sha256":"0904caadbff8651913a38ff2465cc9ed8297282d223aac81ad698630fee32180","group_columns":["id","equity_units","cash","income_real","consumption_real","principal_repaid"],"archive_scope":"Annual corporate/fiscal/policy paths and selected cohort fields; full original records reproducible via build()","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,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67712499999999,"real_capital":233.77840228441306,"private_loan":18.66719416345338,"nonhousing_consumption":73.29149999999998,"net_investment":8.143500000000003,"net_equity_issuance_cash":7.987271739130436,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922701491186247,7.381347196413621,37.628094637422805,31.919339227734582,1.8529503257025774],["owners",1.0530990162940619,88.12382345459741,425.5799325145822,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.77840228441306,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.551574999999982,"real_capital":242.78862206463285,"private_loan":18.48971781733242,"nonhousing_consumption":73.79369999999999,"net_investment":8.199300000000008,"net_equity_issuance_cash":8.07375,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.12125498368037066,11.365429096933713,57.70661341603767,49.95793009641192,0.0],["displaced_free",0.017056510992720278,8.918209277967033,45.75437986797086,39.20091990315179,0.0],["displaced_debt",0.007897846250092632,6.8972764931898745,35.88413427687362,30.317698871164282,1.7747634612096208],["owners",1.075292757410712,89.11076055030708,437.4151919428918,391.6956507705805,0.0]]},{"year":6,"beginning_real_capital":242.78862206463285,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.456019230769193,"real_capital":251.98544609896763,"private_loan":18.321397907866583,"nonhousing_consumption":74.17592307692307,"net_investment":8.24176923076925,"net_equity_issuance_cash":8.146213461538464,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.0,"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",0.1406048506940924,11.539822676068713,59.46311675303511,51.508221386744474,0.0],["displaced_free",0.019434283650875177,8.381716293954783,43.800595830772416,37.41195255670805,0.0],["displaced_debt",0.008836970208485718,6.355580946971635,33.75204666118503,28.368258304079397,1.6831990946583746],["owners",1.0980769701752922,89.92375171890028,448.2055402367969,401.37640252213004,0.0]]},{"year":7,"beginning_real_capital":251.98544609896763,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.38987499999996,"real_capital":261.349031004628,"private_loan":18.16353001750568,"nonhousing_consumption":74.44049999999999,"net_investment":8.271166666666673,"net_equity_issuance_cash":8.205022435897442,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.0,"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",0.16054481475281512,11.713240001675361,61.19869183232886,53.04108680003937,0.0],["displaced_free",0.021732835134181616,7.777695612204141,41.39721062744222,35.219753715641396,0.0],["displaced_debt",0.009730562040717249,5.756801651556405,31.229190699654875,26.068535780632782,1.578678903609038],["owners",1.1213883860230924,90.5740727245119,457.9827558466008,410.14674441288406,0.0]]},{"year":8,"beginning_real_capital":261.349031004628,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.352642857142822,"real_capital":270.85952280790667,"private_loan":18.017387215131144,"nonhousing_consumption":74.58942857142857,"net_investment":8.287714285714273,"net_equity_issuance_cash":8.250482142857134,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"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",0.18107116142040186,11.884677455664532,62.90910177752401,54.55261782927982,0.0],["displaced_free",0.023929658777000994,7.108102502494092,38.54769946627223,32.62735574915321,0.0],["displaced_debt",0.010569086316636703,5.101102087318319,28.31163177502967,23.414894827034896,1.4614280237453352],["owners",1.14516552340398,91.07162464910729,466.77695631602984,418.0336869139351,0.0]]},{"year":9,"beginning_real_capital":270.85952280790667,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.343892241379272,"real_capital":280.497057878047,"private_loan":17.88423130964615,"nonhousing_consumption":74.62443103448273,"net_investment":8.291603448275865,"net_equity_issuance_cash":8.282852832512317,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.0,"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",0.20217842181085,12.053236522314135,64.5903111373164,56.03909565484729,0.0],["displaced_free",0.026002368004708048,6.374903717156696,35.25668364240378,29.638830909425923,0.0],["displaced_debt",0.011342938272361113,4.388371159713211,24.994480272844918,20.40284787682295,1.331559054849933],["owners",1.1693485218988091,91.42514705313796,474.61665812353624,425.0628079424451,0.0]]},{"year":10,"beginning_real_capital":280.497057878047,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.36324999999995,"real_capital":290.2417637603999,"private_loan":17.765321686874152,"nonhousing_consumption":74.54700000000001,"net_investment":8.283000000000001,"net_equity_issuance_cash":8.302357758620678,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.0,"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",0.22385946849701355,12.218111045928227,66.23848912903648,57.496993157309305,0.0],["displaced_free",0.027928759340186418,5.580069204318237,31.52977361735026,26.259149196791704,0.0],["displaced_debt",0.012042406641608164,3.618321667691813,21.272270157865687,17.027396083255592,1.1890962277199886],["owners",1.1938790140880418,91.64233180649238,481.52853232152887,431.2580320305524,0.0]]},{"year":11,"beginning_real_capital":290.2417637603999,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.363249999999958,"real_capital":299.98646964275287,"private_loan":17.686069774573042,"nonhousing_consumption":74.54700000000001,"net_investment":8.283000000000001,"net_equity_issuance_cash":8.283000000000008,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.0,"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",0.24591966313124877,12.3491433711337,66.92362546998014,58.11361586415859,0.0],["displaced_free",0.029370497315811428,5.632406362360297,31.803431960053842,26.50544170522493,0.0],["displaced_debt",0.012508594361026457,3.6599101590053227,21.489726321596457,17.223106630613284,0.7925191230110956],["owners",1.218634423170528,90.63117988069851,476.24146342848906,426.49967002681655,0.0]]},{"year":12,"beginning_real_capital":299.98646964275287,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.363249999999965,"real_capital":309.7311755251058,"private_loan":17.60522665397899,"nonhousing_consumption":74.54700000000003,"net_investment":8.282999999999987,"net_equity_issuance_cash":8.282999999999992,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.2682312272295902,12.475117190765697,67.58231210857879,58.706433838897404,0.0],["displaced_free",0.03083512920951362,5.6565578575198145,31.929714287685304,26.619095800093245,0.0],["displaced_debt",0.01298414212922677,3.6774859448236508,21.581625855287054,17.30581621093482,0.8084312059405343],["owners",1.2431062088220486,89.70763586229673,471.4124750969763,422.15358052845517,0.0]]},{"year":13,"beginning_real_capital":309.7311755251058,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.36324999999997,"real_capital":319.47588140745876,"private_loan":17.523997926111655,"nonhousing_consumption":74.54700000000001,"net_investment":8.283000000000001,"net_equity_issuance_cash":8.283000000000005,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.29078657546842,12.595301570404082,68.21072716551154,59.27200739013686,0.0],["displaced_free",0.03230617761949307,5.680396008998552,32.0543582169859,26.731275336463774,0.0],["displaced_debt",0.01346195817550521,3.6952404974585096,21.674460117430115,17.389367046863576,0.8122872786733482],["owners",1.2673255255387257,88.8247525007144,466.7960915070034,417.9988352974795,0.0]]},{"year":14,"beginning_real_capital":319.47588140745876,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.363249999999983,"real_capital":329.2205872898117,"private_loan":17.44236094480522,"nonhousing_consumption":74.54700000000003,"net_investment":8.282999999999987,"net_equity_issuance_cash":8.283000000000001,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.31357404664843946,12.710162568033137,68.8113075452713,59.81252973192065,0.0],["displaced_free",0.03378380573366073,5.7031707868443755,32.1734420227157,26.838450761620592,0.0],["displaced_debt",0.013942175712601892,3.712501568393632,21.764714083103957,17.470595615970034,0.8163698130643565],["owners",1.2913037381192067,87.98068966853009,462.3826910772815,414.02677491072984,0.0]]},{"year":15,"beginning_real_capital":329.2205872898117,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.363249999999987,"real_capital":338.96529317216465,"private_loan":17.360328170379404,"nonhousing_consumption":74.54700000000001,"net_investment":8.283000000000001,"net_equity_issuance_cash":8.283000000000007,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.33658303166516185,12.820079172292434,69.38603488780358,60.329784340199694,0.0],["displaced_free",0.03526770111219055,5.7249875580186265,32.287516643234646,26.941117920087656,0.0],["displaced_debt",0.014424721444518463,3.7293229437791164,21.852668987080346,17.549755029548784,0.820327744258171],["owners",1.3150518414038026,87.17263529215525,458.15757015506017,410.2241660807306,0.0]]},{"year":16,"beginning_real_capital":338.96529317216465,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.363249999999983,"real_capital":348.7099990545176,"private_loan":17.277910195743345,"nonhousing_consumption":74.54700000000001,"net_investment":8.283000000000001,"net_equity_issuance_cash":8.282999999999998,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.35980369588732813,12.925395007293696,69.93670592048991,60.8253882696174,0.0],["displaced_free",0.03675758980854381,5.745918193592551,32.39695787499374,27.03961502867083,0.0],["displaced_debt",0.014909533060024691,3.7457342119043022,21.938479539368902,17.62698452660848,0.8241797463605854],["owners",1.3385800062815416,86.39808254344732,454.10762114220825,406.57921196916385,0.0]]},{"year":17,"beginning_real_capital":348.7099990545176,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.363249999999994,"real_capital":358.45470493687054,"private_loan":17.195116897026978,"nonhousing_consumption":74.54700000000003,"net_investment":8.282999999999987,"net_equity_issuance_cash":8.283,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.3832269078999413,13.026421190472032,70.46494740116094,61.30080560222133,0.0],["displaced_free",0.038253218805248526,5.766028018550144,32.502107286536706,27.134249499059504,0.0],["displaced_debt",0.015396552464238624,3.761762827638465,22.022289294841645,17.702413306533952,0.827932987163687],["owners",1.3618976752797745,85.65476082050724,450.2209716104953,403.0812273906223,0.0]]},{"year":18,"beginning_real_capital":358.45470493687054,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.363250000000004,"real_capital":368.1994108192235,"private_loan":17.111957472494964,"nonhousing_consumption":74.54700000000003,"net_investment":8.282999999999987,"net_equity_issuance_cash":8.282999999999998,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.40684417112341004,13.1234402194476,70.97223644155608,61.757365738576944,0.0],["displaced_free",0.03975435424764387,5.785375979660512,32.60327309626412,27.225298727814174,0.0],["displaced_debt",0.015885725549721057,3.777433806596756,22.10422905410068,17.776159089867086,0.8315942453201325],["owners",1.3850136329401925,84.94060867760959,446.48684275874297,399.7205114240451,0.0]]},{"year":19,"beginning_real_capital":368.1994108192235,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.363250000000004,"real_capital":377.94411670157643,"private_loan":17.02844050461799,"nonhousing_consumption":74.54700000000001,"net_investment":8.283000000000001,"net_equity_issuance_cash":8.283000000000001,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.4306475639065037,13.216709264110447,71.45991772083893,62.19627888993152,0.0],["displaced_free",0.04126077951946579,5.804015431613861,32.7007342829483,27.313013795829935,0.0],["displaced_debt",0.016377001831350317,3.7927700083030724,22.184418344068355,17.84832945083799,0.8351696787697446],["owners",1.4079360680154125,84.25374971130996,442.895423327111,396.4882339355763,0.0]]},{"year":20,"beginning_real_capital":377.94411670157643,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.363250000000015,"real_capital":387.6888225839294,"private_loan":16.94457401440506,"nonhousing_consumption":74.54700000000003,"net_investment":8.282999999999987,"net_equity_issuance_cash":8.283,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.4546296866720037,13.306463009337396,71.92921834947657,62.618649455705395,0.0],["displaced_free",0.04277229356629572,5.821994793605345,32.794744018851475,27.3976225581428,0.0],["displaced_debt",0.016870334126720486,3.8077923672800895,22.26296662630112,17.919022904847484,0.8386649021292866],["owners",1.430672628319477,83.59247177375285,439.4377609085116,393.37633775883694,0.0]]}]},"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,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839265106145707,"real_capital":234.56749224281248,"private_loan":18.674151167733914,"nonhousing_consumption":76.64293957541703,"net_investment":8.515882175046343,"net_equity_issuance_cash":8.073554977515599,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006887196441135945,8.488586843091923,42.94816501185309,36.70740256472184,1.9047882610463052],["owners",1.0527493098800316,93.8527404314202,453.1062603311481,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56749224281248,"price_index":91.0,"nominal_output":107.39035141310325,"revenue":24.147587853275812,"benefit_cost":3.965587853275811,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.423120932051724,"real_capital":244.1288495409557,"private_loan":18.483433397819248,"nonhousing_consumption":78.3075162717929,"net_investment":8.700835141310336,"net_equity_issuance_cash":8.284690967216353,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"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",0.12123316787120393,11.47058734103058,58.220206793800145,50.42016413639815,0.0],["displaced_free",0.01713801151044124,10.370284486552398,52.8463222786442,45.583668072757796,0.0],["displaced_debt",0.007935096275831917,8.41361660063745,43.28994676746007,36.98293011269209,1.9071776991466693],["owners",1.0758497599502215,96.69077820507837,474.4360351896379,425.0144096926522,0.0]]},{"year":6,"beginning_real_capital":244.1288495409557,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"revenue":24.56979932581602,"benefit_cost":4.657942949737311,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99045131622898,"treasury_cash":0.0,"bond_redemption":0.009548683771019917,"firm_cash":30.03634829138324,"real_capital":254.04040972072949,"private_loan":18.293014321371608,"nonhousing_consumption":79.85460683446684,"net_investment":8.88228277648956,"net_equity_issuance_cash":8.495510135821077,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"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",0.14066770396844147,11.69008530266666,60.20833912624381,52.17892152263231,0.0],["displaced_free",0.019760020217704597,10.207508600207769,52.8555505208206,45.56141177775142,0.0],["displaced_debt",0.008997520307514023,8.289423129032416,43.34287102619796,37.000000232591034,1.9041907644763905],["owners",1.1001306330735552,99.3089882382603,494.7513007524593,443.26758698622626,0.0]]},{"year":7,"beginning_real_capital":254.04040972072949,"price_index":88.33333333333333,"nominal_output":110.18403732818508,"revenue":24.96600933204627,"benefit_cost":5.256849427722581,"government_interest":1.7997135394868693,"government_goods":17.843333333333334,"government_bonds":59.92433828472549,"treasury_cash":0.0,"bond_redemption":0.06611303150348569,"firm_cash":29.688217033246573,"real_capital":264.3350196767729,"private_loan":18.102745392974697,"nonhousing_consumption":81.24713186701342,"net_investment":9.093572127838328,"net_equity_issuance_cash":8.745440869701659,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"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",0.16075929307516756,11.914831636315851,62.2129893651112,53.95395457954348,0.0],["displaced_free",0.022415334838977397,9.929614984726474,52.224477910573455,44.964294270459504,0.0],["displaced_debt",0.010074514241836151,8.071280209969608,42.874365836325076,36.54919340363596,1.9026892839690934],["owners",1.1258092309001115,101.71311301862653,514.0282416031524,460.58768159378053,0.0]]},{"year":8,"beginning_real_capital":264.3350196767729,"price_index":87.14285714285714,"nominal_output":111.4234314320892,"revenue":25.3358578580223,"benefit_cost":5.812300717064994,"government_interest":1.7977301485417647,"government_goods":17.602857142857143,"government_bonds":59.80136843516709,"treasury_cash":0.0,"bond_redemption":0.12296984955839907,"firm_cash":29.368039001073356,"real_capital":274.99880853819593,"private_loan":17.916285186414537,"nonhousing_consumption":82.52784399570629,"net_investment":9.292730293525764,"net_equity_issuance_cash":8.972552261352545,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"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",0.18151914642937111,12.142893278872418,64.22604950973182,55.73787078826683,0.0],["displaced_free",0.025056010680209375,9.589129619157047,51.2013896787609,44.015676940393,0.0],["displaced_debt",0.01114436788603378,7.815736941779607,42.15676400179035,35.87551383111951,1.864602065601581],["owners",1.152820705297747,103.91449047622214,532.2779113541384,476.9845464482328,0.0]]},{"year":9,"beginning_real_capital":274.99880853819593,"price_index":86.03448275862068,"nominal_output":112.5497803151389,"revenue":25.67744507878473,"benefit_cost":6.329458978340433,"government_interest":1.7940410530550126,"government_goods":17.378965517241376,"government_bonds":59.62638890501918,"treasury_cash":0.0,"bond_redemption":0.17497953014790646,"firm_cash":29.075937064756268,"real_capital":286.0113267205912,"private_loan":17.7345114811987,"nonhousing_consumption":83.69625174097466,"net_investment":9.474563056922861,"net_equity_issuance_cash":9.182461120605774,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"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",0.20295495724746432,12.37265357841797,66.24038366049808,57.52416092571081,0.0],["displaced_free",0.02766234405616718,9.187989734188546,49.78876905659637,42.71770778219926,0.0],["displaced_debt",0.012200768176867289,7.5244731074332405,41.19522959083749,34.98352226301626,1.8177370521583485],["owners",1.181087165321393,105.91959146188907,549.4933248532235,492.4518079991637,0.0]]},{"year":10,"beginning_real_capital":286.0113267205912,"price_index":85.0,"nominal_output":113.55496893799244,"revenue":25.988742234498112,"benefit_cost":6.812941378013095,"government_interest":1.7887916671505755,"government_goods":17.169999999999998,"government_bonds":59.40937971568474,"treasury_cash":0.0,"bond_redemption":0.21700918933444324,"firm_cash":28.812209056551872,"real_capital":297.3452151490621,"private_loan":17.55828782582704,"nonhousing_consumption":84.7511637737922,"net_investment":9.63380516420024,"net_equity_issuance_cash":9.370077155995846,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"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",0.22507186857626485,12.602526631705246,68.24850526381827,59.30600767861292,0.0],["displaced_free",0.030214102723336914,8.729999999999999,48.0,41.08235294117647,0.0],["displaced_debt",0.013237377914347653,7.199999999999999,40.0,33.88235294117647,1.7622365537166196],["owners",1.210499986505565,107.7302230125438,565.6482249021898,506.9657553531473,0.0]]},{"year":11,"beginning_real_capital":297.3452151490621,"price_index":85.0,"nominal_output":114.88662179742103,"revenue":26.321655449355255,"benefit_cost":6.7085602672922695,"government_interest":1.7822813914705422,"government_goods":17.169999999999998,"government_bonds":58.7485659250923,"treasury_cash":0.0,"bond_redemption":0.6608137905924449,"firm_cash":28.612443198463474,"real_capital":309.3056793740919,"private_loan":17.39828782582704,"nonhousing_consumption":85.55022720614572,"net_investment":10.166394591275306,"net_equity_issuance_cash":9.966628733186907,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":0.0,"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",0.2476749897253233,12.803754977623875,69.30067962156274,60.25296460058294,0.0],["displaced_free",0.03249645566451338,8.729999999999999,48.0,41.08235294117647,0.0],["displaced_debt",0.014178554384935886,7.200000000000002,40.0,33.88235294117647,1.5999999999999974],["owners",1.2433005637870178,108.31928317199718,568.7282780235147,509.73780316233973,0.0]]},{"year":12,"beginning_real_capital":309.3056793740919,"price_index":85.0,"nominal_output":116.2539027310404,"revenue":26.6634756827601,"benefit_cost":6.6220585112377215,"government_interest":1.762456977752769,"government_goods":17.169999999999998,"government_bonds":57.63960573132269,"treasury_cash":0.0,"bond_redemption":1.1089601937696125,"firm_cash":28.405637929113986,"real_capital":321.9015081358527,"private_loan":17.23828782582704,"nonhousing_consumption":86.37744828354373,"net_investment":10.706454447496668,"net_equity_issuance_cash":10.49964917814718,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"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",0.2706570477479331,13.000316452696401,70.32845204024261,61.17795977739483,0.0],["displaced_free",0.034778808605689854,8.729999999999999,48.0,41.08235294117647,0.0],["displaced_debt",0.01511973085552412,7.200000000000002,40.0,33.88235294117647,1.5999999999999974],["owners",1.2788576185770384,109.0114055399845,572.3472185097229,512.9948495999271,0.0]]},{"year":13,"beginning_real_capital":321.9015081358527,"price_index":85.0,"nominal_output":117.65437373965199,"revenue":27.013593434913,"benefit_cost":6.539722137888339,"government_interest":1.7291881719396807,"government_goods":17.169999999999998,"government_bonds":56.06492260623771,"treasury_cash":0.0,"bond_redemption":1.57468312508498,"firm_cash":28.195319611722365,"real_capital":335.15521659060755,"private_loan":17.07828782582704,"nonhousing_consumption":87.21872155311033,"net_investment":11.265652186541658,"net_equity_issuance_cash":11.055333869150036,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"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",0.2940110516974908,13.191533602618298,71.32828027512836,62.07780518879199,0.0],["displaced_free",0.037061161546866325,8.729999999999999,48.0,41.08235294117647,0.0],["displaced_debt",0.016060907326112355,7.200000000000002,40.0,33.88235294117647,1.6000000000000019],["owners",1.3173114609165986,109.7760686644477,576.3454570690076,516.5932643032834,0.0]]},{"year":14,"beginning_real_capital":335.15521659060755,"price_index":85.0,"nominal_output":119.08716817203675,"revenue":27.371792043009187,"benefit_cost":6.461528999968593,"government_interest":1.6819476781871312,"government_goods":17.169999999999998,"government_bonds":54.006607241384245,"treasury_cash":0.0,"bond_redemption":2.058315364853465,"firm_cash":27.981758118383706,"real_capital":349.08957029128027,"private_loan":16.91828782582704,"nonhousing_consumption":88.07296752646495,"net_investment":11.844200645571803,"net_equity_issuance_cash":11.630639152233144,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.0,"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",0.31772785028217476,13.377131389122543,72.29872621763421,62.95120653704726,0.0],["displaced_free",0.0393435144880428,8.729999999999999,48.0,41.08235294117647,0.0],["displaced_debt",0.017002083796700592,7.200000000000002,40.00000000000001,33.88235294117648,1.6000000000000036],["owners",1.3587866573450507,110.61249909230456,580.7189495022461,520.5294074931979,0.0]]},{"year":15,"beginning_real_capital":349.08957029128027,"price_index":85.0,"nominal_output":120.55139356539941,"revenue":27.73784839134985,"benefit_cost":6.387423219094268,"government_interest":1.6201982172415272,"government_goods":17.169999999999998,"government_bonds":51.446380286370186,"treasury_cash":0.0,"bond_redemption":2.5602269550140573,"firm_cash":27.765237512663226,"real_capital":363.72762160428334,"private_loan":16.75828782582704,"nonhousing_consumption":88.93904994934681,"net_investment":12.442343616052597,"net_equity_issuance_cash":12.225823010332116,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"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",0.34179767575110603,13.556884224002044,73.23861032157932,63.79710223059786,0.0],["displaced_free",0.04162586742921927,8.729999999999999,48.0,41.08235294117647,0.0],["displaced_debt",0.01794326026728883,7.199999999999999,40.0,33.88235294117647,1.6000000000000003],["owners",1.4034099084074847,111.51943530535272,585.4610996358311,524.7973426134246,0.0]]},{"year":16,"beginning_real_capital":363.72762160428334,"price_index":85.0,"nominal_output":122.04614267680908,"revenue":28.11153566920227,"benefit_cost":6.31733573317778,"government_interest":1.5433914085911056,"government_goods":17.169999999999998,"government_bonds":48.3655717589368,"treasury_cash":0.0,"bond_redemption":3.080808527433385,"firm_cash":27.546049816390394,"real_capital":379.0927297717786,"private_loan":16.59828782582704,"nonhousing_consumption":89.81580073443813,"net_investment":13.060341942370954,"net_equity_issuance_cash":12.84115424609812,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"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",0.3662102705537183,13.73060016091888,74.14692894598107,64.61458899255945,0.0],["displaced_free",0.04390822037039574,8.729999999999999,48.0,41.08235294117647,0.0],["displaced_debt",0.018884436737877063,7.200000000000002,40.0,33.88235294117647,1.5999999999999974],["owners",1.4513099856407436,112.49530070966316,590.563663841376,529.3896503984149,0.0]]},{"year":17,"beginning_real_capital":379.0927297717786,"price_index":85.0,"nominal_output":123.57050164890812,"revenue":28.492625412227028,"benefit_cost":6.2511856711169065,"government_interest":1.450967152768104,"government_goods":17.169999999999998,"government_bonds":44.745099170594784,"treasury_cash":0.0,"bond_redemption":3.620472588342019,"firm_cash":27.32449346137255,"real_capital":395.2085832946005,"private_loan":16.43828782582704,"nonhousing_consumption":90.7020261545095,"net_investment":13.698475494398622,"net_equity_issuance_cash":13.47691913938078,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":0.0,"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",0.39095494836489003,13.898121132198916,75.02285559319695,65.40292297505373,0.0],["displaced_free",0.04619057331157221,8.729999999999999,48.0,41.08235294117647,0.0],["displaced_debt",0.019825613208465296,7.200000000000002,40.0,33.88235294117647,1.5999999999999974],["owners",1.5026177733553412,113.53821746088131,596.0168233248696,534.2974939335592,0.0]]},{"year":18,"beginning_real_capital":395.2085832946005,"price_index":85.0,"nominal_output":125.12355744653127,"revenue":28.880889361632818,"benefit_cost":6.188881799283488,"government_interest":1.3423529751178436,"government_goods":17.169999999999998,"government_bonds":40.565444583363295,"treasury_cash":0.0,"bond_redemption":4.179654587231488,"firm_cash":27.10087185665748,"real_capital":412.09922432184925,"private_loan":16.27828782582704,"nonhousing_consumption":91.59651257336982,"net_investment":14.357044873161442,"net_equity_issuance_cash":14.133423268446371,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":0.0,"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",0.4160206582190545,14.059322015994711,75.86573603134488,66.16151536938688,0.0],["displaced_free",0.04847292625274868,8.729999999999999,48.0,41.08235294117647,0.0],["displaced_debt",0.02076678967905353,7.200000000000002,40.00000000000001,33.882352941176485,1.5999999999999963],["owners",1.5574663180214494,114.64602732146156,601.8092931841128,539.5107168068779,0.0]]},{"year":19,"beginning_real_capital":412.09922432184925,"price_index":85.0,"nominal_output":126.70440452566505,"revenue":29.27610113141626,"benefit_cost":6.1303239773917575,"government_interest":1.2169633375008988,"government_goods":17.169999999999998,"government_bonds":35.80663076683969,"treasury_cash":0.0,"bond_redemption":4.758813816523608,"firm_cash":26.875492090443096,"real_capital":429.78907477765836,"private_loan":16.11828782582704,"nonhousing_consumption":92.4980316382273,"net_investment":15.03637288743775,"net_equity_issuance_cash":14.810993121223364,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":0.0,"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",0.44139604766632584,14.214109384697544,76.67508175005251,66.88992651622374,0.0],["displaced_free",0.050755279193925154,8.729999999999999,48.0,41.08235294117647,0.0],["displaced_debt",0.021707966149641766,7.199999999999999,40.0,33.88235294117647,1.6000000000000003],["owners",1.615990888110786,115.81631340268545,607.928436092473,545.0179454244021,0.0]]},{"year":20,"beginning_real_capital":429.78907477765836,"price_index":85.0,"nominal_output":128.31215072246667,"revenue":29.67803768061667,"benefit_cost":6.075404593189786,"government_interest":1.0741989230051907,"government_goods":17.169999999999998,"government_bonds":30.448196602417994,"treasury_cash":0.0,"bond_redemption":5.358434164421693,"firm_cash":26.648663774439797,"real_capital":448.30296397792443,"private_loan":15.958287825827039,"nonhousing_consumption":93.40534490224049,"net_investment":15.73680582022618,"net_equity_issuance_cash":15.50997750422288,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":0.0,"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",0.46706952429833615,14.36241996474821,77.45056190718019,67.58785865763863,0.0],["displaced_free",0.053037632135101626,8.729999999999999,48.0,41.08235294117647,0.0],["displaced_debt",0.02264914262023,7.199999999999999,40.0,33.88235294117647,1.5999999999999959],["owners",1.6783290438565575,117.04642250236375,614.3603790973268,550.8066941287706,0.0]]}]}},"cases":{"external__0.90__0.0__0.05":{"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},"experiment":{"mode":"external","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8355030629587252,"displaced_debt":0.8016303633682861},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-5.622610097265602,"firm_cash":-1.0506067515218875,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-18.59788034938316}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67712499999999,"real_capital":233.77840228441306,"private_loan":18.66719416345338,"nonhousing_consumption":73.29149999999998,"net_investment":8.143500000000003,"net_equity_issuance_cash":7.987271739130436,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922701491186247,7.381347196413621,37.628094637422805,31.919339227734582,1.8529503257025774],["owners",1.0530990162940619,88.12382345459741,425.5799325145822,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.77840228441306,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.551574999999982,"real_capital":242.78862206463285,"private_loan":18.48971781733242,"nonhousing_consumption":73.79369999999999,"net_investment":8.199300000000008,"net_equity_issuance_cash":8.07375,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.12125498368037066,11.365429096933713,57.70661341603767,49.95793009641192,0.0],["displaced_free",0.017056510992720278,8.918209277967033,45.75437986797086,39.20091990315179,0.0],["displaced_debt",0.007897846250092632,6.8972764931898745,35.88413427687362,30.317698871164282,1.7747634612096208],["owners",1.075292757410712,89.11076055030708,437.4151919428918,391.6956507705805,0.0]]},{"year":6,"beginning_real_capital":242.78862206463285,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.413977951409844,"real_capital":251.79779403659109,"private_loan":18.33307604102196,"nonhousing_consumption":74.34408819436052,"net_investment":8.073604113331797,"net_equity_issuance_cash":7.936007064741658,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"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",0.1406048506940924,11.539822676068713,59.46311675303511,51.508221386744474,0.0],["displaced_free",0.019434283650875177,8.381716293954783,43.800595830772416,37.41195255670805,0.0],["displaced_debt",0.008771813242382747,6.775993740565253,35.83706957648004,30.24477892784491,1.5664177631045917],["owners",1.0969693017515416,89.92375171890028,446.1205173215019,401.37640252213004,0.0]]},{"year":7,"beginning_real_capital":251.79779403659109,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.261502030208142,"real_capital":260.58006738092996,"private_loan":18.17970599434507,"nonhousing_consumption":74.9539918791673,"net_investment":7.757674787499354,"net_equity_issuance_cash":7.605198866297654,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5705465324081266,"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",0.16054203428235458,11.714503129684562,61.20504719338144,53.0468066249867,0.0],["displaced_free",0.02161919838157984,8.139060485477792,43.21539866907066,36.85612295310698,0.0],["displaced_debt",0.009639945582063252,6.675467052649444,35.85140655421104,30.228530049733333,1.5337004667688903],["owners",1.1170273665625037,90.56893025199909,451.4978644230482,410.12345774490154,0.0]]},{"year":8,"beginning_real_capital":260.58006738092996,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.11171127623877,"real_capital":268.98464373087853,"private_loan":18.028831107794485,"nonhousing_consumption":75.55315489504478,"net_investment":7.323987962098059,"net_equity_issuance_cash":7.174197208128685,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.0708070262402496,"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",0.18106156199456813,11.890007091387108,62.936283890498906,54.57708173095722,0.0],["displaced_free",0.02373065982625247,8.02635268457274,43.2309426535586,36.84227461771094,0.0],["displaced_debt",0.010505621160632188,6.584344778947897,35.8764396740512,30.223221936154275,1.5087488655058605],["owners",1.1346941284310657,91.04214013438157,454.33863043889767,417.89834815781705,0.0]]},{"year":9,"beginning_real_capital":268.98464373087853,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.976961058823395,"real_capital":276.91620616869477,"private_loan":17.880315663713777,"nonhousing_consumption":76.09215576470633,"net_investment":6.823878718052256,"net_equity_issuance_cash":6.689128500636882,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.6308052558039923,"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",0.2021600752650021,12.06670014405158,64.6598626902687,56.10169205250435,0.0],["displaced_free",0.025835915390761213,7.926950183811106,43.27438082040029,36.85475836962278,0.0],["displaced_debt",0.011368736967914853,6.505264615200752,35.93011335396515,30.24491764983116,1.4851544408070698],["owners",1.1495019384819203,91.3312736043929,455.1764669937536,424.6263622488809,0.0]]},{"year":10,"beginning_real_capital":276.91620616869477,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.986149855326328,"real_capital":284.88632313493645,"private_loan":17.71406758074412,"nonhousing_consumption":76.0554005786946,"net_investment":6.77459942130541,"net_equity_issuance_cash":6.783788217808344,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.249181206113944,"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",0.2238353978299036,12.244847823778757,66.37828927466016,57.62281328837062,0.0],["displaced_free",0.028122760591902354,7.270764015368097,40.37000792349332,34.21536007232046,0.0],["displaced_debt",0.012346666867736354,5.724545320453758,32.28520428995429,26.939036802135334,1.6624808296965503],["owners",1.1644664773913993,91.42925734446334,460.6967628639315,430.25532867982747,0.0]]},{"year":11,"beginning_real_capital":284.88632313493645,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.991909927753348,"real_capital":292.88354632436403,"private_loan":17.58813406481366,"nonhousing_consumption":76.03236028898655,"net_investment":6.79763971101346,"net_equity_issuance_cash":6.803399783440478,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.2074364730670224,"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",0.24591356106811502,12.389414724383625,67.1341946373,58.30312811474647,0.0],["displaced_free",0.03000682370000534,7.3221421168674325,40.6386515914637,34.4571393734938,0.0],["displaced_debt",0.013087452255562612,5.770575003320057,32.52588237030095,27.155647074447327,1.2593351593046387],["owners",1.179783464383379,90.26228053159352,454.89610357713565,424.76367308985186,0.0]]},{"year":12,"beginning_real_capital":292.88354632436403,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.997276399499537,"real_capital":300.90602349847956,"private_loan":17.460492650455556,"nonhousing_consumption":76.0108944020018,"net_investment":6.819105597998217,"net_equity_issuance_cash":6.824472069744406,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.188891014854648,"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",0.268266485693449,12.52952516767309,67.86679826234294,58.96247137728513,0.0],["displaced_free",0.031911690443167176,7.350963576286141,40.78935203286871,34.59276977075831,0.0],["displaced_debt",0.013838284104727911,5.79194408908446,32.637616152075616,27.256207478044523,1.27641414358101],["owners",1.1949187945171555,89.17765216592225,449.5054439786552,419.65953960434,0.0]]},{"year":13,"beginning_real_capital":300.90602349847956,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.00244268634291,"real_capital":308.9528126106815,"private_loan":17.332362595319296,"nonhousing_consumption":75.99022925462836,"net_investment":6.839770745371652,"net_equity_issuance_cash":6.844937032215023,"money_identity_error":0.0,"policy":{"assessment":2.170405368581938,"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",0.29088783632538945,12.664383454134738,68.57193962946266,59.597098607692885,0.0],["displaced_free",0.033824294993850645,7.37916451222364,40.936807907051715,34.725480057523015,0.0],["displaced_debt",0.014591990311411795,5.812817375446659,32.74675751867535,27.354434707984286,1.2813005513626001],["owners",1.2098954686114656,88.13290706995744,444.3128571680346,414.74309209391737,0.0]]},{"year":14,"beginning_real_capital":308.9528126106815,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.00741552498575,"real_capital":317.0230033164968,"private_loan":17.203744673183305,"nonhousing_consumption":75.97033790005703,"net_investment":6.85966209994298,"net_equity_issuance_cash":6.864634938585819,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.152611658012627,"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",0.3137672501104999,12.794317905665674,69.25133545446104,60.208554850191405,0.0],["displaced_free",0.03574472323792166,7.405985695145245,41.07704938638037,34.8516973889188,0.0],["displaced_debt",0.01534856632397644,5.832826078908348,32.85137819037045,27.448593312509875,1.2861792213598966],["owners",1.2247192560908124,87.12680763642926,439.3122242420222,410.008506524373,0.0]]},{"year":15,"beginning_real_capital":317.0230033164968,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.012205835659422,"real_capital":325.11573666077635,"private_loan":17.074661446265697,"nonhousing_consumption":75.95117665736237,"net_investment":6.878823342637645,"net_equity_issuance_cash":6.883613653311317,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.135439148430524,"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",0.3368951051627261,12.919595593082182,69.90638218605062,60.798096908622036,0.0],["displaced_free",0.037672586774240534,7.431511830125692,41.21051937320624,34.97182037706208,0.0],["displaced_debt",0.016107879423491782,5.852090773001137,32.95210861699941,27.539250696475946,1.290832269176078],["owners",1.2393960694222304,86.15716988870382,434.49269670744025,405.4455053586062,0.0]]},{"year":16,"beginning_real_capital":325.11573666077635,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.01682360989401,"real_capital":333.2302007073364,"private_loan":16.945131308458595,"nonhousing_consumption":75.932705560424,"net_investment":6.897294439576015,"net_equity_issuance_cash":6.901912213810604,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.118842746786474,"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",0.36026230855147584,13.040466014751601,70.53838439085804,61.36689889294871,0.0],["displaced_free",0.03960751993703036,7.45582581608939,41.337651325957594,35.0862391345383,0.0],["displaced_debt",0.016869821410592376,5.870678430346394,33.04929898220336,27.626722025159502,1.2953013780710132],["owners",1.2539314744942407,85.221997551363,429.8443589558329,401.04469435935533,0.0]]},{"year":17,"beginning_real_capital":333.2302007073364,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.021278130297713,"real_capital":341.36562720285497,"private_loan":16.815170812589148,"nonhousing_consumption":75.91488747880923,"net_investment":6.915112521190778,"net_equity_issuance_cash":6.91956704159448,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.102781217590138,"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",0.3838602637580149,13.157161264837228,71.14855563313583,61.91605301099872,0.0],["displaced_free",0.041549178664920444,7.479010761617224,41.45887979930574,35.19534476055164,0.0],["displaced_debt",0.017634294915706762,5.888643323323454,33.14323306312917,27.711262697992726,1.299604958694457],["owners",1.2683307225934881,84.31943575822181,425.35799770561454,396.79734474457325,0.0]]},{"year":18,"beginning_real_capital":341.36562720285497,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.02557802988976,"real_capital":349.52128851998316,"private_loan":16.684795106120553,"nonhousing_consumption":75.89768788044104,"net_investment":6.932312119558972,"net_equity_issuance_cash":6.936612019151021,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.0872172442262897,"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",0.40768083537680117,13.26989754049472,71.73802635552795,62.446576661151624,0.0],["displaced_free",0.043497242193537594,7.501144973342522,41.574614239699464,35.29950575690599,0.0],["displaced_debt",0.018401210836110266,5.906032549112785,33.23415711954398,27.793094348766054,1.3037570646859546],["owners",1.2825987716383342,83.44775939518428,421.0250441520612,392.69533833027896,0.0]]},{"year":19,"beginning_real_capital":349.52128851998316,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.029731347613307,"real_capital":357.6964948616927,"private_loan":16.55401815119968,"nonhousing_consumption":75.88107460954691,"net_investment":6.948925390453098,"net_equity_issuance_cash":6.953078708176644,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.0721169537108826,"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",0.43171631701410107,13.378876457156542,72.30785075637407,62.95941862191314,0.0],["displaced_free",0.045451412087783305,7.522301075624678,41.68523438235126,35.399063885292605,0.0],["displaced_debt",0.019170487041527153,5.922888211251651,33.322291300662215,27.87241511177247,1.3077695492087087],["owners",1.2967403068906462,82.60536203689516,416.8375190223684,388.7311154677419,0.0]]},{"year":20,"beginning_real_capital":357.6964948616927,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.033745578003327,"real_capital":365.89059169935524,"private_loan":16.422852863844977,"nonhousing_consumption":75.86501768798685,"net_investment":6.964982312013163,"net_equity_issuance_cash":6.968996542403184,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.0574495221693274,"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",0.45595940187799355,13.484286239523069,72.8590130171141,63.45546465657915,0.0],["displaced_free",0.04741141073525134,7.542546074872236,41.791090587567254,35.494334469986995,0.0],["displaced_debt",0.019942047555378366,5.939248435483533,33.40783495677664,27.949404402275455,1.3116528735470638],["owners",1.3107597601736884,81.79074603294987,412.7879833358577,384.89762839035234,0.0]]}]},"external__0.90__0.0__0.10":{"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},"experiment":{"mode":"external","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8996495499214657,"displaced_debt":0.8993585242408992},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-7.353338050144764,"firm_cash":-1.4760145791268942,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-24.301243348634074}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67712499999999,"real_capital":233.77840228441306,"private_loan":18.66719416345338,"nonhousing_consumption":73.29149999999998,"net_investment":8.143500000000003,"net_equity_issuance_cash":7.987271739130436,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922701491186247,7.381347196413621,37.628094637422805,31.919339227734582,1.8529503257025774],["owners",1.0530990162940619,88.12382345459741,425.5799325145822,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.77840228441306,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.551574999999982,"real_capital":242.78862206463285,"private_loan":18.48971781733242,"nonhousing_consumption":73.79369999999999,"net_investment":8.199300000000008,"net_equity_issuance_cash":8.07375,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.12125498368037066,11.365429096933713,57.70661341603767,49.95793009641192,0.0],["displaced_free",0.017056510992720278,8.918209277967033,45.75437986797086,39.20091990315179,0.0],["displaced_debt",0.007897846250092632,6.8972764931898745,35.88413427687362,30.317698871164282,1.7747634612096208],["owners",1.075292757410712,89.11076055030708,437.4151919428918,391.6956507705805,0.0]]},{"year":6,"beginning_real_capital":242.78862206463285,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.413977951409844,"real_capital":251.79779403659109,"private_loan":18.33307604102196,"nonhousing_consumption":74.34408819436052,"net_investment":8.073604113331797,"net_equity_issuance_cash":7.936007064741658,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"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",0.1406048506940924,11.539822676068713,59.46311675303511,51.508221386744474,0.0],["displaced_free",0.019434283650875177,8.381716293954783,43.800595830772416,37.41195255670805,0.0],["displaced_debt",0.008771813242382747,6.775993740565253,35.83706957648004,30.24477892784491,1.5664177631045917],["owners",1.0969693017515416,89.92375171890028,446.1205173215019,401.37640252213004,0.0]]},{"year":7,"beginning_real_capital":251.79779403659109,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.261502030208142,"real_capital":260.58006738092996,"private_loan":18.17970599434507,"nonhousing_consumption":74.9539918791673,"net_investment":7.757674787499354,"net_equity_issuance_cash":7.605198866297654,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5705465324081266,"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",0.16054203428235458,11.714503129684562,61.20504719338144,53.0468066249867,0.0],["displaced_free",0.02161919838157984,8.139060485477792,43.21539866907066,36.85612295310698,0.0],["displaced_debt",0.009639945582063252,6.675467052649444,35.85140655421104,30.228530049733333,1.5337004667688903],["owners",1.1170273665625037,90.56893025199909,451.4978644230482,410.12345774490154,0.0]]},{"year":8,"beginning_real_capital":260.58006738092996,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.11171127623877,"real_capital":268.98464373087853,"private_loan":18.028831107794485,"nonhousing_consumption":75.55315489504478,"net_investment":7.323987962098059,"net_equity_issuance_cash":7.174197208128685,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.0708070262402496,"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",0.18106156199456813,11.890007091387108,62.936283890498906,54.57708173095722,0.0],["displaced_free",0.02373065982625247,8.02635268457274,43.2309426535586,36.84227461771094,0.0],["displaced_debt",0.010505621160632188,6.584344778947897,35.8764396740512,30.223221936154275,1.5087488655058605],["owners",1.1346941284310657,91.04214013438157,454.33863043889767,417.89834815781705,0.0]]},{"year":9,"beginning_real_capital":268.98464373087853,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.976961058823395,"real_capital":276.91620616869477,"private_loan":17.880315663713777,"nonhousing_consumption":76.09215576470633,"net_investment":6.823878718052256,"net_equity_issuance_cash":6.689128500636882,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.6308052558039923,"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",0.2021600752650021,12.06670014405158,64.6598626902687,56.10169205250435,0.0],["displaced_free",0.025835915390761213,7.926950183811106,43.27438082040029,36.85475836962278,0.0],["displaced_debt",0.011368736967914853,6.505264615200752,35.93011335396515,30.24491764983116,1.4851544408070698],["owners",1.1495019384819203,91.3312736043929,455.1764669937536,424.6263622488809,0.0]]},{"year":10,"beginning_real_capital":276.91620616869477,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.85718422862434,"real_capital":284.27942606810353,"private_loan":17.733949985564294,"nonhousing_consumption":76.57126308550257,"net_investment":6.258736914497447,"net_equity_issuance_cash":6.138960084298393,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.249181206113944,"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",0.2238353978299036,12.244847823778757,66.37828927466016,57.62281328837062,0.0],["displaced_free",0.027935214940433814,7.844653708861818,43.370738346989896,36.91601745346738,0.0],["displaced_debt",0.012229711545264754,6.440311893979953,36.02777460904551,30.307350089317424,1.463656781494832],["owners",1.1609778716976338,91.42925734446334,453.9534621213437,430.25532867982747,0.0]]},{"year":11,"beginning_real_capital":284.27942606810353,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.866576793559915,"real_capital":291.68684627309136,"private_loan":17.591462017457776,"nonhousing_consumption":76.53369282576034,"net_investment":6.296307174239672,"net_equity_issuance_cash":6.305699739175246,"money_identity_error":0.0,"policy":{"assessment":2.2074364730670224,"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",0.2459011425721422,12.394843381194597,67.16257977095215,58.3286747350334,0.0],["displaced_free",0.029978258736368852,7.868662660390052,43.49627534844472,37.02900075477672,0.0],["displaced_debt",0.013067876063538394,6.462994557329225,36.14637677034889,30.41409203449047,1.4248796810651876],["owners",1.1731232700480998,90.23867117831938,448.2192894845417,424.6525702509147,0.0]]},{"year":12,"beginning_real_capital":291.68684627309136,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.870749521657704,"real_capital":299.1139028455982,"private_loan":17.44898020801323,"nonhousing_consumption":76.5170019133692,"net_investment":6.312998086630813,"net_equity_issuance_cash":6.317170814728602,"money_identity_error":0.0,"policy":{"assessment":2.188891014854648,"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",0.2682537548252274,12.539433301230169,67.91860549662833,59.00909788814197,0.0],["displaced_free",0.032020896486586785,7.913121273035222,43.72873868253711,37.23821775545987,0.0],["displaced_debt",0.013906004354388669,6.504045063188908,36.36101993824265,30.607270885594854,1.4248180944454685],["owners",1.1850497200758794,89.0993053385877,442.48000290282215,419.29084865217743,0.0]]},{"year":13,"beginning_real_capital":299.1139028455982,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.87490879206907,"real_capital":306.56053245533496,"private_loan":17.30551718804865,"nonhousing_consumption":76.50036483172377,"net_investment":6.329635168276241,"net_equity_issuance_cash":6.333794438687609,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.170405368581938,"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",0.29088188498417855,12.679254472729946,68.64969658943762,59.66707987167034,0.0],["displaced_free",0.034076202151103865,7.954382958041135,43.94448605511704,37.43239039078181,0.0],["displaced_debt",0.014749904471827363,6.542612395015226,36.5626791896221,30.788764211836362,1.4346301996457782],["owners",1.1967799984801937,87.99913541714344,436.9449586291978,414.11357843361617,0.0]]},{"year":14,"beginning_real_capital":306.56053245533496,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.878912376947188,"real_capital":314.02600246449805,"private_loan":17.16116586120481,"nonhousing_consumption":76.48435049221139,"net_investment":6.345649507788622,"net_equity_issuance_cash":6.349653092666738,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.152611658012627,"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",0.31377638775005173,12.814489698975054,69.3568088835297,60.303480936353196,0.0],["displaced_free",0.03614280939815309,7.994071148503421,44.15200600524665,37.619158345898455,0.0],["displaced_debt",0.015599029923849947,6.5800545446491965,36.758455135420625,30.964962563055035,1.4435132684383905],["owners",1.2083206635603472,86.93532264455047,431.5918766746252,409.1074006802375,0.0]]},{"year":15,"beginning_real_capital":314.02600246449805,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.882776191603174,"real_capital":321.5096551308657,"private_loan":17.01595121527362,"nonhousing_consumption":76.46889523358749,"net_investment":6.361104766412524,"net_equity_issuance_cash":6.364968581068511,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.135439148430524,"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",0.3369283392332836,12.945371238342323,70.04115680178994,60.919394062787404,0.0],["displaced_free",0.038220300337902656,8.032205791672492,44.35140283227448,37.7986154902235,0.0],["displaced_debt",0.016453233723445176,6.616370926845733,36.948344715533246,31.135863185156392,1.4521464593118927],["owners",1.2196780089911148,85.90606269705422,426.412154839663,404.2638244567258,0.0]]},{"year":16,"beginning_real_capital":321.5096551308657,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.886510381973075,"real_capital":329.01088045779767,"private_loan":16.869899825477518,"nonhousing_consumption":76.45395847210784,"net_investment":6.37604152789217,"net_equity_issuance_cash":6.3797757182620725,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.118842746786474,"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",0.3603292838832828,13.072112424873662,70.70385581633286,61.51582317587606,0.0],["displaced_free",0.04030824068249564,8.06887297055597,44.543126643429915,37.97116692026339,0.0],["displaced_debt",0.017312359545775185,6.651617635662661,37.132641232223065,31.30173005017723,1.4605138979610155],["owners",1.2308580906345576,84.90961859993536,421.39724141001716,399.57467576440166,0.0]]},{"year":17,"beginning_real_capital":329.01088045779767,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.890124226042268,"real_capital":336.529112109761,"private_loan":16.72303686209704,"nonhousing_consumption":76.43950309583116,"net_investment":6.390496904168856,"net_equity_issuance_cash":6.39411074823805,"money_identity_error":5.684341886080802e-14,"policy":{"assessment":2.102781217590138,"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",0.383971187797479,13.194912939423943,71.34595001005984,62.093707950230325,0.0],["displaced_free",0.04240622121218071,8.104150926164433,44.727586542036256,38.1371808290091,0.0],["displaced_debt",0.018176259330366224,6.685845062495632,37.31160816991181,31.462800294097097,1.4686296338047649],["owners",1.2418667225721916,83.9443711749502,416.53915521763355,395.0323349409422,0.0]]},{"year":18,"beginning_real_capital":336.529112109761,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.89362612004915,"real_capital":344.06382326293317,"private_loan":16.575386291021836,"nonhousing_consumption":76.42549551980368,"net_investment":6.404504480196337,"net_equity_issuance_cash":6.408006374203216,"money_identity_error":7.105427357601002e-14,"policy":{"assessment":2.0872172442262897,"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",0.4078464117067869,13.313959696322804,71.96841671279898,62.65392798269555,0.0],["displaced_free",0.04451385470142848,8.138113189997808,44.90516700652449,38.29700324704851,0.0],["displaced_debt",0.019044792101396837,6.7191005537847825,37.485493091685136,31.619296723693097,1.4765057107520407],["owners",1.2527094875449771,83.00880718146698,411.8304229121979,390.62968085396227,0.0]]},{"year":19,"beginning_real_capital":344.06382326293317,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.897023685415135,"real_capital":351.614522959004,"private_loan":16.426970945323355,"nonhousing_consumption":76.41190525833983,"net_investment":6.418094741660184,"net_equity_issuance_cash":6.421492307026169,"money_identity_error":9.237055564881302e-14,"policy":{"assessment":2.0721169537108826,"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",0.43194768534363687,13.42942783498664,72.57217168620465,63.19730745876066,0.0],["displaced_free",0.04663077462658879,8.170828771005526,45.07622886800276,38.450958922378945,0.0],["displaced_debt",0.019917823546682024,6.751428551667247,37.6545283747307,31.771428478434103,1.4841534569848203],["owners",1.263391746696659,82.1015109782703,407.2640409538343,386.3600516624485,0.0]]},{"year":20,"beginning_real_capital":351.614522959004,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.900323857512,"real_capital":359.18075287670706,"private_loan":16.277812595671215,"nonhousing_consumption":76.39870456995241,"net_investment":6.431295430047598,"net_equity_issuance_cash":6.434595602144461,"money_identity_error":9.947598300641403e-14,"policy":{"assessment":2.0574495221693274,"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",0.45626808383921164,13.54148161776755,73.15807381839242,63.72461937772965,0.0],["displaced_free",0.04875663389117697,8.202362438170102,45.241110787817526,38.599352650212246,0.0],["displaced_debt",0.02079522560345931,6.782870805524017,37.81893231646545,31.91939202599538,1.4915834965213908],["owners",1.2739186492452745,81.22115685681405,402.8334401669703,382.21720873794845,0.0]]}]},"external__0.90__0.0__0.20":{"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},"experiment":{"mode":"external","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8996495499214657,"displaced_debt":0.8993585242408992},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-7.353338050144764,"firm_cash":-1.4760145791268942,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-24.301243348634074}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67712499999999,"real_capital":233.77840228441306,"private_loan":18.66719416345338,"nonhousing_consumption":73.29149999999998,"net_investment":8.143500000000003,"net_equity_issuance_cash":7.987271739130436,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922701491186247,7.381347196413621,37.628094637422805,31.919339227734582,1.8529503257025774],["owners",1.0530990162940619,88.12382345459741,425.5799325145822,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.77840228441306,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.551574999999982,"real_capital":242.78862206463285,"private_loan":18.48971781733242,"nonhousing_consumption":73.79369999999999,"net_investment":8.199300000000008,"net_equity_issuance_cash":8.07375,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.12125498368037066,11.365429096933713,57.70661341603767,49.95793009641192,0.0],["displaced_free",0.017056510992720278,8.918209277967033,45.75437986797086,39.20091990315179,0.0],["displaced_debt",0.007897846250092632,6.8972764931898745,35.88413427687362,30.317698871164282,1.7747634612096208],["owners",1.075292757410712,89.11076055030708,437.4151919428918,391.6956507705805,0.0]]},{"year":6,"beginning_real_capital":242.78862206463285,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.413977951409844,"real_capital":251.79779403659109,"private_loan":18.33307604102196,"nonhousing_consumption":74.34408819436052,"net_investment":8.073604113331797,"net_equity_issuance_cash":7.936007064741658,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"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",0.1406048506940924,11.539822676068713,59.46311675303511,51.508221386744474,0.0],["displaced_free",0.019434283650875177,8.381716293954783,43.800595830772416,37.41195255670805,0.0],["displaced_debt",0.008771813242382747,6.775993740565253,35.83706957648004,30.24477892784491,1.5664177631045917],["owners",1.0969693017515416,89.92375171890028,446.1205173215019,401.37640252213004,0.0]]},{"year":7,"beginning_real_capital":251.79779403659109,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.261502030208142,"real_capital":260.58006738092996,"private_loan":18.17970599434507,"nonhousing_consumption":74.9539918791673,"net_investment":7.757674787499354,"net_equity_issuance_cash":7.605198866297654,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5705465324081266,"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",0.16054203428235458,11.714503129684562,61.20504719338144,53.0468066249867,0.0],["displaced_free",0.02161919838157984,8.139060485477792,43.21539866907066,36.85612295310698,0.0],["displaced_debt",0.009639945582063252,6.675467052649444,35.85140655421104,30.228530049733333,1.5337004667688903],["owners",1.1170273665625037,90.56893025199909,451.4978644230482,410.12345774490154,0.0]]},{"year":8,"beginning_real_capital":260.58006738092996,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.11171127623877,"real_capital":268.98464373087853,"private_loan":18.028831107794485,"nonhousing_consumption":75.55315489504478,"net_investment":7.323987962098059,"net_equity_issuance_cash":7.174197208128685,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.0708070262402496,"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",0.18106156199456813,11.890007091387108,62.936283890498906,54.57708173095722,0.0],["displaced_free",0.02373065982625247,8.02635268457274,43.2309426535586,36.84227461771094,0.0],["displaced_debt",0.010505621160632188,6.584344778947897,35.8764396740512,30.223221936154275,1.5087488655058605],["owners",1.1346941284310657,91.04214013438157,454.33863043889767,417.89834815781705,0.0]]},{"year":9,"beginning_real_capital":268.98464373087853,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.976961058823395,"real_capital":276.91620616869477,"private_loan":17.880315663713777,"nonhousing_consumption":76.09215576470633,"net_investment":6.823878718052256,"net_equity_issuance_cash":6.689128500636882,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.6308052558039923,"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",0.2021600752650021,12.06670014405158,64.6598626902687,56.10169205250435,0.0],["displaced_free",0.025835915390761213,7.926950183811106,43.27438082040029,36.85475836962278,0.0],["displaced_debt",0.011368736967914853,6.505264615200752,35.93011335396515,30.24491764983116,1.4851544408070698],["owners",1.1495019384819203,91.3312736043929,455.1764669937536,424.6263622488809,0.0]]},{"year":10,"beginning_real_capital":276.91620616869477,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.85718422862434,"real_capital":284.27942606810353,"private_loan":17.733949985564294,"nonhousing_consumption":76.57126308550257,"net_investment":6.258736914497447,"net_equity_issuance_cash":6.138960084298393,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.249181206113944,"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",0.2238353978299036,12.244847823778757,66.37828927466016,57.62281328837062,0.0],["displaced_free",0.027935214940433814,7.844653708861818,43.370738346989896,36.91601745346738,0.0],["displaced_debt",0.012229711545264754,6.440311893979953,36.02777460904551,30.307350089317424,1.463656781494832],["owners",1.1609778716976338,91.42925734446334,453.9534621213437,430.25532867982747,0.0]]},{"year":11,"beginning_real_capital":284.27942606810353,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.866576793559915,"real_capital":291.68684627309136,"private_loan":17.591462017457776,"nonhousing_consumption":76.53369282576034,"net_investment":6.296307174239672,"net_equity_issuance_cash":6.305699739175246,"money_identity_error":0.0,"policy":{"assessment":2.2074364730670224,"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",0.2459011425721422,12.394843381194597,67.16257977095215,58.3286747350334,0.0],["displaced_free",0.029978258736368852,7.868662660390052,43.49627534844472,37.02900075477672,0.0],["displaced_debt",0.013067876063538394,6.462994557329225,36.14637677034889,30.41409203449047,1.4248796810651876],["owners",1.1731232700480998,90.23867117831938,448.2192894845417,424.6525702509147,0.0]]},{"year":12,"beginning_real_capital":291.68684627309136,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.870749521657704,"real_capital":299.1139028455982,"private_loan":17.44898020801323,"nonhousing_consumption":76.5170019133692,"net_investment":6.312998086630813,"net_equity_issuance_cash":6.317170814728602,"money_identity_error":0.0,"policy":{"assessment":2.188891014854648,"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",0.2682537548252274,12.539433301230169,67.91860549662833,59.00909788814197,0.0],["displaced_free",0.032020896486586785,7.913121273035222,43.72873868253711,37.23821775545987,0.0],["displaced_debt",0.013906004354388669,6.504045063188908,36.36101993824265,30.607270885594854,1.4248180944454685],["owners",1.1850497200758794,89.0993053385877,442.48000290282215,419.29084865217743,0.0]]},{"year":13,"beginning_real_capital":299.1139028455982,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.87490879206907,"real_capital":306.56053245533496,"private_loan":17.30551718804865,"nonhousing_consumption":76.50036483172377,"net_investment":6.329635168276241,"net_equity_issuance_cash":6.333794438687609,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.170405368581938,"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",0.29088188498417855,12.679254472729946,68.64969658943762,59.66707987167034,0.0],["displaced_free",0.034076202151103865,7.954382958041135,43.94448605511704,37.43239039078181,0.0],["displaced_debt",0.014749904471827363,6.542612395015226,36.5626791896221,30.788764211836362,1.4346301996457782],["owners",1.1967799984801937,87.99913541714344,436.9449586291978,414.11357843361617,0.0]]},{"year":14,"beginning_real_capital":306.56053245533496,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.878912376947188,"real_capital":314.02600246449805,"private_loan":17.16116586120481,"nonhousing_consumption":76.48435049221139,"net_investment":6.345649507788622,"net_equity_issuance_cash":6.349653092666738,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.152611658012627,"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",0.31377638775005173,12.814489698975054,69.3568088835297,60.303480936353196,0.0],["displaced_free",0.03614280939815309,7.994071148503421,44.15200600524665,37.619158345898455,0.0],["displaced_debt",0.015599029923849947,6.5800545446491965,36.758455135420625,30.964962563055035,1.4435132684383905],["owners",1.2083206635603472,86.93532264455047,431.5918766746252,409.1074006802375,0.0]]},{"year":15,"beginning_real_capital":314.02600246449805,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.882776191603174,"real_capital":321.5096551308657,"private_loan":17.01595121527362,"nonhousing_consumption":76.46889523358749,"net_investment":6.361104766412524,"net_equity_issuance_cash":6.364968581068511,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.135439148430524,"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",0.3369283392332836,12.945371238342323,70.04115680178994,60.919394062787404,0.0],["displaced_free",0.038220300337902656,8.032205791672492,44.35140283227448,37.7986154902235,0.0],["displaced_debt",0.016453233723445176,6.616370926845733,36.948344715533246,31.135863185156392,1.4521464593118927],["owners",1.2196780089911148,85.90606269705422,426.412154839663,404.2638244567258,0.0]]},{"year":16,"beginning_real_capital":321.5096551308657,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.886510381973075,"real_capital":329.01088045779767,"private_loan":16.869899825477518,"nonhousing_consumption":76.45395847210784,"net_investment":6.37604152789217,"net_equity_issuance_cash":6.3797757182620725,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.118842746786474,"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",0.3603292838832828,13.072112424873662,70.70385581633286,61.51582317587606,0.0],["displaced_free",0.04030824068249564,8.06887297055597,44.543126643429915,37.97116692026339,0.0],["displaced_debt",0.017312359545775185,6.651617635662661,37.132641232223065,31.30173005017723,1.4605138979610155],["owners",1.2308580906345576,84.90961859993536,421.39724141001716,399.57467576440166,0.0]]},{"year":17,"beginning_real_capital":329.01088045779767,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.890124226042268,"real_capital":336.529112109761,"private_loan":16.72303686209704,"nonhousing_consumption":76.43950309583116,"net_investment":6.390496904168856,"net_equity_issuance_cash":6.39411074823805,"money_identity_error":5.684341886080802e-14,"policy":{"assessment":2.102781217590138,"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",0.383971187797479,13.194912939423943,71.34595001005984,62.093707950230325,0.0],["displaced_free",0.04240622121218071,8.104150926164433,44.727586542036256,38.1371808290091,0.0],["displaced_debt",0.018176259330366224,6.685845062495632,37.31160816991181,31.462800294097097,1.4686296338047649],["owners",1.2418667225721916,83.9443711749502,416.53915521763355,395.0323349409422,0.0]]},{"year":18,"beginning_real_capital":336.529112109761,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.89362612004915,"real_capital":344.06382326293317,"private_loan":16.575386291021836,"nonhousing_consumption":76.42549551980368,"net_investment":6.404504480196337,"net_equity_issuance_cash":6.408006374203216,"money_identity_error":7.105427357601002e-14,"policy":{"assessment":2.0872172442262897,"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",0.4078464117067869,13.313959696322804,71.96841671279898,62.65392798269555,0.0],["displaced_free",0.04451385470142848,8.138113189997808,44.90516700652449,38.29700324704851,0.0],["displaced_debt",0.019044792101396837,6.7191005537847825,37.485493091685136,31.619296723693097,1.4765057107520407],["owners",1.2527094875449771,83.00880718146698,411.8304229121979,390.62968085396227,0.0]]},{"year":19,"beginning_real_capital":344.06382326293317,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.897023685415135,"real_capital":351.614522959004,"private_loan":16.426970945323355,"nonhousing_consumption":76.41190525833983,"net_investment":6.418094741660184,"net_equity_issuance_cash":6.421492307026169,"money_identity_error":9.237055564881302e-14,"policy":{"assessment":2.0721169537108826,"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",0.43194768534363687,13.42942783498664,72.57217168620465,63.19730745876066,0.0],["displaced_free",0.04663077462658879,8.170828771005526,45.07622886800276,38.450958922378945,0.0],["displaced_debt",0.019917823546682024,6.751428551667247,37.6545283747307,31.771428478434103,1.4841534569848203],["owners",1.263391746696659,82.1015109782703,407.2640409538343,386.3600516624485,0.0]]},{"year":20,"beginning_real_capital":351.614522959004,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":30.900323857512,"real_capital":359.18075287670706,"private_loan":16.277812595671215,"nonhousing_consumption":76.39870456995241,"net_investment":6.431295430047598,"net_equity_issuance_cash":6.434595602144461,"money_identity_error":9.947598300641403e-14,"policy":{"assessment":2.0574495221693274,"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",0.45626808383921164,13.54148161776755,73.15807381839242,63.72461937772965,0.0],["displaced_free",0.04875663389117697,8.202362438170102,45.241110787817526,38.599352650212246,0.0],["displaced_debt",0.02079522560345931,6.782870805524017,37.81893231646545,31.91939202599538,1.4915834965213908],["owners",1.2739186492452745,81.22115685681405,402.8334401669703,382.21720873794845,0.0]]}]},"external__0.90__0.5__0.05":{"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},"experiment":{"mode":"external","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.834572750436735,"displaced_debt":0.800932365060547},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-1.575599472492839,"firm_cash":-0.2471456816475981,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-5.222996963678725}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67712499999999,"real_capital":233.77840228441306,"private_loan":18.66719416345338,"nonhousing_consumption":73.29149999999998,"net_investment":8.143500000000003,"net_equity_issuance_cash":7.987271739130436,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922701491186247,7.381347196413621,37.628094637422805,31.919339227734582,1.8529503257025774],["owners",1.0530990162940619,88.12382345459741,425.5799325145822,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.77840228441306,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.551574999999982,"real_capital":242.78862206463285,"private_loan":18.48971781733242,"nonhousing_consumption":73.79369999999999,"net_investment":8.199300000000008,"net_equity_issuance_cash":8.07375,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.12125498368037066,11.365429096933713,57.70661341603767,49.95793009641192,0.0],["displaced_free",0.017056510992720278,8.918209277967033,45.75437986797086,39.20091990315179,0.0],["displaced_debt",0.007897846250092632,6.8972764931898745,35.88413427687362,30.317698871164282,1.7747634612096208],["owners",1.075292757410712,89.11076055030708,437.4151919428918,391.6956507705805,0.0]]},{"year":6,"beginning_real_capital":242.78862206463285,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.437334217720597,"real_capital":251.90204518235583,"private_loan":18.33307604102196,"nonhousing_consumption":74.2506631291175,"net_investment":8.167029178574822,"net_equity_issuance_cash":8.052788396295439,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"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",0.1406048506940924,11.539822676068713,59.46311675303511,51.508221386744474,0.0],["displaced_free",0.019434283650875177,8.381716293954783,43.800595830772416,37.41195255670805,0.0],["displaced_debt",0.008771813242382747,6.775993740565253,35.83706957648004,30.24477892784491,1.5664177631045917],["owners",1.0976208714125715,89.69018905579271,446.1205173215019,400.33389106448254,0.0]]},{"year":7,"beginning_real_capital":251.90204518235583,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.33282034675916,"real_capital":261.00726939409554,"private_loan":18.17969489102276,"nonhousing_consumption":74.66871861296325,"net_investment":8.042948053703412,"net_equity_issuance_cash":7.938434182741975,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5705465324081266,"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",0.16054357962395763,11.713801103070615,61.2015149840031,53.043627636546184,0.0],["displaced_free",0.021619382687512102,8.138474392613182,43.21244977415438,36.85346894768233,0.0],["displaced_debt",0.00964000843105748,6.675067333046152,35.84939538639573,30.226719998699547,1.5338114999920287],["owners",1.1195633813672548,89.86164708525446,451.52754995142817,406.9206660464353,0.0]]},{"year":8,"beginning_real_capital":261.00726939409554,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.245562154518787,"real_capital":270.0262432181164,"private_loan":18.028793234527132,"nonhousing_consumption":75.01775138192465,"net_investment":7.859391475218189,"net_equity_issuance_cash":7.7721332829778165,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.0708070262402496,"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",0.18106690469960363,11.887041604686566,62.92115936816463,54.56346966085636,0.0],["displaced_free",0.023731260527525583,8.023991425747148,43.2188998034463,36.83143605260986,0.0],["displaced_debt",0.010505837607671738,6.582661565640464,35.86785497958707,30.215495711136562,1.5090165649562797],["owners",1.1406565566363291,89.72843423061805,454.4651296398139,411.8682226979189,0.0]]},{"year":9,"beginning_real_capital":270.0262432181164,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.93478448275862,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":31.18081171579886,"real_capital":278.90556822944603,"private_loan":17.880244046543616,"nonhousing_consumption":75.27675313680433,"net_investment":7.6392813459542595,"net_equity_issuance_cash":7.574530907234331,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.6308052558039923,"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",0.20217031817939674,12.059194106391375,64.62108734541971,56.06679424214027,0.0],["displaced_free",0.025836984104504676,7.921250370335833,43.244936226183775,36.82825823482793,0.0],["displaced_debt",0.0113691495218044,6.501020050746225,35.9081864122272,30.22518340226701,1.4854918798351662],["owners",1.160604427567187,89.35525367618915,455.4992659436508,415.439255568655,0.0]]},{"year":10,"beginning_real_capital":278.90556822944603,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.266677926086828,"real_capital":288.19581729338427,"private_loan":17.714069733588097,"nonhousing_consumption":74.9332882956525,"net_investment":7.89671170434751,"net_equity_issuance_cash":7.982577914635479,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.249181206113944,"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",0.22384892746477314,12.229900189611351,66.30013171038614,57.552471480524005,0.0],["displaced_free",0.02812312216715699,7.26266819488842,40.327676836017886,34.17726209359257,0.0],["displaced_debt",0.01234664548036627,5.719560824944554,32.25914156833753,26.915580352680248,1.6617431295551781],["owners",1.1826185249349228,88.74169039201882,461.31225962294195,417.60795478597095,0.0]]},{"year":11,"beginning_real_capital":288.19581729338427,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.26678567917917,"real_capital":297.4865734306982,"private_loan":17.588153625080512,"nonhousing_consumption":74.93285728328317,"net_investment":7.897142716716843,"net_equity_issuance_cash":7.897250469809184,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.2074364730670224,"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",0.24592383513488075,12.36393213122482,67.00095232012977,58.18321002929327,0.0],["displaced_free",0.030006834819220337,7.308642035485307,40.56806293064213,34.393609578754386,0.0],["displaced_debt",0.013087328471587356,5.762229578627132,32.48224616275624,27.11637448765709,1.2591610850758483],["owners",1.20437363614982,87.71374667552175,455.9430246656935,412.77057259069056,0.0]]},{"year":12,"beginning_real_capital":297.4865734306982,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.26941406747989,"real_capital":306.78969845413303,"private_loan":17.460619760199396,"nonhousing_consumption":74.92234373008037,"net_investment":7.9076562699196415,"net_equity_issuance_cash":7.910284658220362,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.188891014854648,"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",0.2682537573101059,12.4937118567491,67.67953912025672,58.79393814940753,0.0],["displaced_free",0.03190969605281401,7.332800289076897,40.69438059648051,34.50729547800893,0.0],["displaced_debt",0.013837527676770399,5.780794105808602,32.579315585927326,27.20373696851107,1.2753386488111729],["owners",1.225921739760644,86.73628193307171,450.96952997579547,408.17073850857275,0.0]]},{"year":13,"beginning_real_capital":306.78969845413303,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.271830785760464,"real_capital":316.10419626947646,"private_loan":17.332661446248057,"nonhousing_consumption":74.91267685695809,"net_investment":7.917323143041926,"net_equity_issuance_cash":7.919739861322499,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.170405368581938,"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",0.29083442416966,12.617704114971895,68.32786465344782,59.37743112927951,0.0],["displaced_free",0.033819053373433834,7.3564071192417755,40.81781500257137,34.61838644349071,0.0],["displaced_debt",0.014590223641190033,5.798930088207315,32.67414425206439,27.289082768034415,1.2795831395133788],["owners",1.2472657246826533,85.80242613014288,446.2129881712298,403.77612296537825,0.0]]},{"year":14,"beginning_real_capital":316.10419626947646,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.274127863191524,"real_capital":325.42950386096607,"private_loan":17.204278735135716,"nonhousing_consumption":74.90348854723385,"net_investment":7.926511452766164,"net_equity_issuance_cash":7.928808530197222,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.152611658012627,"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",0.31365412821717403,12.736396780464698,68.94847989785464,59.93598484924564,0.0],["displaced_free",0.035734994300945726,7.3787535764487915,40.934659223261654,34.72354624211196,0.0],["displaced_debt",0.015345416059497912,5.816296558728937,32.76494932668725,27.370807335195,1.2838271111233968],["owners",1.2684149374669502,84.90889376965401,441.66103216506895,399.5712647983718,0.0]]},{"year":15,"beginning_real_capital":325.42950386096607,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.276310535996227,"real_capital":334.76508285388957,"private_loan":17.07549208147071,"nonhousing_consumption":74.89475785601505,"net_investment":7.935242143984965,"net_equity_issuance_cash":7.937424816789668,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.135439148430524,"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",0.33670236663726716,12.850141409767165,69.54322305760608,60.47125369302196,0.0],["displaced_free",0.03765715887671402,7.399932835756847,41.045400448401814,34.8232133447381,0.0],["displaced_debt",0.01610298461046854,5.833014273771835,32.85236221580043,27.44947893539686,1.287866536650069],["owners",1.2893777001365279,84.05295766213878,437.2996759325553,395.54333017477074,0.0]]},{"year":16,"beginning_real_capital":334.76508285388957,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.27838594085022,"real_capital":344.1104284578907,"private_loan":16.946317765164522,"nonhousing_consumption":74.88645623659907,"net_investment":7.943543763400939,"net_equity_issuance_cash":7.945619168254932,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.118842746786474,"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",0.3599693429189777,12.959262048718848,70.11378849003319,60.98476258220634,0.0],["displaced_free",0.03958521263917378,7.420034591235463,41.150507666590656,34.91780984110806,0.0],["displaced_debt",0.016862833529916712,5.849150305766508,32.93673362492292,27.525413203607098,1.291743163061888],["owners",1.3101617574567619,83.23212135346378,433.1162392782544,391.6805710751237,0.0]]},{"year":17,"beginning_real_capital":344.1104284578907,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.28036056164266,"real_capital":353.4650663950327,"private_loan":16.81677020062661,"nonhousing_consumption":74.87855775342933,"net_investment":7.951442246570679,"net_equity_issuance_cash":7.953416867363116,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.102781217590138,"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",0.3834459187418865,13.06405425653665,70.66172160280601,61.47790238370189,0.0],["displaced_free",0.041518845348820284,7.439146172705523,41.25043750434261,35.00774669508481,0.0],["displaced_debt",0.017624878027198546,5.864758227014892,33.018343670666106,27.59886224477597,1.2954756453791154],["owners",1.3307743095290607,82.44411018809637,429.09916760534946,387.9722832381006,0.0]]},{"year":18,"beginning_real_capital":353.4650663950327,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.28224036454141,"real_capital":362.8285504634629,"private_loan":16.686862395978473,"nonhousing_consumption":74.87103854183438,"net_investment":7.958961458165632,"net_equity_issuance_cash":7.960841261064379,"money_identity_error":0.0,"policy":{"assessment":2.0872172442262897,"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",0.4071235544213808,13.164788350444155,71.18843581931584,61.951945178560734,0.0],["displaced_free",0.04345777182294958,7.457348100034286,41.345610980571436,35.09340282369076,0.0],["displaced_debt",0.018389041583952305,5.8798838412937915,33.09743184990218,27.670041606088436,1.2990780464813894],["owners",1.3512220618249444,81.68684596014879,425.2379064343158,384.4086868712884,0.0]]},{"year":19,"beginning_real_capital":362.8285504634629,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.28403084684493,"real_capital":372.2004603309684,"private_loan":16.556606190187154,"nonhousing_consumption":74.86387661262033,"net_investment":7.966123387379682,"net_equity_issuance_cash":7.967913869683205,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.0721169537108826,"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",0.430994256614505,13.2617120720909,71.69522652073674,62.40805680983953,0.0],["displaced_free",0.045401730305392435,7.474713623786573,41.43641110476639,35.17512293546623,0.0],["displaced_debt",0.01915525455919537,5.894567505841257,33.17420918086931,27.73914120395886,1.3025620579132102],["owners",1.371511269760506,80.95842589728669,421.52279406920746,380.98082775193734,0.0]]},{"year":20,"beginning_real_capital":372.2004603309684,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.285737082000676,"real_capital":381.58039954038327,"private_loan":16.426012405453985,"nonhousing_consumption":74.85705167199738,"net_investment":7.97294832800263,"net_equity_issuance_cash":7.974654563158373,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.0574495221693274,"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",0.45505053165631615,13.355052925771878,72.1832832720098,62.84730788598531,0.0],["displaced_free",0.047350480433448715,7.49130913096362,41.523184998502586,35.2532194398288,0.0],["displaced_debt",0.019923453292919897,5.908845260120152,33.2488641052034,27.806330635859535,1.3059378473316956],["owners",1.3916477785813752,80.25710430850656,417.94496799222566,377.6804908635603,0.0]]}]},"external__0.90__0.5__0.10":{"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},"experiment":{"mode":"external","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8993072846112189,"displaced_debt":0.8991286134013281},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-3.268150244508772,"firm_cash":-0.6560064796121701,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-10.800552599392915}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67712499999999,"real_capital":233.77840228441306,"private_loan":18.66719416345338,"nonhousing_consumption":73.29149999999998,"net_investment":8.143500000000003,"net_equity_issuance_cash":7.987271739130436,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922701491186247,7.381347196413621,37.628094637422805,31.919339227734582,1.8529503257025774],["owners",1.0530990162940619,88.12382345459741,425.5799325145822,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.77840228441306,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.551574999999982,"real_capital":242.78862206463285,"private_loan":18.48971781733242,"nonhousing_consumption":73.79369999999999,"net_investment":8.199300000000008,"net_equity_issuance_cash":8.07375,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.12125498368037066,11.365429096933713,57.70661341603767,49.95793009641192,0.0],["displaced_free",0.017056510992720278,8.918209277967033,45.75437986797086,39.20091990315179,0.0],["displaced_debt",0.007897846250092632,6.8972764931898745,35.88413427687362,30.317698871164282,1.7747634612096208],["owners",1.075292757410712,89.11076055030708,437.4151919428918,391.6956507705805,0.0]]},{"year":6,"beginning_real_capital":242.78862206463285,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.437334217720597,"real_capital":251.90204518235583,"private_loan":18.33307604102196,"nonhousing_consumption":74.2506631291175,"net_investment":8.167029178574822,"net_equity_issuance_cash":8.052788396295439,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"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",0.1406048506940924,11.539822676068713,59.46311675303511,51.508221386744474,0.0],["displaced_free",0.019434283650875177,8.381716293954783,43.800595830772416,37.41195255670805,0.0],["displaced_debt",0.008771813242382747,6.775993740565253,35.83706957648004,30.24477892784491,1.5664177631045917],["owners",1.0976208714125715,89.69018905579271,446.1205173215019,400.33389106448254,0.0]]},{"year":7,"beginning_real_capital":251.90204518235583,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.33282034675916,"real_capital":261.00726939409554,"private_loan":18.17969489102276,"nonhousing_consumption":74.66871861296325,"net_investment":8.042948053703412,"net_equity_issuance_cash":7.938434182741975,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5705465324081266,"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",0.16054357962395763,11.713801103070615,61.2015149840031,53.043627636546184,0.0],["displaced_free",0.021619382687512102,8.138474392613182,43.21244977415438,36.85346894768233,0.0],["displaced_debt",0.00964000843105748,6.675067333046152,35.84939538639573,30.226719998699547,1.5338114999920287],["owners",1.1195633813672548,89.86164708525446,451.52754995142817,406.9206660464353,0.0]]},{"year":8,"beginning_real_capital":261.00726939409554,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.245562154518787,"real_capital":270.0262432181164,"private_loan":18.028793234527132,"nonhousing_consumption":75.01775138192465,"net_investment":7.859391475218189,"net_equity_issuance_cash":7.7721332829778165,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.0708070262402496,"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",0.18106690469960363,11.887041604686566,62.92115936816463,54.56346966085636,0.0],["displaced_free",0.023731260527525583,8.023991425747148,43.2188998034463,36.83143605260986,0.0],["displaced_debt",0.010505837607671738,6.582661565640464,35.86785497958707,30.215495711136562,1.5090165649562797],["owners",1.1406565566363291,89.72843423061805,454.4651296398139,411.8682226979189,0.0]]},{"year":9,"beginning_real_capital":270.0262432181164,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.93478448275862,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":31.18081171579886,"real_capital":278.90556822944603,"private_loan":17.880244046543616,"nonhousing_consumption":75.27675313680433,"net_investment":7.6392813459542595,"net_equity_issuance_cash":7.574530907234331,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.6308052558039923,"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",0.20217031817939674,12.059194106391375,64.62108734541971,56.06679424214027,0.0],["displaced_free",0.025836984104504676,7.921250370335833,43.244936226183775,36.82825823482793,0.0],["displaced_debt",0.0113691495218044,6.501020050746225,35.9081864122272,30.22518340226701,1.4854918798351662],["owners",1.160604427567187,89.35525367618915,455.4992659436508,415.439255568655,0.0]]},{"year":10,"beginning_real_capital":278.90556822944603,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.138331879388552,"real_capital":287.5918358971571,"private_loan":17.733856618844126,"nonhousing_consumption":75.4466724824456,"net_investment":7.383327517554406,"net_equity_issuance_cash":7.340847681144099,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.249181206113944,"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",0.22384892746477314,12.229900189611351,66.30013171038614,57.552471480524005,0.0],["displaced_free",0.027936477527364237,7.83380079265423,43.31399107270186,36.864944906608144,0.0],["displaced_debt",0.012230252037683763,6.4318886941615006,35.983731734177766,30.267711501936464,1.4638742769949147],["owners",1.1791466792909782,88.74169039201882,454.60135522041764,417.60795478597095,0.0]]},{"year":11,"beginning_real_capital":287.5918358971571,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.14250635269325,"real_capital":296.2977481451256,"private_loan":17.591397101305137,"nonhousing_consumption":75.42997458922683,"net_investment":7.400025410773182,"net_equity_issuance_cash":7.4041998840778795,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.2074364730670224,"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",0.2459117845025161,12.369199979087075,67.02849662267751,58.207999901586234,0.0],["displaced_free",0.029979053460064537,7.850559072714682,43.401616066482,36.94380740101027,0.0],["displaced_debt",0.013068249199677806,6.448857018087142,36.07245499653408,30.347562438057142,1.424595175389875],["owners",1.1977573661237049,87.69112052865573,449.32645257824163,412.6640966054387,0.0]]},{"year":12,"beginning_real_capital":296.2977481451256,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.144360898514492,"real_capital":305.01238766754693,"private_loan":17.449079565714573,"nonhousing_consumption":75.42255640594188,"net_investment":7.407443594058137,"net_equity_issuance_cash":7.409298139879377,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.188891014854648,"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",0.268241621190337,12.503231353109324,67.72931426462392,58.838735779338,0.0],["displaced_free",0.032019167622606905,7.8882569935067846,43.59872937781326,37.1212093812084,0.0],["displaced_debt",0.013905411173739954,6.484511351296504,36.258882882596104,30.515347535512962,1.4231753559056515],["owners",1.2161343600044523,86.66100319828615,444.0371878872235,407.8164856389937,0.0]]},{"year":13,"beginning_real_capital":305.01238766754693,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.146209463141766,"real_capital":313.735726317626,"private_loan":17.30589642272797,"nonhousing_consumption":75.4151621474328,"net_investment":7.414837852567217,"net_equity_issuance_cash":7.416686417194493,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.170405368581938,"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",0.29082910402691503,12.63185965274981,68.4018805372539,59.44404542470499,0.0],["displaced_free",0.034070219348934574,7.92264430574954,43.77853231764466,37.28303202705666,0.0],["displaced_debt",0.014747664956014095,6.517527284815956,36.431515214723944,30.67071663442802,1.43183142986604],["owners",1.23428113881924,85.67471620876782,438.9767887068543,403.1751351000839,0.0]]},{"year":14,"beginning_real_capital":313.735726317626,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.1479888341987,"real_capital":322.46743847856123,"private_loan":17.16194552154291,"nonhousing_consumption":75.40804466320506,"net_investment":7.421955336794952,"net_equity_issuance_cash":7.423734707851886,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.152611658012627,"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",0.3136635587440296,12.755428598611005,69.04799267247584,60.02554634640473,0.0],["displaced_free",0.03613078930065639,7.955415698080424,43.949886003034905,37.43725034390788,0.0],["displaced_debt",0.015594434962985019,6.549316670006657,36.59773422225703,30.8203137412078,1.4395090118505705],["owners",1.2522083718366792,84.72737909964856,434.11643106737745,398.7170781159932,0.0]]},{"year":15,"beginning_real_capital":322.46743847856123,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.149706085156915,"real_capital":331.2072318204763,"private_loan":17.01725481939514,"nonhousing_consumption":75.40117565937223,"net_investment":7.428824340627784,"net_equity_issuance_cash":7.430541591586001,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.135439148430524,"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",0.3367350021012084,12.874254809933108,69.66930619572867,60.58472851733227,0.0],["displaced_free",0.03820043772470626,7.986624078952176,44.11306707948851,37.58411331271613,0.0],["displaced_debt",0.016445556740324847,6.579904728692225,36.757671784011634,30.96425754678694,1.446907021477709],["owners",1.2699252264639107,83.81662667125443,429.44411776639953,394.431184335315,0.0]]},{"year":16,"beginning_real_capital":331.2072318204763,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.151365725321327,"real_capital":339.9548352337532,"private_loan":16.87185319773127,"nonhousing_consumption":75.39453709871461,"net_investment":7.435462901285405,"net_equity_issuance_cash":7.437122541449816,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.118842746786474,"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",0.360034093169287,12.988627419548093,70.26733291266977,61.122952562579265,0.0],["displaced_free",0.040278718774003096,8.016383331265592,44.26867101315342,37.72415685301455,0.0],["displaced_debt",0.01730086039717115,6.609370131746603,36.91173925096263,31.10291826704284,1.4540162166387194],["owners",1.2874403303452762,82.94019734693767,424.94825934719574,390.30681104441254,0.0]]},{"year":17,"beginning_real_capital":339.9548352337532,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.15297187824096,"real_capital":348.7099970137108,"private_loan":16.72576754211632,"nonhousing_consumption":75.38811248703608,"net_investment":7.44188751296393,"net_equity_issuance_cash":7.443493665883565,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.102781217590138,"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",0.38355207473381286,13.09881169983667,70.84345986842703,61.641466822760805,0.0],["displaced_free",0.042365220564832974,8.044794516338621,44.417226229221555,37.85785654747586,0.0],["displaced_debt",0.018160187783141445,6.6377826350056734,37.060301359506795,31.236624164732586,1.4608565561495006],["owners",1.3047617764620887,82.0960221673892,420.61825333228273,386.33422196418445,0.0]]},{"year":18,"beginning_real_capital":348.7099970137108,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.15452827557736,"real_capital":357.4724830164278,"private_loan":16.579023026853267,"nonhousing_consumption":75.38188689769053,"net_investment":7.4481131023094775,"net_equity_issuance_cash":7.449669499645874,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.0872172442262897,"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",0.4072807240998226,13.205051479707466,71.3989619853985,62.141418728035134,0.0],["displaced_free",0.04445956053661586,8.071949815753912,44.55921472289627,37.98564619178312,0.0],["displaced_debt",0.01902339081410057,6.665206193540367,37.20369251524374,31.365676204895838,1.4674451526305115],["owners",1.3218971693853716,81.2822008769798,416.44435886407075,382.5044747151991,0.0]]},{"year":19,"beginning_real_capital":357.4724830164278,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.156038304628897,"real_capital":366.24207503821094,"private_loan":16.43164325867111,"nonhousing_consumption":75.37584678148436,"net_investment":7.454153218515657,"net_equity_issuance_cash":7.455663247567196,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.0721169537108826,"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",0.43121230889519196,13.307571310069092,71.93501338598217,62.623864988560435,0.0],["displaced_free",0.04656138284919118,8.097933391876548,44.69507655883163,38.10792184412493,0.0],["displaced_debt",0.01989033062693679,6.691699493814989,37.34221957550321,31.49035055912936,1.4737976818215737],["owners",1.3388536650973388,80.49698489753571,412.4176101637901,378.8093406942857,0.0]]},{"year":20,"beginning_real_capital":366.24207503821094,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.15750504778305,"real_capital":375.0185693807195,"private_loan":16.283650408858406,"nonhousing_consumption":75.36997980886774,"net_investment":7.460020191132273,"net_equity_issuance_cash":7.461486934286426,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.0574495221693274,"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",0.45533954743534844,13.406578367713106,72.4526973475195,63.08978055394403,0.0],["displaced_free",0.04867035601069728,8.122822231169119,44.82521428062285,38.22504579373703,0.0],["displaced_debt",0.02076087680230562,6.7173164956097375,37.47616468292672,31.610901155810524,1.4799284981270104],["owners",1.355638006833757,79.73876222139876,408.52973960381405,375.241233983053,0.0]]}]},"external__0.90__0.5__0.20":{"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},"experiment":{"mode":"external","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8993072846112189,"displaced_debt":0.8991286134013281},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-3.268150244508772,"firm_cash":-0.6560064796121701,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-10.800552599392915}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67712499999999,"real_capital":233.77840228441306,"private_loan":18.66719416345338,"nonhousing_consumption":73.29149999999998,"net_investment":8.143500000000003,"net_equity_issuance_cash":7.987271739130436,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922701491186247,7.381347196413621,37.628094637422805,31.919339227734582,1.8529503257025774],["owners",1.0530990162940619,88.12382345459741,425.5799325145822,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.77840228441306,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.551574999999982,"real_capital":242.78862206463285,"private_loan":18.48971781733242,"nonhousing_consumption":73.79369999999999,"net_investment":8.199300000000008,"net_equity_issuance_cash":8.07375,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.12125498368037066,11.365429096933713,57.70661341603767,49.95793009641192,0.0],["displaced_free",0.017056510992720278,8.918209277967033,45.75437986797086,39.20091990315179,0.0],["displaced_debt",0.007897846250092632,6.8972764931898745,35.88413427687362,30.317698871164282,1.7747634612096208],["owners",1.075292757410712,89.11076055030708,437.4151919428918,391.6956507705805,0.0]]},{"year":6,"beginning_real_capital":242.78862206463285,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.437334217720597,"real_capital":251.90204518235583,"private_loan":18.33307604102196,"nonhousing_consumption":74.2506631291175,"net_investment":8.167029178574822,"net_equity_issuance_cash":8.052788396295439,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"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",0.1406048506940924,11.539822676068713,59.46311675303511,51.508221386744474,0.0],["displaced_free",0.019434283650875177,8.381716293954783,43.800595830772416,37.41195255670805,0.0],["displaced_debt",0.008771813242382747,6.775993740565253,35.83706957648004,30.24477892784491,1.5664177631045917],["owners",1.0976208714125715,89.69018905579271,446.1205173215019,400.33389106448254,0.0]]},{"year":7,"beginning_real_capital":251.90204518235583,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.33282034675916,"real_capital":261.00726939409554,"private_loan":18.17969489102276,"nonhousing_consumption":74.66871861296325,"net_investment":8.042948053703412,"net_equity_issuance_cash":7.938434182741975,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5705465324081266,"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",0.16054357962395763,11.713801103070615,61.2015149840031,53.043627636546184,0.0],["displaced_free",0.021619382687512102,8.138474392613182,43.21244977415438,36.85346894768233,0.0],["displaced_debt",0.00964000843105748,6.675067333046152,35.84939538639573,30.226719998699547,1.5338114999920287],["owners",1.1195633813672548,89.86164708525446,451.52754995142817,406.9206660464353,0.0]]},{"year":8,"beginning_real_capital":261.00726939409554,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.245562154518787,"real_capital":270.0262432181164,"private_loan":18.028793234527132,"nonhousing_consumption":75.01775138192465,"net_investment":7.859391475218189,"net_equity_issuance_cash":7.7721332829778165,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.0708070262402496,"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",0.18106690469960363,11.887041604686566,62.92115936816463,54.56346966085636,0.0],["displaced_free",0.023731260527525583,8.023991425747148,43.2188998034463,36.83143605260986,0.0],["displaced_debt",0.010505837607671738,6.582661565640464,35.86785497958707,30.215495711136562,1.5090165649562797],["owners",1.1406565566363291,89.72843423061805,454.4651296398139,411.8682226979189,0.0]]},{"year":9,"beginning_real_capital":270.0262432181164,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.93478448275862,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":31.18081171579886,"real_capital":278.90556822944603,"private_loan":17.880244046543616,"nonhousing_consumption":75.27675313680433,"net_investment":7.6392813459542595,"net_equity_issuance_cash":7.574530907234331,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.6308052558039923,"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",0.20217031817939674,12.059194106391375,64.62108734541971,56.06679424214027,0.0],["displaced_free",0.025836984104504676,7.921250370335833,43.244936226183775,36.82825823482793,0.0],["displaced_debt",0.0113691495218044,6.501020050746225,35.9081864122272,30.22518340226701,1.4854918798351662],["owners",1.160604427567187,89.35525367618915,455.4992659436508,415.439255568655,0.0]]},{"year":10,"beginning_real_capital":278.90556822944603,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.138331879388552,"real_capital":287.5918358971571,"private_loan":17.733856618844126,"nonhousing_consumption":75.4466724824456,"net_investment":7.383327517554406,"net_equity_issuance_cash":7.340847681144099,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.249181206113944,"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",0.22384892746477314,12.229900189611351,66.30013171038614,57.552471480524005,0.0],["displaced_free",0.027936477527364237,7.83380079265423,43.31399107270186,36.864944906608144,0.0],["displaced_debt",0.012230252037683763,6.4318886941615006,35.983731734177766,30.267711501936464,1.4638742769949147],["owners",1.1791466792909782,88.74169039201882,454.60135522041764,417.60795478597095,0.0]]},{"year":11,"beginning_real_capital":287.5918358971571,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.14250635269325,"real_capital":296.2977481451256,"private_loan":17.591397101305137,"nonhousing_consumption":75.42997458922683,"net_investment":7.400025410773182,"net_equity_issuance_cash":7.4041998840778795,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.2074364730670224,"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",0.2459117845025161,12.369199979087075,67.02849662267751,58.207999901586234,0.0],["displaced_free",0.029979053460064537,7.850559072714682,43.401616066482,36.94380740101027,0.0],["displaced_debt",0.013068249199677806,6.448857018087142,36.07245499653408,30.347562438057142,1.424595175389875],["owners",1.1977573661237049,87.69112052865573,449.32645257824163,412.6640966054387,0.0]]},{"year":12,"beginning_real_capital":296.2977481451256,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.144360898514492,"real_capital":305.01238766754693,"private_loan":17.449079565714573,"nonhousing_consumption":75.42255640594188,"net_investment":7.407443594058137,"net_equity_issuance_cash":7.409298139879377,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.188891014854648,"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",0.268241621190337,12.503231353109324,67.72931426462392,58.838735779338,0.0],["displaced_free",0.032019167622606905,7.8882569935067846,43.59872937781326,37.1212093812084,0.0],["displaced_debt",0.013905411173739954,6.484511351296504,36.258882882596104,30.515347535512962,1.4231753559056515],["owners",1.2161343600044523,86.66100319828615,444.0371878872235,407.8164856389937,0.0]]},{"year":13,"beginning_real_capital":305.01238766754693,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.146209463141766,"real_capital":313.735726317626,"private_loan":17.30589642272797,"nonhousing_consumption":75.4151621474328,"net_investment":7.414837852567217,"net_equity_issuance_cash":7.416686417194493,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.170405368581938,"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",0.29082910402691503,12.63185965274981,68.4018805372539,59.44404542470499,0.0],["displaced_free",0.034070219348934574,7.92264430574954,43.77853231764466,37.28303202705666,0.0],["displaced_debt",0.014747664956014095,6.517527284815956,36.431515214723944,30.67071663442802,1.43183142986604],["owners",1.23428113881924,85.67471620876782,438.9767887068543,403.1751351000839,0.0]]},{"year":14,"beginning_real_capital":313.735726317626,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.1479888341987,"real_capital":322.46743847856123,"private_loan":17.16194552154291,"nonhousing_consumption":75.40804466320506,"net_investment":7.421955336794952,"net_equity_issuance_cash":7.423734707851886,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.152611658012627,"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",0.3136635587440296,12.755428598611005,69.04799267247584,60.02554634640473,0.0],["displaced_free",0.03613078930065639,7.955415698080424,43.949886003034905,37.43725034390788,0.0],["displaced_debt",0.015594434962985019,6.549316670006657,36.59773422225703,30.8203137412078,1.4395090118505705],["owners",1.2522083718366792,84.72737909964856,434.11643106737745,398.7170781159932,0.0]]},{"year":15,"beginning_real_capital":322.46743847856123,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.149706085156915,"real_capital":331.2072318204763,"private_loan":17.01725481939514,"nonhousing_consumption":75.40117565937223,"net_investment":7.428824340627784,"net_equity_issuance_cash":7.430541591586001,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.135439148430524,"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",0.3367350021012084,12.874254809933108,69.66930619572867,60.58472851733227,0.0],["displaced_free",0.03820043772470626,7.986624078952176,44.11306707948851,37.58411331271613,0.0],["displaced_debt",0.016445556740324847,6.579904728692225,36.757671784011634,30.96425754678694,1.446907021477709],["owners",1.2699252264639107,83.81662667125443,429.44411776639953,394.431184335315,0.0]]},{"year":16,"beginning_real_capital":331.2072318204763,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.151365725321327,"real_capital":339.9548352337532,"private_loan":16.87185319773127,"nonhousing_consumption":75.39453709871461,"net_investment":7.435462901285405,"net_equity_issuance_cash":7.437122541449816,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.118842746786474,"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",0.360034093169287,12.988627419548093,70.26733291266977,61.122952562579265,0.0],["displaced_free",0.040278718774003096,8.016383331265592,44.26867101315342,37.72415685301455,0.0],["displaced_debt",0.01730086039717115,6.609370131746603,36.91173925096263,31.10291826704284,1.4540162166387194],["owners",1.2874403303452762,82.94019734693767,424.94825934719574,390.30681104441254,0.0]]},{"year":17,"beginning_real_capital":339.9548352337532,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.15297187824096,"real_capital":348.7099970137108,"private_loan":16.72576754211632,"nonhousing_consumption":75.38811248703608,"net_investment":7.44188751296393,"net_equity_issuance_cash":7.443493665883565,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.102781217590138,"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",0.38355207473381286,13.09881169983667,70.84345986842703,61.641466822760805,0.0],["displaced_free",0.042365220564832974,8.044794516338621,44.417226229221555,37.85785654747586,0.0],["displaced_debt",0.018160187783141445,6.6377826350056734,37.060301359506795,31.236624164732586,1.4608565561495006],["owners",1.3047617764620887,82.0960221673892,420.61825333228273,386.33422196418445,0.0]]},{"year":18,"beginning_real_capital":348.7099970137108,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.15452827557736,"real_capital":357.4724830164278,"private_loan":16.579023026853267,"nonhousing_consumption":75.38188689769053,"net_investment":7.4481131023094775,"net_equity_issuance_cash":7.449669499645874,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.0872172442262897,"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",0.4072807240998226,13.205051479707466,71.3989619853985,62.141418728035134,0.0],["displaced_free",0.04445956053661586,8.071949815753912,44.55921472289627,37.98564619178312,0.0],["displaced_debt",0.01902339081410057,6.665206193540367,37.20369251524374,31.365676204895838,1.4674451526305115],["owners",1.3218971693853716,81.2822008769798,416.44435886407075,382.5044747151991,0.0]]},{"year":19,"beginning_real_capital":357.4724830164278,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.156038304628897,"real_capital":366.24207503821094,"private_loan":16.43164325867111,"nonhousing_consumption":75.37584678148436,"net_investment":7.454153218515657,"net_equity_issuance_cash":7.455663247567196,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.0721169537108826,"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",0.43121230889519196,13.307571310069092,71.93501338598217,62.623864988560435,0.0],["displaced_free",0.04656138284919118,8.097933391876548,44.69507655883163,38.10792184412493,0.0],["displaced_debt",0.01989033062693679,6.691699493814989,37.34221957550321,31.49035055912936,1.4737976818215737],["owners",1.3388536650973388,80.49698489753571,412.4176101637901,378.8093406942857,0.0]]},{"year":20,"beginning_real_capital":366.24207503821094,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.15750504778305,"real_capital":375.0185693807195,"private_loan":16.283650408858406,"nonhousing_consumption":75.36997980886774,"net_investment":7.460020191132273,"net_equity_issuance_cash":7.461486934286426,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.0574495221693274,"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",0.45533954743534844,13.406578367713106,72.4526973475195,63.08978055394403,0.0],["displaced_free",0.04867035601069728,8.122822231169119,44.82521428062285,38.22504579373703,0.0],["displaced_debt",0.02076087680230562,6.7173164956097375,37.47616468292672,31.610901155810524,1.4799284981270104],["owners",1.355638006833757,79.73876222139876,408.52973960381405,375.241233983053,0.0]]}]},"external__0.90__1.0__0.05":{"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},"experiment":{"mode":"external","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8336563553054666,"displaced_debt":0.8002461620884004},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":2.473686710747325,"firm_cash":0.5575954075533573,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":8.159385194980928}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67712499999999,"real_capital":233.77840228441306,"private_loan":18.66719416345338,"nonhousing_consumption":73.29149999999998,"net_investment":8.143500000000003,"net_equity_issuance_cash":7.987271739130436,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922701491186247,7.381347196413621,37.628094637422805,31.919339227734582,1.8529503257025774],["owners",1.0530990162940619,88.12382345459741,425.5799325145822,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.77840228441306,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.551574999999982,"real_capital":242.78862206463285,"private_loan":18.48971781733242,"nonhousing_consumption":73.79369999999999,"net_investment":8.199300000000008,"net_equity_issuance_cash":8.07375,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.12125498368037066,11.365429096933713,57.70661341603767,49.95793009641192,0.0],["displaced_free",0.017056510992720278,8.918209277967033,45.75437986797086,39.20091990315179,0.0],["displaced_debt",0.007897846250092632,6.8972764931898745,35.88413427687362,30.317698871164282,1.7747634612096208],["owners",1.075292757410712,89.11076055030708,437.4151919428918,391.6956507705805,0.0]]},{"year":6,"beginning_real_capital":242.78862206463285,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.460690484031353,"real_capital":252.00629632812058,"private_loan":18.33307604102196,"nonhousing_consumption":74.15723806387447,"net_investment":8.260454243817847,"net_equity_issuance_cash":8.16956972784922,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"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",0.1406048506940924,11.539822676068713,59.46311675303511,51.508221386744474,0.0],["displaced_free",0.019434283650875177,8.381716293954783,43.800595830772416,37.41195255670805,0.0],["displaced_debt",0.008771813242382747,6.775993740565253,35.83706957648004,30.24477892784491,1.5664177631045917],["owners",1.0982724410736011,89.45662639268515,446.1205173215019,399.29137960683505,0.0]]},{"year":7,"beginning_real_capital":252.00629632812058,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.404138663310157,"real_capital":261.4344714072611,"private_loan":18.179683799415397,"nonhousing_consumption":74.38344534675917,"net_investment":8.328221319907485,"net_equity_issuance_cash":8.271669499186286,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.5705465324081266,"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",0.16054512337624502,11.713099798460052,61.197986407346164,53.040451917554954,0.0],["displaced_free",0.021619566807241128,8.137888891874889,43.20950385849001,36.850817623584405,0.0],["displaced_debt",0.009640071213740659,6.674668035181139,35.847386340534044,30.224911857424033,1.5339224160656422],["owners",1.1220993980138356,89.15435785062155,451.55720494955267,403.7178468707391,0.0]]},{"year":8,"beginning_real_capital":261.4344714072611,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.379413032798805,"real_capital":271.0678427053543,"private_loan":18.02875553817562,"nonhousing_consumption":74.48234786880452,"net_investment":8.394794988338319,"net_equity_issuance_cash":8.370069357826967,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.0708070262402496,"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",0.18107222318765734,11.884087558480854,62.906093194437865,54.54991010450228,0.0],["displaced_free",0.023731858544292956,8.021639070280768,43.2069023620877,36.82063835538713,0.0],["displaced_debt",0.010506053040526266,6.580985058694062,35.859304488785746,30.207800269415365,1.5092826123977732],["owners",1.1466190127572653,88.41463263367051,454.59114078806124,405.8376579906187,0.0]]},{"year":9,"beginning_real_capital":271.0678427053543,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.384662372774354,"real_capital":280.89493029019724,"private_loan":17.880173341555437,"nonhousing_consumption":74.46135050890233,"net_investment":8.454683973856262,"net_equity_issuance_cash":8.459933313831812,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.6308052558039923,"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",0.2021804352430109,12.051753630822892,64.5826506869497,56.032201249517264,0.0],["displaced_free",0.02583803968410446,7.915598947958165,43.21574161492529,36.80198308469528,0.0],["displaced_debt",0.011369556788419105,6.496814027322759,35.886458569113344,30.205628343464532,1.485821966201818],["owners",1.1717070609246527,87.37868788121467,455.81924500731327,406.24961099081776,0.0]]},{"year":10,"beginning_real_capital":280.89493029019724,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.547215710264005,"real_capital":291.50535716202813,"private_loan":17.714073211340434,"nonhousing_consumption":73.81113715894377,"net_investment":9.018862841056247,"net_equity_issuance_cash":9.1814161785459,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.249181206113944,"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",0.2238620652227287,12.215186858633146,66.2231992608269,57.48323227592069,0.0],["displaced_free",0.0281234594942933,7.254693487146848,40.28597901776129,34.13973405716164,0.0],["displaced_debt",0.012346616377919128,5.714660561440836,32.233519275507646,26.89252028913335,1.6610013021500374],["owners",1.2007712820072807,86.0521808383397,461.91810688094296,404.95143923924564,0.0]]},{"year":11,"beginning_real_capital":291.50535716202813,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.541687415240354,"real_capital":302.0897685278653,"private_loan":17.588176513487632,"nonhousing_consumption":73.83325033903841,"net_investment":8.996749660961598,"net_equity_issuance_cash":8.991221365937944,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.2074364730670224,"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",0.24593324538425623,12.339077589214757,66.87099393053468,58.06624747865768,0.0],["displaced_free",0.03000678938098852,7.295458823576961,40.499131103670386,34.33157093447982,0.0],["displaced_debt",0.013087185188817971,5.754107887892568,32.43977980597421,27.078154766553265,1.2589669785280349],["owners",1.2289657405948529,85.1600160116232,456.964131576613,400.75301652528566,0.0]]},{"year":12,"beginning_real_capital":302.0897685278653,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.5415991619968,"real_capital":312.673764584321,"private_loan":17.46074991063017,"nonhousing_consumption":73.83360335201266,"net_investment":8.996396647987353,"net_equity_issuance_cash":8.996308394743798,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.188891014854648,"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",0.26824011594877745,12.459050528095856,67.4983034148803,58.63082601456874,0.0],["displaced_free",0.031907650291726236,7.315191495581122,40.602308473626785,34.424430567440574,0.0],["displaced_debt",0.013836753440920694,5.770036495337947,32.52306664228992,27.1531129192374,1.2742660285746281],["owners",1.256927902013043,84.28542669244159,452.3865009799215,396.63730208207807,0.0]]},{"year":13,"beginning_real_capital":312.673764584321,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.541293924783538,"real_capital":323.2563242303613,"private_loan":17.332960337362486,"nonhousing_consumption":73.83482430086576,"net_investment":8.99517569913425,"net_equity_issuance_cash":8.99487046192099,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.170405368581938,"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",0.2907806542804075,12.57285562274571,68.0933627333109,59.166379401156284,0.0],["displaced_free",0.033813811042039614,7.334492796087075,40.703230306337645,34.51526021688036,0.0],["displaced_debt",0.014588456813083538,5.7856410539716885,32.60465910573433,27.22654613633736,1.277895732676834],["owners",1.2846405022761191,83.45693754288568,448.0385714547521,392.7385296135797,0.0]]},{"year":14,"beginning_real_capital":323.2563242303613,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.540948495598805,"real_capital":333.8372583272969,"private_loan":17.204806098748044,"nonhousing_consumption":73.83620601760477,"net_investment":8.993793982395246,"net_equity_issuance_cash":8.993448553210513,"money_identity_error":0.0,"policy":{"assessment":2.152611658012627,"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",0.3135421188379633,12.681128471496464,68.6594952757985,59.675898689395126,0.0],["displaced_free",0.03572537759846061,7.352693370308477,40.79839670749531,34.60090997792224,0.0],["displaced_debt",0.015342305275521436,5.80060130702909,32.682882651132495,27.29694732719572,1.2815423861444268],["owners",1.3121162612480015,82.66932106619909,443.90225371078304,389.0320991350545,0.0]]},{"year":15,"beginning_real_capital":333.8372583272969,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":8.881784197001252e-16,"firm_cash":31.54056199749687,"real_capital":344.4163736096351,"private_loan":17.07630472636228,"nonhousing_consumption":73.83775201001254,"net_investment":8.992247989987476,"net_equity_issuance_cash":8.99186149188554,"money_identity_error":0.0,"policy":{"assessment":2.135439148430524,"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",0.33651341003715673,12.784295381617653,69.19893009996159,60.1613900311419,0.0],["displaced_free",0.037642031604857774,7.369886806979929,40.88829702996041,34.68182026814085,0.0],["displaced_debt",0.016098195701320046,5.815032946764855,32.758342205306434,27.364860925952264,1.285013723857637],["owners",1.3393657285100566,81.91939259996299,439.9608500650024,385.50302399982587,0.0]]},{"year":16,"beginning_real_capital":344.4163736096351,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.540138255299233,"real_capital":354.99349481104326,"private_loan":16.947469702981582,"nonhousing_consumption":73.83944697880308,"net_investment":8.99055302119693,"net_equity_issuance_cash":8.990129278999296,"money_identity_error":0.0,"policy":{"assessment":2.118842746786474,"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",0.3596842963374042,12.882744247089303,69.71369540961726,60.62467880983201,0.0],["displaced_free",0.039563480570719234,7.386162417027795,40.973398258968864,34.758411374248446,0.0],["displaced_debt",0.016856048780030032,5.82899846247162,32.831364509655515,27.430580999866436,1.2883502338069746],["owners",1.366398653571116,81.20424683788318,436.19936936405514,382.1376321782738,0.0]]},{"year":17,"beginning_real_capital":354.99349481104326,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":8.881784197001252e-16,"firm_cash":31.53968049619821,"real_capital":365.56846185197594,"private_loan":16.818312741186173,"nonhousing_consumption":73.84127801520725,"net_investment":8.988721984792761,"net_equity_issuance_cash":8.988264225691736,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.102781217590138,"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",0.3830453471311205,12.976823154936197,70.20561126764024,61.06740308205269,0.0],["displaced_free",0.04148945667338616,7.401605476489239,41.05414628229668,34.83108459524348,0.0],["displaced_debt",0.017615795614120675,5.84254660781416,32.9022044853028,27.49433697794899,1.2915696179540948],["owners",1.393224022344711,80.52128086916134,432.6043703589191,378.9236746784063,0.0]]},{"year":18,"beginning_real_capital":365.56846185197594,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.539191571290175,"real_capital":376.141128069812,"private_loan":16.688844251986612,"nonhousing_consumption":73.84323371483937,"net_investment":8.986766285160641,"net_equity_issuance_cash":8.98627736025261,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.0872172442262897,"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",0.4065878477873129,13.066845677749612,70.67631726927901,61.49103848352759,0.0],["displaced_free",0.04341971699597902,7.416293270546488,41.13094520547183,34.90020362610112,0.0],["displaced_debt",0.018377374962353372,5.85571828288137,32.971075988922195,27.556321331206455,1.294684891995585],["owners",1.4198501370780026,79.8681529894233,429.16375792065315,375.8501317149332,0.0]]},{"year":19,"beginning_real_capital":376.141128069812,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":8.881784197001252e-16,"firm_cash":31.538674005294165,"real_capital":386.7113586829609,"private_loan":16.559073586298656,"nonhousing_consumption":73.84530397882344,"net_investment":8.984696021176575,"net_equity_issuance_cash":8.984178455180565,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.0721169537108826,"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",0.4303037267871367,13.15309511431204,71.12729471535707,61.89691818499784,0.0],["displaced_free",0.04535404147625565,7.430294977337196,41.204156744246774,34.96609401099857,0.0],["displaced_debt",0.019140731819341356,5.868548944419989,33.03816441526792,27.6167009149176,1.2977066568795752],["owners",1.4462846853007998,79.24275022511715,425.86661583298604,372.90705988290426,0.0]]},{"year":20,"beginning_real_capital":386.7113586829609,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.552713678800501e-15,"bond_redemption":0.0,"firm_cash":31.538130041659496,"real_capital":397.27902946724083,"private_loan":16.429009189040695,"nonhousing_consumption":73.84747983336209,"net_investment":8.982520166637926,"net_equity_issuance_cash":8.981976203003256,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.0574495221693274,"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",0.45418549201162506,13.235828121913883,71.55988560477847,62.2862499854771,0.0],["displaced_free",0.047292230568341295,7.443672337424869,41.27410372509735,35.02904629376409,0.0],["displaced_debt",0.019905816509094065,5.881069798669387,33.103632934219014,27.675622581973585,1.300643972579606],["owners",1.4725348004297862,78.64316059391379,422.7030641072345,370.08546161841787,0.0]]}]},"external__0.90__1.0__0.10":{"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},"experiment":{"mode":"external","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8986656731136597,"displaced_debt":0.8988349881469987},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":0.8170375611271652,"firm_cash":0.16400161990306472,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":2.7001381498481862}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67712499999999,"real_capital":233.77840228441306,"private_loan":18.66719416345338,"nonhousing_consumption":73.29149999999998,"net_investment":8.143500000000003,"net_equity_issuance_cash":7.987271739130436,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922701491186247,7.381347196413621,37.628094637422805,31.919339227734582,1.8529503257025774],["owners",1.0530990162940619,88.12382345459741,425.5799325145822,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.77840228441306,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.551574999999982,"real_capital":242.78862206463285,"private_loan":18.48971781733242,"nonhousing_consumption":73.79369999999999,"net_investment":8.199300000000008,"net_equity_issuance_cash":8.07375,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.12125498368037066,11.365429096933713,57.70661341603767,49.95793009641192,0.0],["displaced_free",0.017056510992720278,8.918209277967033,45.75437986797086,39.20091990315179,0.0],["displaced_debt",0.007897846250092632,6.8972764931898745,35.88413427687362,30.317698871164282,1.7747634612096208],["owners",1.075292757410712,89.11076055030708,437.4151919428918,391.6956507705805,0.0]]},{"year":6,"beginning_real_capital":242.78862206463285,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.460690484031353,"real_capital":252.00629632812058,"private_loan":18.33307604102196,"nonhousing_consumption":74.15723806387447,"net_investment":8.260454243817847,"net_equity_issuance_cash":8.16956972784922,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"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",0.1406048506940924,11.539822676068713,59.46311675303511,51.508221386744474,0.0],["displaced_free",0.019434283650875177,8.381716293954783,43.800595830772416,37.41195255670805,0.0],["displaced_debt",0.008771813242382747,6.775993740565253,35.83706957648004,30.24477892784491,1.5664177631045917],["owners",1.0982724410736011,89.45662639268515,446.1205173215019,399.29137960683505,0.0]]},{"year":7,"beginning_real_capital":252.00629632812058,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.404138663310157,"real_capital":261.4344714072611,"private_loan":18.179683799415397,"nonhousing_consumption":74.38344534675917,"net_investment":8.328221319907485,"net_equity_issuance_cash":8.271669499186286,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.5705465324081266,"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",0.16054512337624502,11.713099798460052,61.197986407346164,53.040451917554954,0.0],["displaced_free",0.021619566807241128,8.137888891874889,43.20950385849001,36.850817623584405,0.0],["displaced_debt",0.009640071213740659,6.674668035181139,35.847386340534044,30.224911857424033,1.5339224160656422],["owners",1.1220993980138356,89.15435785062155,451.55720494955267,403.7178468707391,0.0]]},{"year":8,"beginning_real_capital":261.4344714072611,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.379413032798805,"real_capital":271.0678427053543,"private_loan":18.02875553817562,"nonhousing_consumption":74.48234786880452,"net_investment":8.394794988338319,"net_equity_issuance_cash":8.370069357826967,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.0708070262402496,"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",0.18107222318765734,11.884087558480854,62.906093194437865,54.54991010450228,0.0],["displaced_free",0.023731858544292956,8.021639070280768,43.2069023620877,36.82063835538713,0.0],["displaced_debt",0.010506053040526266,6.580985058694062,35.859304488785746,30.207800269415365,1.5092826123977732],["owners",1.1466190127572653,88.41463263367051,454.59114078806124,405.8376579906187,0.0]]},{"year":9,"beginning_real_capital":271.0678427053543,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.384662372774354,"real_capital":280.89493029019724,"private_loan":17.880173341555437,"nonhousing_consumption":74.46135050890233,"net_investment":8.454683973856262,"net_equity_issuance_cash":8.459933313831812,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.6308052558039923,"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",0.2021804352430109,12.051753630822892,64.5826506869497,56.032201249517264,0.0],["displaced_free",0.02583803968410446,7.915598947958165,43.21574161492529,36.80198308469528,0.0],["displaced_debt",0.011369556788419105,6.496814027322759,35.886458569113344,30.205628343464532,1.485821966201818],["owners",1.1717070609246527,87.37868788121467,455.81924500731327,406.24961099081776,0.0]]},{"year":10,"beginning_real_capital":280.89493029019724,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.419479530152785,"real_capital":290.90424572621066,"private_loan":17.73376607453275,"nonhousing_consumption":74.32208187938862,"net_investment":8.507918120611393,"net_equity_issuance_cash":8.542735277989824,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.249181206113944,"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",0.2238620652227287,12.215186858633146,66.2231992608269,57.48323227592069,0.0],["displaced_free",0.027937701740636835,7.823112213335627,43.25810307626472,36.81464570981471,0.0],["displaced_debt",0.012230776006199621,6.423603636364203,35.94041117053178,30.228722994655072,1.464072670226878],["owners",1.1973159336587975,86.0521808383397,455.23909092741536,404.95143923924564,0.0]]},{"year":11,"beginning_real_capital":290.90424572621066,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.418435911826613,"real_capital":300.9086500171597,"private_loan":17.59133830000535,"nonhousing_consumption":74.32625635269332,"net_investment":8.503743647306692,"net_equity_issuance_cash":8.50270002898052,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2074364730670224,"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",0.24592154742380937,12.34419126906724,66.89773212584177,58.09031185443407,0.0],["displaced_free",0.02997976539138628,7.832887212710829,43.30921418410891,36.86064570687449,0.0],["displaced_debt",0.013068586444596075,6.435086662469258,36.00045313709416,30.28276076456122,1.4242777452739712],["owners",1.2223924598919857,85.13832812308253,450.40620779790476,400.65095587332956,0.0]]},{"year":12,"beginning_real_capital":300.9086500171597,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.41797227537131,"real_capital":310.91087248949555,"private_loan":17.449185180574272,"nonhousing_consumption":74.32811089851455,"net_investment":8.50188910148546,"net_equity_issuance_cash":8.501425465030156,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.188891014854648,"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",0.268228538365352,12.46820252987525,67.54615701895555,58.673894258236466,0.0],["displaced_free",0.03201735684070049,7.864167147978005,43.47276940119218,37.00784540224944,0.0],["displaced_debt",0.013904781264778888,6.465643692925835,36.160228459742925,30.426558554945107,1.4215311943107822],["owners",1.2472200677693588,84.2130486962558,445.54390300637624,396.2966997470861,0.0]]},{"year":13,"beginning_real_capital":310.91087248949555,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.4175101342145,"real_capital":320.91092017991696,"private_loan":17.306277729431905,"nonhousing_consumption":74.32995946314183,"net_investment":8.50004053685818,"net_equity_issuance_cash":8.49957839570137,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.170405368581938,"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",0.29077590755218913,12.586343166386618,68.16388583731563,59.22985019476056,0.0],["displaced_free",0.034064216246504804,7.892111084599218,43.618881488100484,37.13934628046691,0.0],["displaced_debt",0.014745413330322215,6.4934904061413485,36.30583218897438,30.557601911253407,1.4290745114236547],["owners",1.271782727085888,83.33489500240769,440.928085461716,392.1642117760362,0.0]]},{"year":14,"beginning_real_capital":320.91092017991696,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.41706529145029,"real_capital":330.9088744926243,"private_loan":17.162716703910842,"nonhousing_consumption":74.33173883419877,"net_investment":8.498261165801239,"net_equity_issuance_cash":8.497816323037028,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.152611658012627,"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",0.31355177778872606,12.699108710381184,68.75350959676436,59.7605115782644,0.0],["displaced_free",0.036118897821511696,7.91847433275749,43.756728537294066,37.26340862474113,0.0],["displaced_debt",0.015589889951034342,6.52008581229619,36.444893136189236,30.68275676374678,1.435610255210617],["owners",1.2960948534950263,82.49702596777496,436.5238111491666,388.22129867188215,0.0]]},{"year":15,"beginning_real_capital":330.9088744926243,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.416635978710744,"real_capital":340.9048085100867,"private_loan":17.0185311807563,"nonhousing_consumption":74.33345608515697,"net_investment":8.496543914843045,"net_equity_issuance_cash":8.496114602103502,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.135439148430524,"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",0.3365454117108953,12.80689284985214,69.3170867966125,60.26773105812772,0.0],["displaced_free",0.038180963039580226,7.943334231673751,43.886714936856215,37.380396384347065,0.0],["displaced_debt",0.016438040087237548,6.545475628569517,36.577650345461514,30.802238252091836,1.4418552315454485],["owners",1.320168148936841,81.69658040368415,432.316027141395,384.4544960173372,0.0]]},{"year":16,"beginning_real_capital":340.9048085100867,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.41622106866965,"real_capital":350.89879000970865,"private_loan":16.873750612877167,"nonhousing_consumption":74.33511572532137,"net_investment":8.49488427467864,"net_equity_issuance_cash":8.494469364637546,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.118842746786474,"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",0.35974687804259087,12.910051847592632,69.85648024885036,60.7531851651418,0.0],["displaced_free",0.04024997526592897,7.966824204385624,44.00953832358496,37.49093743240294,0.0],["displaced_debt",0.01728969048652655,6.56975568777642,36.70460490340611,30.91649735424197,1.4478056787913078],["owners",1.3440134868303169,80.93084648799295,428.2904950310566,380.8510422964374,0.0]]},{"year":17,"beginning_real_capital":350.89879000970865,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.415819530439755,"real_capital":360.8908819176604,"private_loan":16.728401989104807,"nonhousing_consumption":74.33672187824101,"net_investment":8.493278121759005,"net_equity_issuance_cash":8.492876583529108,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.102781217590138,"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",0.38314697684992916,13.008907275601716,70.37337137569526,61.2183871793022,0.0],["displaced_free",0.04232553840763846,7.989060354263076,44.12580577392459,37.59557813770859,0.0],["displaced_debt",0.018144682391069852,6.593009782192558,36.826194939568936,31.025928386788515,1.4534862377236084],["owners",1.367640930526897,80.19738362993486,424.43439965664004,377.39945237616405,0.0]]},{"year":18,"beginning_real_capital":360.8908819176604,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.415430431105676,"real_capital":370.8811427699223,"private_loan":16.582510202978437,"nonhousing_consumption":74.3382782755774,"net_investment":8.491721724422618,"net_equity_issuance_cash":8.491332625088537,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.0872172442262897,"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",0.40673716625840545,13.103750297520596,70.86928260141488,61.66470728244987,0.0],["displaced_free",0.04440729081466723,8.0101462721655,44.23605893942745,37.69480598666117,0.0],["displaced_debt",0.019002869368283784,6.615313307397335,36.94281467920174,31.13088615245804,1.4589178612636848],["owners",1.3910598171758752,79.49398402673647,420.736148171467,374.08933659640695,0.0]]},{"year":19,"beginning_real_capital":370.8811427699223,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.552713678800501e-15,"bond_redemption":0.0,"firm_cash":31.41505292384279,"real_capital":380.8696271174177,"private_loan":16.436098266377748,"nonhousing_consumption":74.33978830462893,"net_investment":8.490211695371087,"net_equity_issuance_cash":8.489834188108201,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.0721169537108826,"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",0.43050949858235654,13.194845262495608,71.34559614376788,62.09338947056757,0.0],["displaced_free",0.046494901499082336,8.030174595587681,44.34078219915128,37.78905692041262,0.0],["displaced_debt",0.019864116054170187,6.6367342356904135,37.054819533021764,31.231690520896056,1.4641193660068845],["owners",1.4142788285881416,78.81864509282497,417.185225261452,370.9112710250587,0.0]]},{"year":20,"beginning_real_capital":380.8696271174177,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.552713678800501e-15,"bond_redemption":8.881784197001252e-16,"firm_cash":31.414686238054266,"real_capital":390.8563858847317,"private_loan":16.289187499574346,"nonhousing_consumption":74.3412550477831,"net_investment":8.48874495221692,"net_equity_issuance_cash":8.488378266428397,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.0574495221693274,"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",0.45445656418273533,13.282432795755087,71.80357017388282,62.505566097671,0.0],["displaced_free",0.048588066812083025,8.049228414275733,44.44041000928488,37.87872194953286,0.0],["displaced_debt",0.02072829703536667,6.657334019320258,37.16253081997522,31.32863067915416,1.4691076680340236],["owners",1.4373060535549091,78.16954561557611,413.77206795356057,367.85668524976995,0.0]]}]},"external__0.90__1.0__0.20":{"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},"experiment":{"mode":"external","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8986656731136597,"displaced_debt":0.8988349881469987},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":0.8170375611271652,"firm_cash":0.16400161990306472,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":2.7001381498481862}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67712499999999,"real_capital":233.77840228441306,"private_loan":18.66719416345338,"nonhousing_consumption":73.29149999999998,"net_investment":8.143500000000003,"net_equity_issuance_cash":7.987271739130436,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922701491186247,7.381347196413621,37.628094637422805,31.919339227734582,1.8529503257025774],["owners",1.0530990162940619,88.12382345459741,425.5799325145822,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.77840228441306,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.551574999999982,"real_capital":242.78862206463285,"private_loan":18.48971781733242,"nonhousing_consumption":73.79369999999999,"net_investment":8.199300000000008,"net_equity_issuance_cash":8.07375,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.12125498368037066,11.365429096933713,57.70661341603767,49.95793009641192,0.0],["displaced_free",0.017056510992720278,8.918209277967033,45.75437986797086,39.20091990315179,0.0],["displaced_debt",0.007897846250092632,6.8972764931898745,35.88413427687362,30.317698871164282,1.7747634612096208],["owners",1.075292757410712,89.11076055030708,437.4151919428918,391.6956507705805,0.0]]},{"year":6,"beginning_real_capital":242.78862206463285,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.460690484031353,"real_capital":252.00629632812058,"private_loan":18.33307604102196,"nonhousing_consumption":74.15723806387447,"net_investment":8.260454243817847,"net_equity_issuance_cash":8.16956972784922,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.18685013048605328,"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",0.1406048506940924,11.539822676068713,59.46311675303511,51.508221386744474,0.0],["displaced_free",0.019434283650875177,8.381716293954783,43.800595830772416,37.41195255670805,0.0],["displaced_debt",0.008771813242382747,6.775993740565253,35.83706957648004,30.24477892784491,1.5664177631045917],["owners",1.0982724410736011,89.45662639268515,446.1205173215019,399.29137960683505,0.0]]},{"year":7,"beginning_real_capital":252.00629632812058,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.404138663310157,"real_capital":261.4344714072611,"private_loan":18.179683799415397,"nonhousing_consumption":74.38344534675917,"net_investment":8.328221319907485,"net_equity_issuance_cash":8.271669499186286,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.5705465324081266,"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",0.16054512337624502,11.713099798460052,61.197986407346164,53.040451917554954,0.0],["displaced_free",0.021619566807241128,8.137888891874889,43.20950385849001,36.850817623584405,0.0],["displaced_debt",0.009640071213740659,6.674668035181139,35.847386340534044,30.224911857424033,1.5339224160656422],["owners",1.1220993980138356,89.15435785062155,451.55720494955267,403.7178468707391,0.0]]},{"year":8,"beginning_real_capital":261.4344714072611,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.379413032798805,"real_capital":271.0678427053543,"private_loan":18.02875553817562,"nonhousing_consumption":74.48234786880452,"net_investment":8.394794988338319,"net_equity_issuance_cash":8.370069357826967,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.0708070262402496,"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",0.18107222318765734,11.884087558480854,62.906093194437865,54.54991010450228,0.0],["displaced_free",0.023731858544292956,8.021639070280768,43.2069023620877,36.82063835538713,0.0],["displaced_debt",0.010506053040526266,6.580985058694062,35.859304488785746,30.207800269415365,1.5092826123977732],["owners",1.1466190127572653,88.41463263367051,454.59114078806124,405.8376579906187,0.0]]},{"year":9,"beginning_real_capital":271.0678427053543,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.384662372774354,"real_capital":280.89493029019724,"private_loan":17.880173341555437,"nonhousing_consumption":74.46135050890233,"net_investment":8.454683973856262,"net_equity_issuance_cash":8.459933313831812,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.6308052558039923,"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",0.2021804352430109,12.051753630822892,64.5826506869497,56.032201249517264,0.0],["displaced_free",0.02583803968410446,7.915598947958165,43.21574161492529,36.80198308469528,0.0],["displaced_debt",0.011369556788419105,6.496814027322759,35.886458569113344,30.205628343464532,1.485821966201818],["owners",1.1717070609246527,87.37868788121467,455.81924500731327,406.24961099081776,0.0]]},{"year":10,"beginning_real_capital":280.89493029019724,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.419479530152785,"real_capital":290.90424572621066,"private_loan":17.73376607453275,"nonhousing_consumption":74.32208187938862,"net_investment":8.507918120611393,"net_equity_issuance_cash":8.542735277989824,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.249181206113944,"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",0.2238620652227287,12.215186858633146,66.2231992608269,57.48323227592069,0.0],["displaced_free",0.027937701740636835,7.823112213335627,43.25810307626472,36.81464570981471,0.0],["displaced_debt",0.012230776006199621,6.423603636364203,35.94041117053178,30.228722994655072,1.464072670226878],["owners",1.1973159336587975,86.0521808383397,455.23909092741536,404.95143923924564,0.0]]},{"year":11,"beginning_real_capital":290.90424572621066,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.418435911826613,"real_capital":300.9086500171597,"private_loan":17.59133830000535,"nonhousing_consumption":74.32625635269332,"net_investment":8.503743647306692,"net_equity_issuance_cash":8.50270002898052,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2074364730670224,"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",0.24592154742380937,12.34419126906724,66.89773212584177,58.09031185443407,0.0],["displaced_free",0.02997976539138628,7.832887212710829,43.30921418410891,36.86064570687449,0.0],["displaced_debt",0.013068586444596075,6.435086662469258,36.00045313709416,30.28276076456122,1.4242777452739712],["owners",1.2223924598919857,85.13832812308253,450.40620779790476,400.65095587332956,0.0]]},{"year":12,"beginning_real_capital":300.9086500171597,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.41797227537131,"real_capital":310.91087248949555,"private_loan":17.449185180574272,"nonhousing_consumption":74.32811089851455,"net_investment":8.50188910148546,"net_equity_issuance_cash":8.501425465030156,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.188891014854648,"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",0.268228538365352,12.46820252987525,67.54615701895555,58.673894258236466,0.0],["displaced_free",0.03201735684070049,7.864167147978005,43.47276940119218,37.00784540224944,0.0],["displaced_debt",0.013904781264778888,6.465643692925835,36.160228459742925,30.426558554945107,1.4215311943107822],["owners",1.2472200677693588,84.2130486962558,445.54390300637624,396.2966997470861,0.0]]},{"year":13,"beginning_real_capital":310.91087248949555,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.4175101342145,"real_capital":320.91092017991696,"private_loan":17.306277729431905,"nonhousing_consumption":74.32995946314183,"net_investment":8.50004053685818,"net_equity_issuance_cash":8.49957839570137,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.170405368581938,"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",0.29077590755218913,12.586343166386618,68.16388583731563,59.22985019476056,0.0],["displaced_free",0.034064216246504804,7.892111084599218,43.618881488100484,37.13934628046691,0.0],["displaced_debt",0.014745413330322215,6.4934904061413485,36.30583218897438,30.557601911253407,1.4290745114236547],["owners",1.271782727085888,83.33489500240769,440.928085461716,392.1642117760362,0.0]]},{"year":14,"beginning_real_capital":320.91092017991696,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.41706529145029,"real_capital":330.9088744926243,"private_loan":17.162716703910842,"nonhousing_consumption":74.33173883419877,"net_investment":8.498261165801239,"net_equity_issuance_cash":8.497816323037028,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.152611658012627,"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",0.31355177778872606,12.699108710381184,68.75350959676436,59.7605115782644,0.0],["displaced_free",0.036118897821511696,7.91847433275749,43.756728537294066,37.26340862474113,0.0],["displaced_debt",0.015589889951034342,6.52008581229619,36.444893136189236,30.68275676374678,1.435610255210617],["owners",1.2960948534950263,82.49702596777496,436.5238111491666,388.22129867188215,0.0]]},{"year":15,"beginning_real_capital":330.9088744926243,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.416635978710744,"real_capital":340.9048085100867,"private_loan":17.0185311807563,"nonhousing_consumption":74.33345608515697,"net_investment":8.496543914843045,"net_equity_issuance_cash":8.496114602103502,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.135439148430524,"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",0.3365454117108953,12.80689284985214,69.3170867966125,60.26773105812772,0.0],["displaced_free",0.038180963039580226,7.943334231673751,43.886714936856215,37.380396384347065,0.0],["displaced_debt",0.016438040087237548,6.545475628569517,36.577650345461514,30.802238252091836,1.4418552315454485],["owners",1.320168148936841,81.69658040368415,432.316027141395,384.4544960173372,0.0]]},{"year":16,"beginning_real_capital":340.9048085100867,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.41622106866965,"real_capital":350.89879000970865,"private_loan":16.873750612877167,"nonhousing_consumption":74.33511572532137,"net_investment":8.49488427467864,"net_equity_issuance_cash":8.494469364637546,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.118842746786474,"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",0.35974687804259087,12.910051847592632,69.85648024885036,60.7531851651418,0.0],["displaced_free",0.04024997526592897,7.966824204385624,44.00953832358496,37.49093743240294,0.0],["displaced_debt",0.01728969048652655,6.56975568777642,36.70460490340611,30.91649735424197,1.4478056787913078],["owners",1.3440134868303169,80.93084648799295,428.2904950310566,380.8510422964374,0.0]]},{"year":17,"beginning_real_capital":350.89879000970865,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.415819530439755,"real_capital":360.8908819176604,"private_loan":16.728401989104807,"nonhousing_consumption":74.33672187824101,"net_investment":8.493278121759005,"net_equity_issuance_cash":8.492876583529108,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.102781217590138,"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",0.38314697684992916,13.008907275601716,70.37337137569526,61.2183871793022,0.0],["displaced_free",0.04232553840763846,7.989060354263076,44.12580577392459,37.59557813770859,0.0],["displaced_debt",0.018144682391069852,6.593009782192558,36.826194939568936,31.025928386788515,1.4534862377236084],["owners",1.367640930526897,80.19738362993486,424.43439965664004,377.39945237616405,0.0]]},{"year":18,"beginning_real_capital":360.8908819176604,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.415430431105676,"real_capital":370.8811427699223,"private_loan":16.582510202978437,"nonhousing_consumption":74.3382782755774,"net_investment":8.491721724422618,"net_equity_issuance_cash":8.491332625088537,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.0872172442262897,"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",0.40673716625840545,13.103750297520596,70.86928260141488,61.66470728244987,0.0],["displaced_free",0.04440729081466723,8.0101462721655,44.23605893942745,37.69480598666117,0.0],["displaced_debt",0.019002869368283784,6.615313307397335,36.94281467920174,31.13088615245804,1.4589178612636848],["owners",1.3910598171758752,79.49398402673647,420.736148171467,374.08933659640695,0.0]]},{"year":19,"beginning_real_capital":370.8811427699223,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.552713678800501e-15,"bond_redemption":0.0,"firm_cash":31.41505292384279,"real_capital":380.8696271174177,"private_loan":16.436098266377748,"nonhousing_consumption":74.33978830462893,"net_investment":8.490211695371087,"net_equity_issuance_cash":8.489834188108201,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.0721169537108826,"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",0.43050949858235654,13.194845262495608,71.34559614376788,62.09338947056757,0.0],["displaced_free",0.046494901499082336,8.030174595587681,44.34078219915128,37.78905692041262,0.0],["displaced_debt",0.019864116054170187,6.6367342356904135,37.054819533021764,31.231690520896056,1.4641193660068845],["owners",1.4142788285881416,78.81864509282497,417.185225261452,370.9112710250587,0.0]]},{"year":20,"beginning_real_capital":380.8696271174177,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.552713678800501e-15,"bond_redemption":8.881784197001252e-16,"firm_cash":31.414686238054266,"real_capital":390.8563858847317,"private_loan":16.289187499574346,"nonhousing_consumption":74.3412550477831,"net_investment":8.48874495221692,"net_equity_issuance_cash":8.488378266428397,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.0574495221693274,"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",0.45445656418273533,13.282432795755087,71.80357017388282,62.505566097671,0.0],["displaced_free",0.048588066812083025,8.049228414275733,44.44041000928488,37.87872194953286,0.0],["displaced_debt",0.02072829703536667,6.657334019320258,37.16253081997522,31.32863067915416,1.4691076680340236],["owners",1.4373060535549091,78.16954561557611,413.77206795356057,367.85668524976995,0.0]]}]},"external__0.95__0.0__0.05":{"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},"experiment":{"mode":"external","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8433848611974536,"displaced_debt":0.7976398851016593},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-5.9414537557522795,"firm_cash":-1.048536191024596,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-19.69377044918363}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.676993067340135,"real_capital":233.7778317648029,"private_loan":18.667230811414452,"nonhousing_consumption":73.29202773063939,"net_investment":8.142972269360598,"net_equity_issuance_cash":7.986612075831173,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922503394099382,7.382666523012144,37.63443374420249,31.925044423836297,1.8525838460918764],["owners",1.0530956486435852,88.12382345459741,425.57359340780255,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.7778317648029,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.515007888676685,"real_capital":242.62731698975549,"private_loan":18.499845682050026,"nonhousing_consumption":73.93996844529315,"net_investment":8.053031554706848,"net_equity_issuance_cash":7.891046376043397,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.1212549771079215,11.365432172839919,57.70662843877859,49.95794361687876,0.0],["displaced_free",0.017056510989082296,8.91820928988505,45.754379926178515,39.20091995553868,0.0],["displaced_debt",0.007842201907090743,7.262935084302455,37.67001262174582,31.924989381549256,1.6738512936442766],["owners",1.0743409765165417,89.11075152916592,435.62920838062536,391.6956111172128,0.0]]},{"year":6,"beginning_real_capital":242.62731698975549,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.342901089371956,"real_capital":251.31923601527848,"private_loan":18.33528657974864,"nonhousing_consumption":74.6283956425121,"net_investment":7.789296665180217,"net_equity_issuance_cash":7.617189865875489,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5027472950988933,"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",0.14060272531643256,11.54080472578269,59.467987195107284,51.51260478460944,0.0],["displaced_free",0.019330666471790325,8.71600126450272,45.45847074431488,38.904039978896265,0.0],["displaced_debt",0.008760342821218656,7.149155468894466,37.68775244468405,31.910393509228523,1.6455910230138742],["owners",1.0943002745105,89.92019929240422,442.57786644525027,401.3605461978558,0.0]]},{"year":7,"beginning_real_capital":251.31923601527848,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.415416666666663,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.1791785470877,"real_capital":259.72872377567575,"private_loan":18.17354611905547,"nonhousing_consumption":75.28328581164905,"net_investment":7.428380855017608,"net_equity_issuance_cash":7.264658312733354,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.9364286796100724,"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",0.16053721937562038,11.71749263380638,61.220088723554106,53.0603440021421,0.0],["displaced_free",0.021563581708038616,8.588131824835333,45.47487710608972,38.88965354642415,0.0],["displaced_debt",0.009675854862878107,7.045823259055936,37.71483400782861,31.905614757989145,1.6174046069316972],["owners",1.1123380606039706,90.55181100858671,447.26966782120275,410.04593664265684,0.0]]},{"year":8,"beginning_real_capital":259.72872377567575,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.030497274022913,"real_capital":267.76051454168277,"private_loan":18.014445484354344,"nonhousing_consumption":75.87801090390818,"net_investment":6.9991319532346665,"net_equity_issuance_cash":6.850450680169877,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4317581471995817,"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",0.1810564368911417,11.895527217568862,62.96443753951332,54.60242001507019,0.0],["displaced_free",0.023789761990684284,8.474791712289493,45.51806337779705,38.900683269525544,0.0],["displaced_debt",0.010588727357064887,6.954859017060189,37.766129777356156,31.92394302912874,1.5910063470112472],["owners",1.1279856548699685,90.99668600743871,449.9647440682533,417.6897062636531,0.0]]},{"year":9,"beginning_real_capital":267.76051454168277,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.967744039435292,"real_capital":275.64922430418767,"private_loan":17.846821851535484,"nonhousing_consumption":76.12902384225869,"net_investment":6.787010640499901,"net_equity_issuance_cash":6.7242574059122795,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.987165421296063,"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",0.2021585386119791,12.075048614453447,64.70298994774437,56.14050658423247,0.0],["displaced_free",0.026112035532977272,8.061983372853645,43.9719470608338,37.48256798601294,0.0],["displaced_debt",0.01156289275821658,6.484295449229376,35.82178900514841,30.147425735896093,1.676236328188601],["owners",1.142665964861289,91.25094048238957,454.28533429980695,424.25286957744254,0.0]]},{"year":10,"beginning_real_capital":275.64922430418767,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.986665989708225,"real_capital":283.62177013810884,"private_loan":17.68083065693352,"nonhousing_consumption":76.05333604116703,"net_investment":6.776663958832984,"net_equity_issuance_cash":6.795585909105917,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.6012564798365703,"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",0.22384830682499687,12.253560258611289,66.4238444894708,57.66381298170018,0.0],["displaced_free",0.028455897169064884,7.339353464708474,40.728645567103136,34.53813395156929,0.0],["displaced_debt",0.012539311549992847,5.696048802942113,32.13620289120059,26.804935543257002,1.6599119460196543],["owners",1.1576299509798538,91.32301602498795,460.16824011540115,429.75536952935505,0.0]]},{"year":11,"beginning_real_capital":283.62177013810884,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.99245563453171,"real_capital":291.62156135943457,"private_loan":17.555404895712893,"nonhousing_consumption":76.03017746187314,"net_investment":6.799822538126875,"net_equity_issuance_cash":6.805612182950357,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.5595117467896493,"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",0.24594141934839436,12.398562133843702,67.18202422924811,58.34617474749978,0.0],["displaced_free",0.030355582075218934,7.39780042364386,41.03425058114437,34.8131784642064,0.0],["displaced_debt",0.0132771101454083,5.737560441353222,32.35325720969004,27.000284429897516,1.2542576122062699],["owners",1.1729323677957713,90.15014785277984,454.338322604429,424.23598989543456,0.0]]},{"year":12,"beginning_real_capital":291.62156135943457,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.99783807354544,"real_capital":299.6466817055308,"private_loan":17.428455054900468,"nonhousing_consumption":76.0086477058182,"net_investment":6.821352294181807,"net_equity_issuance_cash":6.826734733195541,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.5409662885772755,"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",0.26831001689554873,12.539139198876903,67.91706770654591,59.00771387706778,0.0],["displaced_free",0.032279824606873855,7.427858615694888,41.19141759840464,34.954628779740645,0.0],["displaced_debt",0.014023873914893159,5.757414525188458,32.4570694127501,27.09371541265156,1.2694984081242593],["owners",1.1880500270839214,89.06237173152385,448.93203904302413,419.1170434424652,0.0]]},{"year":13,"beginning_real_capital":299.6466817055308,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.003019511781048,"real_capital":307.69618529038286,"private_loan":17.301070462318624,"nonhousing_consumption":75.98792195287575,"net_investment":6.842078047124261,"net_equity_issuance_cash":6.847259485359868,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.522480642304565,"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",0.2909479955799205,12.674419875953031,68.624417652042,59.64432882801427,0.0],["displaced_free",0.03421232106728345,7.456706339397437,41.342255369398366,35.090382773635,0.0],["displaced_debt",0.01477319504772754,5.777500812392811,32.56209575107352,27.188239117142643,1.273845925818448],["owners",1.2030082277790106,88.01465859872792,443.7247253152343,414.1866286998961,0.0]]},{"year":14,"beginning_real_capital":307.69618529038286,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.008006111161578,"real_capital":315.76915522526093,"private_loan":17.17322203759072,"nonhousing_consumption":75.96797555535363,"net_investment":6.86202444464638,"net_equity_issuance_cash":6.867011044026912,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.504686931735254,"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",0.3138448964364849,12.80473911656015,69.30582544606614,60.257595842636,0.0],["displaced_free",0.03615288924370304,7.4839327910714415,41.48461590102715,35.2185072521009,0.0],["displaced_debt",0.015525244604950505,5.796958172102511,32.663833579620984,27.27980316283535,1.2784842472790408],["owners",1.2178128918007267,87.00587410928908,438.71077239688924,409.4394075731251,0.0]]},{"year":15,"beginning_real_capital":315.76915522526093,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.012808889502274,"real_capital":323.86472646997754,"private_loan":17.04492373314736,"nonhousing_consumption":75.94876444199092,"net_investment":6.881235558009095,"net_equity_issuance_cash":6.88603833634979,"money_identity_error":0.0,"policy":{"assessment":2.487514422153151,"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",0.33699102150297083,12.93036716645869,69.96270413834608,60.84878666568796,0.0],["displaced_free",0.03810103823615841,7.509743107015174,41.61957180138653,35.33996756242435,0.0],["displaced_debt",0.016279940513440852,5.81578574982359,32.76227843045014,27.36840352858159,1.2829830444335926],["owners",1.2324700296941762,86.0338120829277,433.879220799741,404.8649980373068,0.0]]},{"year":16,"beginning_real_capital":323.86472646997754,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.017437940129984,"real_capital":331.98208148235386,"private_loan":16.916190167390575,"nonhousing_consumption":75.93024823948014,"net_investment":6.899751760519877,"net_equity_issuance_cash":6.904380811147586,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"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",0.3603772080586646,13.0515564909938,70.5963738091179,61.41908936938259,0.0],["displaced_free",0.04005635638103106,7.5342640693169916,41.74778598335682,35.45536032619761,0.0],["displaced_debt",0.017037196782598407,5.834005982438226,32.85754762059203,27.454145799709302,1.287335657567843],["owners",1.2469852734959086,85.09645510998851,429.22004973222613,400.45390639994594,0.0]]},{"year":17,"beginning_real_capital":331.98208148235386,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.02190264483677,"real_capital":340.1204468698209,"private_loan":16.787035789051522,"nonhousing_consumption":75.91238942065303,"net_investment":6.917610579346984,"net_equity_issuance_cash":6.922075284053772,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"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",0.38399479588527236,13.168541862443163,71.20806202584662,61.96960876443842,0.0],["displaced_free",0.0420184727555862,7.5575992186318715,41.86979983598365,35.56517279356175,0.0],["displaced_debt",0.017796928419886955,5.851653148182883,32.94982038265559,27.5371912855665,1.2915437833905323],["owners",1.261363927563656,84.19192814771567,424.7239456004349,396.1973089304267,0.0]]},{"year":18,"beginning_real_capital":340.1204468698209,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.02621172854327,"real_capital":348.2790902982597,"private_loan":16.657474343632483,"nonhousing_consumption":75.89515308582703,"net_investment":6.934846914172979,"net_equity_issuance_cash":6.939155997879478,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.439292517948917,"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",0.40783559136018255,13.281541901936937,71.7989119055526,62.50137365617382,0.0],["displaced_free",0.04398704802896445,7.579838256999903,41.98608238954198,35.66982709176425,0.0],["displaced_debt",0.018559054569410708,5.868763631643814,33.03928696284346,27.617711207735596,1.2956144541903791],["owners",1.2756109953592523,83.31848751236531,420.3822473087465,392.0870000581897,0.0]]},{"year":19,"beginning_real_capital":348.2790902982597,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":8.881784197001252e-16,"firm_cash":31.030373314251914,"real_capital":356.457317659445,"private_loan":16.52751874292504,"nonhousing_consumption":75.8785067429925,"net_investment":6.951493257007513,"net_equity_issuance_cash":6.955654842716157,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.42419222743351,"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",0.43189183482852544,13.390760421610873,72.36998913260587,63.01534316052175,0.0],["displaced_free",0.045961769502309686,7.6010611541633955,42.09705178647527,35.769699549004216,0.0],["displaced_debt",0.019323499279454502,5.885372911490838,33.12613287054033,27.695872524662768,1.2995560070744505],["owners",1.28973120242938,82.4745098405509,416.1868914147436,388.11534042612186,0.0]]},{"year":20,"beginning_real_capital":356.457317659445,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.034394973068494,"real_capital":364.6544704738847,"private_loan":16.39718105651141,"nonhousing_consumption":75.86242010772622,"net_investment":6.96757989227379,"net_equity_issuance_cash":6.971601551090371,"money_identity_error":4.973799150320701e-14,"policy":{"assessment":2.4095247958919543,"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",0.4561561707226777,13.496387639455847,72.92228831088025,63.512412420968694,0.0],["displaced_free",0.047942347896863816,7.621340190158475,42.20308596161294,35.86513030662812,0.0],["displaced_debt",0.020090191552475854,5.901514529792848,33.210533489112926,27.7718330813781,1.3033768641362946],["owners",1.3037290167564193,81.65848207317329,412.13036237311275,384.27520975610963,0.0]]}]},"external__0.95__0.0__0.10":{"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},"experiment":{"mode":"external","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9496443873968391,"displaced_debt":0.9494218275060249},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-8.822959010202647,"firm_cash":-1.7285934304501094,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-29.19276627286021}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.676993067340135,"real_capital":233.7778317648029,"private_loan":18.667230811414452,"nonhousing_consumption":73.29202773063939,"net_investment":8.142972269360598,"net_equity_issuance_cash":7.986612075831173,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922503394099382,7.382666523012144,37.63443374420249,31.925044423836297,1.8525838460918764],["owners",1.0530956486435852,88.12382345459741,425.57359340780255,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.7778317648029,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.515007888676685,"real_capital":242.62731698975549,"private_loan":18.499845682050026,"nonhousing_consumption":73.93996844529315,"net_investment":8.053031554706848,"net_equity_issuance_cash":7.891046376043397,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.1212549771079215,11.365432172839919,57.70662843877859,49.95794361687876,0.0],["displaced_free",0.017056510989082296,8.91820928988505,45.754379926178515,39.20091995553868,0.0],["displaced_debt",0.007842201907090743,7.262935084302455,37.67001262174582,31.924989381549256,1.6738512936442766],["owners",1.0743409765165417,89.11075152916592,435.62920838062536,391.6956111172128,0.0]]},{"year":6,"beginning_real_capital":242.62731698975549,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.342901089371956,"real_capital":251.31923601527848,"private_loan":18.33528657974864,"nonhousing_consumption":74.6283956425121,"net_investment":7.789296665180217,"net_equity_issuance_cash":7.617189865875489,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5027472950988933,"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",0.14060272531643256,11.54080472578269,59.467987195107284,51.51260478460944,0.0],["displaced_free",0.019330666471790325,8.71600126450272,45.45847074431488,38.904039978896265,0.0],["displaced_debt",0.008760342821218656,7.149155468894466,37.68775244468405,31.910393509228523,1.6455910230138742],["owners",1.0943002745105,89.92019929240422,442.57786644525027,401.3605461978558,0.0]]},{"year":7,"beginning_real_capital":251.31923601527848,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.415416666666663,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.1791785470877,"real_capital":259.72872377567575,"private_loan":18.17354611905547,"nonhousing_consumption":75.28328581164905,"net_investment":7.428380855017608,"net_equity_issuance_cash":7.264658312733354,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.9364286796100724,"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",0.16053721937562038,11.71749263380638,61.220088723554106,53.0603440021421,0.0],["displaced_free",0.021563581708038616,8.588131824835333,45.47487710608972,38.88965354642415,0.0],["displaced_debt",0.009675854862878107,7.045823259055936,37.71483400782861,31.905614757989145,1.6174046069316972],["owners",1.1123380606039706,90.55181100858671,447.26966782120275,410.04593664265684,0.0]]},{"year":8,"beginning_real_capital":259.72872377567575,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.030497274022913,"real_capital":267.76051454168277,"private_loan":18.014445484354344,"nonhousing_consumption":75.87801090390818,"net_investment":6.9991319532346665,"net_equity_issuance_cash":6.850450680169877,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4317581471995817,"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",0.1810564368911417,11.895527217568862,62.96443753951332,54.60242001507019,0.0],["displaced_free",0.023789761990684284,8.474791712289493,45.51806337779705,38.900683269525544,0.0],["displaced_debt",0.010588727357064887,6.954859017060189,37.766129777356156,31.92394302912874,1.5910063470112472],["owners",1.1279856548699685,90.99668600743871,449.9647440682533,417.6897062636531,0.0]]},{"year":9,"beginning_real_capital":267.76051454168277,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.896780021587666,"real_capital":275.3192913955574,"private_loan":17.8577479974513,"nonhousing_consumption":76.41287991364919,"net_investment":6.503154569109398,"net_equity_issuance_cash":6.369437316674153,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.987165421296063,"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",0.2021585386119791,12.075048614453447,64.70298994774437,56.14050658423247,0.0],["displaced_free",0.026009912744737428,8.378282298360622,45.60591167267121,38.95313613666662,0.0],["displaced_debt",0.011499394114617662,6.877636702198657,37.853745600313694,31.976186671544855,1.5669748690304646],["owners",1.1407695056141887,91.25094048238957,450.6194130928042,424.25286957744254,0.0]]},{"year":10,"beginning_real_capital":275.3192913955574,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.777967292036735,"real_capital":282.30972571102456,"private_loan":17.703177304839294,"nonhousing_consumption":76.88813083185293,"net_investment":5.941869168147079,"net_equity_issuance_cash":5.823056438596148,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"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",0.22384180205126583,12.25640377398516,66.43871254371325,57.677194230518396,0.0],["displaced_free",0.02822622870490119,8.29898129894801,45.74630744547979,39.05402964210829,0.0],["displaced_debt",0.012408633482923578,6.815201129925361,37.98797976431561,32.071534729060524,1.5457069261200584],["owners",1.1502139600146448,91.31131823286286,449.1947249842122,429.70032109582525,0.0]]},{"year":11,"beginning_real_capital":282.30972571102456,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":30.7873598569723,"real_capital":289.3443603320708,"private_loan":17.552542639818952,"nonhousing_consumption":76.85056057211071,"net_investment":5.979439427889304,"net_equity_issuance_cash":5.98883199282487,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.5595117467896493,"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",0.2459209789304663,12.409772328837075,67.24063962790626,58.39892860629212,0.0],["displaced_free",0.03038542356628749,8.33103006226433,45.91388267850631,39.20484735183214,0.0],["displaced_debt",0.01329471974774911,6.844514093133394,38.14125016017459,32.20947808533361,1.506346650203401],["owners",1.1603179254964375,90.08245097301952,443.2603897659755,423.91741634362126,0.0]]},{"year":12,"beginning_real_capital":289.3443603320708,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":8.881784197001252e-16,"firm_cash":30.7915325850701,"real_capital":296.398631320636,"private_loan":17.401761483979342,"nonhousing_consumption":76.83386965971957,"net_investment":5.996130340280445,"net_equity_issuance_cash":6.000303068378246,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.5409662885772755,"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",0.26829268054574895,12.55796062865462,68.01548041126598,59.09628531131586,0.0],["displaced_free",0.032546432788097254,8.383165893337914,46.18648833117863,39.45019243923724,0.0],["displaced_debt",0.014181667723276229,6.892003757414133,38.38956213026998,32.432958858419454,1.507811558396105],["owners",1.170194167086043,88.90378009796453,437.3155866596898,418.37072987277423,0.0]]},{"year":13,"beginning_real_capital":296.398631320636,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":30.79569185548146,"real_capital":303.47247534643117,"private_loan":17.24985509693775,"nonhousing_consumption":76.81723257807413,"net_investment":6.012767421925886,"net_equity_issuance_cash":6.016926692337248,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.522480642304565,"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",0.290946037442879,12.701575973690044,68.76641031994794,59.77212222912962,0.0],["displaced_free",0.03472217178961182,8.431937263373666,46.44150203071197,39.67970476881725,0.0],["displaced_debt",0.015075234705873838,6.936976829848063,38.624715450185946,32.64459684634382,1.5190638704159354],["owners",1.179865190630314,87.76313553613329,431.5689102794668,413.00299075827434,0.0]]},{"year":14,"beginning_real_capital":303.47247534643117,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":30.799695440359564,"real_capital":310.56515977165265,"private_loan":17.096916975441918,"nonhousing_consumption":76.80121823856175,"net_investment":6.0287817614382675,"net_equity_issuance_cash":6.032785346316368,"money_identity_error":0.0,"policy":{"assessment":2.504686931735254,"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",0.3138723225281146,12.840774986810523,69.49424829704849,60.42717640852011,0.0],["displaced_free",0.0369112312661462,8.478965075877408,46.687399089555086,39.90101212177604,0.0],["displaced_debt",0.01597487071467286,6.980785919876493,38.85378258758951,32.85075727000702,1.5293812149583368],["owners",1.1893371826851353,86.6578696929768,425.99908024351623,407.8017397316556,0.0]]},{"year":15,"beginning_real_capital":310.56515977165265,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":30.803559255015546,"real_capital":317.6760268540787,"private_loan":16.942972855935732,"nonhousing_consumption":76.78576297993786,"net_investment":6.044237020062155,"net_equity_issuance_cash":6.048100834718137,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.487514422153151,"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",0.3370629739358606,12.975767360872833,70.20009077580568,61.06243463940157,0.0],["displaced_free",0.039113148597646495,8.524270102188423,46.9242881160179,40.114212245592576,0.0],["displaced_debt",0.0168804243588269,7.0234263535549735,39.07673910355541,33.05141813437635,1.5394411950618636],["owners",1.198616124035371,85.58633946799141,420.59833734978724,402.7592445552537,0.0]]},{"year":16,"beginning_real_capital":317.6760268540787,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":8.881784197001252e-16,"firm_cash":30.80729344538546,"real_capital":324.80446659706905,"private_loan":16.788050178694473,"nonhousing_consumption":76.77082621845821,"net_investment":6.059173781541801,"net_equity_issuance_cash":6.062907971911716,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"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",0.36050985142030106,13.106746234944257,70.88494763369546,61.678805811502386,0.0],["displaced_free",0.04132744467661285,8.567940182302113,47.15262840419405,40.31971850495112,0.0],["displaced_debt",0.017791734224951956,7.0649510557136015,39.29386172922144,33.246828497475775,1.549226772412594],["owners",1.2077078051464962,84.54695066352002,415.3588764307165,397.8680031224472,0.0]]},{"year":17,"beginning_real_capital":324.80446659706905,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":30.810907289454647,"real_capital":331.94991266509084,"private_loan":16.63217506331819,"nonhousing_consumption":76.75637084218151,"net_investment":6.073629157818502,"net_equity_issuance_cash":6.077243001887687,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"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",0.3842051944546573,13.233893267881099,71.54976872094691,62.2771447900287,0.0],["displaced_free",0.04355366574032383,8.610055873188195,47.37284116699711,40.51790999147386,0.0],["displaced_debt",0.01870864666834186,7.105407746738277,39.50539998294524,33.43721292582719,1.558751153762834],["owners",1.2166178168514372,83.5382106103596,410.2733778034294,393.1209911075746,0.0]]},{"year":18,"beginning_real_capital":331.94991266509084,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":30.814409183461528,"real_capital":339.1118382343214,"private_loan":16.475372497015627,"nonhousing_consumption":76.74236326615404,"net_investment":6.087636733845969,"net_equity_issuance_cash":6.09113862785285,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.439292517948917,"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",0.40814159976540887,13.357379274914583,72.19544718909586,62.85825541136275,0.0],["displaced_free",0.045791380475235066,8.650693482910368,47.58532540083853,40.70914580193114,0.0],["displaced_debt",0.019631014705415766,7.144841557236594,39.71158984175997,33.622783798760445,1.5680256630256384],["owners",1.2253515559913644,82.55871820083605,405.33495443373073,388.5116150627579,0.0]]},{"year":19,"beginning_real_capital":339.1118382343214,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"bond_redemption":0.0,"firm_cash":30.817806748827504,"real_capital":346.2897523464506,"private_loan":16.317666394345704,"nonhousing_consumption":76.72877300469018,"net_investment":6.10122699530983,"net_equity_issuance_cash":6.1046245606758065,"money_identity_error":4.973799150320701e-14,"policy":{"assessment":2.42419222743351,"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",0.4323119997103751,13.477365004618157,72.82282355355899,63.422894139379565,0.0],["displaced_free",0.04804017887809312,8.689925156493015,47.790458334604004,40.89376544232007,0.0],["displaced_debt",0.020558697662297665,7.183295106908654,39.91265415377073,33.80374167957013,1.5770610266992273],["owners",1.2339142309259277,81.60715721599668,400.5371226367126,384.033681016455,0.0]]},{"year":20,"beginning_real_capital":346.2897523464506,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"bond_redemption":0.0,"firm_cash":30.82110692092437,"real_capital":353.483196680212,"private_loan":16.15907965744997,"nonhousing_consumption":76.71557231630278,"net_investment":6.1144276836972296,"net_equity_issuance_cash":6.1177278557940955,"money_identity_error":7.105427357601002e-14,"policy":{"assessment":2.4095247958919543,"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",0.4567096422343162,13.594001847847002,73.4326894005072,63.97177340163295,0.0],["displaced_free",0.0502996711023577,8.727819075437806,47.98859647287742,41.07208976676615,0.0],["displaced_debt",0.021491560820507877,7.220808664189087,40.10880347288411,33.98027606677218,1.5858673689573588],["owners",1.2423108674653593,80.68229011620105,395.87377425068837,379.6813652527108,0.0]]}]},"external__0.95__0.0__0.20":{"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},"experiment":{"mode":"external","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9496443873968391,"displaced_debt":0.9494218275060249},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-8.822959010202647,"firm_cash":-1.7285934304501094,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-29.19276627286021}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.676993067340135,"real_capital":233.7778317648029,"private_loan":18.667230811414452,"nonhousing_consumption":73.29202773063939,"net_investment":8.142972269360598,"net_equity_issuance_cash":7.986612075831173,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922503394099382,7.382666523012144,37.63443374420249,31.925044423836297,1.8525838460918764],["owners",1.0530956486435852,88.12382345459741,425.57359340780255,381.07599331717796,0.0]]},{"year":5,"beginning_real_capital":233.7778317648029,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.515007888676685,"real_capital":242.62731698975549,"private_loan":18.499845682050026,"nonhousing_consumption":73.93996844529315,"net_investment":8.053031554706848,"net_equity_issuance_cash":7.891046376043397,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.1212549771079215,11.365432172839919,57.70662843877859,49.95794361687876,0.0],["displaced_free",0.017056510989082296,8.91820928988505,45.754379926178515,39.20091995553868,0.0],["displaced_debt",0.007842201907090743,7.262935084302455,37.67001262174582,31.924989381549256,1.6738512936442766],["owners",1.0743409765165417,89.11075152916592,435.62920838062536,391.6956111172128,0.0]]},{"year":6,"beginning_real_capital":242.62731698975549,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.342901089371956,"real_capital":251.31923601527848,"private_loan":18.33528657974864,"nonhousing_consumption":74.6283956425121,"net_investment":7.789296665180217,"net_equity_issuance_cash":7.617189865875489,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5027472950988933,"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",0.14060272531643256,11.54080472578269,59.467987195107284,51.51260478460944,0.0],["displaced_free",0.019330666471790325,8.71600126450272,45.45847074431488,38.904039978896265,0.0],["displaced_debt",0.008760342821218656,7.149155468894466,37.68775244468405,31.910393509228523,1.6455910230138742],["owners",1.0943002745105,89.92019929240422,442.57786644525027,401.3605461978558,0.0]]},{"year":7,"beginning_real_capital":251.31923601527848,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.415416666666663,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.1791785470877,"real_capital":259.72872377567575,"private_loan":18.17354611905547,"nonhousing_consumption":75.28328581164905,"net_investment":7.428380855017608,"net_equity_issuance_cash":7.264658312733354,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.9364286796100724,"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",0.16053721937562038,11.71749263380638,61.220088723554106,53.0603440021421,0.0],["displaced_free",0.021563581708038616,8.588131824835333,45.47487710608972,38.88965354642415,0.0],["displaced_debt",0.009675854862878107,7.045823259055936,37.71483400782861,31.905614757989145,1.6174046069316972],["owners",1.1123380606039706,90.55181100858671,447.26966782120275,410.04593664265684,0.0]]},{"year":8,"beginning_real_capital":259.72872377567575,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.030497274022913,"real_capital":267.76051454168277,"private_loan":18.014445484354344,"nonhousing_consumption":75.87801090390818,"net_investment":6.9991319532346665,"net_equity_issuance_cash":6.850450680169877,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4317581471995817,"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",0.1810564368911417,11.895527217568862,62.96443753951332,54.60242001507019,0.0],["displaced_free",0.023789761990684284,8.474791712289493,45.51806337779705,38.900683269525544,0.0],["displaced_debt",0.010588727357064887,6.954859017060189,37.766129777356156,31.92394302912874,1.5910063470112472],["owners",1.1279856548699685,90.99668600743871,449.9647440682533,417.6897062636531,0.0]]},{"year":9,"beginning_real_capital":267.76051454168277,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.896780021587666,"real_capital":275.3192913955574,"private_loan":17.8577479974513,"nonhousing_consumption":76.41287991364919,"net_investment":6.503154569109398,"net_equity_issuance_cash":6.369437316674153,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.987165421296063,"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",0.2021585386119791,12.075048614453447,64.70298994774437,56.14050658423247,0.0],["displaced_free",0.026009912744737428,8.378282298360622,45.60591167267121,38.95313613666662,0.0],["displaced_debt",0.011499394114617662,6.877636702198657,37.853745600313694,31.976186671544855,1.5669748690304646],["owners",1.1407695056141887,91.25094048238957,450.6194130928042,424.25286957744254,0.0]]},{"year":10,"beginning_real_capital":275.3192913955574,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.777967292036735,"real_capital":282.30972571102456,"private_loan":17.703177304839294,"nonhousing_consumption":76.88813083185293,"net_investment":5.941869168147079,"net_equity_issuance_cash":5.823056438596148,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"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",0.22384180205126583,12.25640377398516,66.43871254371325,57.677194230518396,0.0],["displaced_free",0.02822622870490119,8.29898129894801,45.74630744547979,39.05402964210829,0.0],["displaced_debt",0.012408633482923578,6.815201129925361,37.98797976431561,32.071534729060524,1.5457069261200584],["owners",1.1502139600146448,91.31131823286286,449.1947249842122,429.70032109582525,0.0]]},{"year":11,"beginning_real_capital":282.30972571102456,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":30.7873598569723,"real_capital":289.3443603320708,"private_loan":17.552542639818952,"nonhousing_consumption":76.85056057211071,"net_investment":5.979439427889304,"net_equity_issuance_cash":5.98883199282487,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.5595117467896493,"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",0.2459209789304663,12.409772328837075,67.24063962790626,58.39892860629212,0.0],["displaced_free",0.03038542356628749,8.33103006226433,45.91388267850631,39.20484735183214,0.0],["displaced_debt",0.01329471974774911,6.844514093133394,38.14125016017459,32.20947808533361,1.506346650203401],["owners",1.1603179254964375,90.08245097301952,443.2603897659755,423.91741634362126,0.0]]},{"year":12,"beginning_real_capital":289.3443603320708,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":8.881784197001252e-16,"firm_cash":30.7915325850701,"real_capital":296.398631320636,"private_loan":17.401761483979342,"nonhousing_consumption":76.83386965971957,"net_investment":5.996130340280445,"net_equity_issuance_cash":6.000303068378246,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.5409662885772755,"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",0.26829268054574895,12.55796062865462,68.01548041126598,59.09628531131586,0.0],["displaced_free",0.032546432788097254,8.383165893337914,46.18648833117863,39.45019243923724,0.0],["displaced_debt",0.014181667723276229,6.892003757414133,38.38956213026998,32.432958858419454,1.507811558396105],["owners",1.170194167086043,88.90378009796453,437.3155866596898,418.37072987277423,0.0]]},{"year":13,"beginning_real_capital":296.398631320636,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":30.79569185548146,"real_capital":303.47247534643117,"private_loan":17.24985509693775,"nonhousing_consumption":76.81723257807413,"net_investment":6.012767421925886,"net_equity_issuance_cash":6.016926692337248,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.522480642304565,"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",0.290946037442879,12.701575973690044,68.76641031994794,59.77212222912962,0.0],["displaced_free",0.03472217178961182,8.431937263373666,46.44150203071197,39.67970476881725,0.0],["displaced_debt",0.015075234705873838,6.936976829848063,38.624715450185946,32.64459684634382,1.5190638704159354],["owners",1.179865190630314,87.76313553613329,431.5689102794668,413.00299075827434,0.0]]},{"year":14,"beginning_real_capital":303.47247534643117,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":30.799695440359564,"real_capital":310.56515977165265,"private_loan":17.096916975441918,"nonhousing_consumption":76.80121823856175,"net_investment":6.0287817614382675,"net_equity_issuance_cash":6.032785346316368,"money_identity_error":0.0,"policy":{"assessment":2.504686931735254,"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",0.3138723225281146,12.840774986810523,69.49424829704849,60.42717640852011,0.0],["displaced_free",0.0369112312661462,8.478965075877408,46.687399089555086,39.90101212177604,0.0],["displaced_debt",0.01597487071467286,6.980785919876493,38.85378258758951,32.85075727000702,1.5293812149583368],["owners",1.1893371826851353,86.6578696929768,425.99908024351623,407.8017397316556,0.0]]},{"year":15,"beginning_real_capital":310.56515977165265,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":30.803559255015546,"real_capital":317.6760268540787,"private_loan":16.942972855935732,"nonhousing_consumption":76.78576297993786,"net_investment":6.044237020062155,"net_equity_issuance_cash":6.048100834718137,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.487514422153151,"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",0.3370629739358606,12.975767360872833,70.20009077580568,61.06243463940157,0.0],["displaced_free",0.039113148597646495,8.524270102188423,46.9242881160179,40.114212245592576,0.0],["displaced_debt",0.0168804243588269,7.0234263535549735,39.07673910355541,33.05141813437635,1.5394411950618636],["owners",1.198616124035371,85.58633946799141,420.59833734978724,402.7592445552537,0.0]]},{"year":16,"beginning_real_capital":317.6760268540787,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":8.881784197001252e-16,"firm_cash":30.80729344538546,"real_capital":324.80446659706905,"private_loan":16.788050178694473,"nonhousing_consumption":76.77082621845821,"net_investment":6.059173781541801,"net_equity_issuance_cash":6.062907971911716,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"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",0.36050985142030106,13.106746234944257,70.88494763369546,61.678805811502386,0.0],["displaced_free",0.04132744467661285,8.567940182302113,47.15262840419405,40.31971850495112,0.0],["displaced_debt",0.017791734224951956,7.0649510557136015,39.29386172922144,33.246828497475775,1.549226772412594],["owners",1.2077078051464962,84.54695066352002,415.3588764307165,397.8680031224472,0.0]]},{"year":17,"beginning_real_capital":324.80446659706905,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":30.810907289454647,"real_capital":331.94991266509084,"private_loan":16.63217506331819,"nonhousing_consumption":76.75637084218151,"net_investment":6.073629157818502,"net_equity_issuance_cash":6.077243001887687,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"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",0.3842051944546573,13.233893267881099,71.54976872094691,62.2771447900287,0.0],["displaced_free",0.04355366574032383,8.610055873188195,47.37284116699711,40.51790999147386,0.0],["displaced_debt",0.01870864666834186,7.105407746738277,39.50539998294524,33.43721292582719,1.558751153762834],["owners",1.2166178168514372,83.5382106103596,410.2733778034294,393.1209911075746,0.0]]},{"year":18,"beginning_real_capital":331.94991266509084,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":30.814409183461528,"real_capital":339.1118382343214,"private_loan":16.475372497015627,"nonhousing_consumption":76.74236326615404,"net_investment":6.087636733845969,"net_equity_issuance_cash":6.09113862785285,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.439292517948917,"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",0.40814159976540887,13.357379274914583,72.19544718909586,62.85825541136275,0.0],["displaced_free",0.045791380475235066,8.650693482910368,47.58532540083853,40.70914580193114,0.0],["displaced_debt",0.019631014705415766,7.144841557236594,39.71158984175997,33.622783798760445,1.5680256630256384],["owners",1.2253515559913644,82.55871820083605,405.33495443373073,388.5116150627579,0.0]]},{"year":19,"beginning_real_capital":339.1118382343214,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"bond_redemption":0.0,"firm_cash":30.817806748827504,"real_capital":346.2897523464506,"private_loan":16.317666394345704,"nonhousing_consumption":76.72877300469018,"net_investment":6.10122699530983,"net_equity_issuance_cash":6.1046245606758065,"money_identity_error":4.973799150320701e-14,"policy":{"assessment":2.42419222743351,"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",0.4323119997103751,13.477365004618157,72.82282355355899,63.422894139379565,0.0],["displaced_free",0.04804017887809312,8.689925156493015,47.790458334604004,40.89376544232007,0.0],["displaced_debt",0.020558697662297665,7.183295106908654,39.91265415377073,33.80374167957013,1.5770610266992273],["owners",1.2339142309259277,81.60715721599668,400.5371226367126,384.033681016455,0.0]]},{"year":20,"beginning_real_capital":346.2897523464506,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"bond_redemption":0.0,"firm_cash":30.82110692092437,"real_capital":353.483196680212,"private_loan":16.15907965744997,"nonhousing_consumption":76.71557231630278,"net_investment":6.1144276836972296,"net_equity_issuance_cash":6.1177278557940955,"money_identity_error":7.105427357601002e-14,"policy":{"assessment":2.4095247958919543,"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",0.4567096422343162,13.594001847847002,73.4326894005072,63.97177340163295,0.0],["displaced_free",0.0502996711023577,8.727819075437806,47.98859647287742,41.07208976676615,0.0],["displaced_debt",0.021491560820507877,7.220808664189087,40.10880347288411,33.98027606677218,1.5858673689573588],["owners",1.2423108674653593,80.68229011620105,395.87377425068837,379.6813652527108,0.0]]}]},"external__0.95__0.5__0.05":{"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},"experiment":{"mode":"external","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8420480590498575,"displaced_debt":0.7965914006864455},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-1.0873917360940455,"firm_cash":-0.10812867296579043,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-3.6323905478006395}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67706636326228,"real_capital":233.77814872014187,"private_loan":18.667230811414452,"nonhousing_consumption":73.29173454695083,"net_investment":8.143265453049153,"net_equity_issuance_cash":7.986978555441876,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922503394099382,7.382666523012144,37.63443374420249,31.925044423836297,1.8525838460918764],["owners",1.0530976296144539,88.123090495376,425.57359340780255,381.0728237637881,0.0]]},{"year":5,"beginning_real_capital":233.77814872014187,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.535322950522957,"real_capital":242.71693092024293,"private_loan":18.499845655055335,"nonhousing_consumption":73.85870819790804,"net_investment":8.134291802091951,"net_equity_issuance_cash":7.992548389352628,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12125498075928706,11.365430464000836,57.70662009280017,49.95793610549818,0.0],["displaced_free",0.017056511459943923,8.918207747342372,45.754372392392526,39.200913175131305,0.0],["displaced_debt",0.00784220205541322,7.262934112493582,37.670007875426535,31.9249851098619,1.673851563591186],["owners",1.0749006565866916,88.90761538692831,435.6292790825795,390.80270499748707,0.0]]},{"year":6,"beginning_real_capital":242.71693092024293,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.405744501259292,"real_capital":251.68935272843916,"private_loan":18.33527798911443,"nonhousing_consumption":74.37702199496263,"net_investment":8.040670312729688,"net_equity_issuance_cash":7.911091863466024,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5027472950988933,"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",0.14060390651587723,11.540258942548839,59.46528040176819,51.510168670604266,0.0],["displaced_free",0.019330813152168995,8.715526793530156,45.456117621704166,38.90192216854662,0.0],["displaced_debt",0.008760390749504098,7.148845428615922,37.68621481049384,31.909009638457327,1.6456766594090326],["owners",1.0964983795961711,89.29637016741866,442.60070475542483,398.57607285028075,0.0]]},{"year":7,"beginning_real_capital":251.68935272843916,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.29623213203894,"real_capital":260.62889445842706,"private_loan":18.17351570033869,"nonhousing_consumption":74.81507147184402,"net_investment":7.896595194822638,"net_equity_issuance_cash":7.787082825602288,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.9364286796100724,"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",0.1605414458945802,11.715126778834271,61.208185050738464,53.04963069660803,0.0],["displaced_free",0.021564078333768114,8.586164950869096,45.464980884875956,38.88074694733176,0.0],["displaced_debt",0.009676026346347904,7.044479375582053,37.708072329972595,31.899529247918732,1.6176228877573906],["owners",1.117489766753755,89.40114690131901,447.36965142998207,404.83538219465214,0.0]]},{"year":8,"beginning_real_capital":260.62889445842706,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.20946704242283,"real_capital":269.48218580069613,"private_loan":18.01438680730836,"nonhousing_consumption":75.16213183030837,"net_investment":7.715011026834475,"net_equity_issuance_cash":7.628245937218363,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.4317581471995817,"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",0.1810646531006847,11.889480645859752,62.93359892241767,54.57466525968411,0.0],["displaced_free",0.02379066258514319,8.469984031536262,45.493543330239596,38.878615226723824,0.0],["displaced_debt",0.010589060978489146,6.9514227269557916,37.74860407190568,31.90816989422331,1.5912889303033066],["owners",1.1375955648940757,89.25755829626063,450.22266014093066,409.70682496644224,0.0]]},{"year":9,"beginning_real_capital":269.48218580069613,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.215632097606978,"real_capital":278.5234011643201,"private_loan":17.846820605435948,"nonhousing_consumption":75.13747160957178,"net_investment":7.778562873186814,"net_equity_issuance_cash":7.784727928370962,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.987165421296063,"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",0.2021696987530683,12.062862204433783,64.64003632662299,56.08384832522321,0.0],["displaced_free",0.02611240853491448,8.054963628887432,43.935683854417384,37.44993110023817,0.0],["displaced_debt",0.011562892612617384,6.480177641113647,35.80051687237511,30.128280816400125,1.6756620187241045],["owners",1.1584368474539364,88.86850232289187,454.7835449868463,413.1762031845875,0.0]]},{"year":10,"beginning_real_capital":278.5234011643201,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.310934671548072,"real_capital":288.0219172657232,"private_loan":17.680827318967815,"nonhousing_consumption":74.75626131380737,"net_investment":8.073738686192641,"net_equity_issuance_cash":8.169041260133735,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.6012564798365703,"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",0.2238581997791195,12.232178662306993,66.31204529310845,57.56319370497408,0.0],["displaced_free",0.028455942608690617,7.3277202662424035,40.66781838558119,34.48338948819955,0.0],["displaced_debt",0.012539323709488757,5.688561441151747,32.09705328706796,26.769700899537636,1.659932864681335],["owners",1.1814815651403774,88.24912094097535,461.05081127559197,415.28998089870754,0.0]]},{"year":11,"beginning_real_capital":288.0219172657232,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.310998205841514,"real_capital":297.5207323520366,"private_loan":17.555456724042184,"nonhousing_consumption":74.75600717663359,"net_investment":8.073992823366424,"net_equity_issuance_cash":8.074056357659869,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.5595117467896493,"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",0.245940380320964,12.364854098146276,67.00577306220275,58.187548697158945,0.0],["displaced_free",0.030354623549235456,7.379932801169116,40.940825104152246,34.72909553491349,0.0],["displaced_debt",0.013276797797286587,5.726069176750426,32.293172166015296,26.94620789059023,1.25370594925631],["owners",1.2042576787328954,87.23003727664052,455.72559129441345,410.4942930665436,0.0]]},{"year":12,"beginning_real_capital":297.5207323520366,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.31356654414105,"real_capital":307.03163373623016,"private_loan":17.42866798848716,"nonhousing_consumption":74.74573382343547,"net_investment":8.08426617656454,"net_equity_issuance_cash":8.086834514864076,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.5409662885772755,"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",0.2682752063554023,12.493227710180255,67.67700763492942,58.79165981261297,0.0],["displaced_free",0.03227596345890675,7.404578918510249,41.06969369155686,34.84507726357764,0.0],["displaced_debt",0.014022613888786725,5.742530038169926,32.37924202964667,27.02367076785848,1.2678873555502317],["owners",1.2268253114906038,86.26463163064673,450.8120108342908,405.9512076736317,0.0]]},{"year":13,"beginning_real_capital":307.03163373623016,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.31592052490557,"real_capital":316.55361267696264,"private_loan":17.301522004045175,"nonhousing_consumption":74.73631790037741,"net_investment":8.093682099622598,"net_equity_issuance_cash":8.096036080387117,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.522480642304565,"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",0.2908584339991851,12.615713222613694,68.31745475876441,59.368062224064445,0.0],["displaced_free",0.03420411015238134,7.428113171286218,41.19274860803252,34.95582668840573,0.0],["displaced_debt",0.014770531444327804,5.759298628794469,32.466920934873045,27.102581782562208,1.2714598444198333],["owners",1.2491897612471414,85.343390392567,446.1181471457439,401.6159547885506,0.0]]},{"year":14,"beginning_real_capital":316.55361267696264,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.31815216276437,"real_capital":326.08609344291295,"private_loan":17.173988970123247,"nonhousing_consumption":74.72739134894223,"net_investment":8.102608651057778,"net_equity_issuance_cash":8.104840288916575,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.504686931735254,"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",0.31367812510048193,12.7328188335663,68.92977167877804,59.91914745207671,0.0],["displaced_free",0.03613888941308442,7.450179170563761,41.30812638203274,35.059666685005936,0.0],["displaced_debt",0.015520725761515614,5.775548310640635,32.55188659158502,27.179050873602993,1.2753303392192776],["owners",1.2713606276792278,84.46301905618706,441.63158527493607,397.473030852645,0.0]]},{"year":15,"beginning_real_capital":326.08609344291295,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.32026722566066,"real_capital":335.62852744602225,"private_loan":17.046080406090912,"nonhousing_consumption":74.71893109735711,"net_investment":8.111068902642899,"net_equity_issuance_cash":8.11318396553919,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.487514422153151,"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",0.33672359542500907,12.844911158554623,69.5158753388477,60.44664074613941,0.0],["displaced_free",0.03807984788654742,7.4709895782180045,41.416938971074536,35.15759801514355,0.0],["displaced_debt",0.016273129079352886,5.791278653989029,32.634136752883805,27.253076018771896,1.2790856403233657],["owners",1.2933464071253955,83.6206814013034,437.337796904108,393.50908894731015,0.0]]},{"year":16,"beginning_real_capital":335.62852744602225,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.32227331492437,"real_capital":345.180401869196,"private_loan":16.91780848172487,"nonhousing_consumption":74.71090674030232,"net_investment":8.119093259697692,"net_equity_issuance_cash":8.121099348961401,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.470918020509101,"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",0.3599848995117508,12.952327156051227,70.07752761333975,60.95212779318225,0.0],["displaced_free",0.04002661390653173,7.490677219640405,41.519880887008654,35.250245739484264,0.0],["displaced_debt",0.01702766981091785,5.806512300002673,32.71378980393553,27.324763764718455,1.2827192436604378],["owners",1.315154968928054,82.81378723875414,433.2236360156779,389.71193994707835,0.0]]},{"year":17,"beginning_real_capital":345.180401869196,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.324177315622226,"real_capital":354.7412362956537,"private_loan":16.789185164474908,"nonhousing_consumption":74.70329073751094,"net_investment":8.126709262489072,"net_equity_issuance_cash":8.128613263186928,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.454856491312765,"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",0.3834527780462402,13.055373407243977,70.61633154114497,61.43705132820695,0.0],["displaced_free",0.041978859014005165,7.509348966484014,41.617510935864125,35.338112783454186,0.0],["displaced_debt",0.017784277559447028,5.821282719006233,32.79102075297376,27.394271618852855,1.2862331724996028],["owners",1.3367936096739557,82.03998130757927,429.2771475231476,386.07050027096125,0.0]]},{"year":18,"beginning_real_capital":354.7412362956537,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.325985536977996,"real_capital":364.3105799990798,"private_loan":16.660221716952464,"nonhousing_consumption":74.69605785208788,"net_investment":8.133942147912137,"net_equity_issuance_cash":8.135750369267907,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.439292517948917,"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",0.40711859418471,13.154329649650897,71.13374980209619,61.90272776306305,0.0],["displaced_free",0.04393628790645393,7.527095728778002,41.71030446419871,35.4216269589553,0.0],["displaced_debt",0.01854288607428493,5.835624783403248,32.86601193936338,27.461763686603515,1.2896344752244353],["owners",1.3582691112415397,81.29711657048215,425.4874349817648,382.57466621403364,0.0]]},{"year":19,"beginning_real_capital":364.3105799990798,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.32770376886505,"real_capital":373.88800949962143,"private_loan":16.530928587187383,"nonhousing_consumption":74.68918492453962,"net_investment":8.140815075460395,"net_equity_issuance_cash":8.142533307347449,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.42419222743351,"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",0.4309742777816097,13.249451682726914,71.6311199096832,62.35036085989136,0.0],["displaced_free",0.04589863277611877,7.543997010626004,41.79867717974382,35.5011624029459,0.0],["displaced_debt",0.01930343389643247,5.849571938582878,32.938938240956226,27.527397358037078,1.2929312976508205],["owners",1.3795877897019304,80.58323158305176,421.8445452115176,379.21520744965534,0.0]]},{"year":20,"beginning_real_capital":373.88800949962143,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.6645352591003757e-15,"bond_redemption":0.0,"firm_cash":31.32933733397607,"real_capital":383.4731263653914,"private_loan":16.401315415518575,"nonhousing_consumption":74.68265066409553,"net_investment":8.14734933590448,"net_equity_issuance_cash":8.148982901015502,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.4095247958919543,"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",0.4550122757735624,13.340973906711966,72.10966748607564,62.78105367864455,0.0],["displaced_free",0.047865649539288756,7.560123323826642,41.882997771642565,35.57705093565479,0.0],["displaced_debt",0.0200658643180137,5.863155309372066,33.00996240194543,27.59131910292736,1.2961317166880875],["owners",1.4007555380606118,79.89653068005637,418.3393674238828,375.9836737885006,0.0]]}]},"external__0.95__0.5__0.10":{"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},"experiment":{"mode":"external","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9493748432535056,"displaced_debt":0.949240739752782},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-3.9213151156456294,"firm_cash":-0.7682637468668374,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-12.974562787937828}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67706636326228,"real_capital":233.77814872014187,"private_loan":18.667230811414452,"nonhousing_consumption":73.29173454695083,"net_investment":8.143265453049153,"net_equity_issuance_cash":7.986978555441876,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922503394099382,7.382666523012144,37.63443374420249,31.925044423836297,1.8525838460918764],["owners",1.0530976296144539,88.123090495376,425.57359340780255,381.0728237637881,0.0]]},{"year":5,"beginning_real_capital":233.77814872014187,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.535322950522957,"real_capital":242.71693092024293,"private_loan":18.499845655055335,"nonhousing_consumption":73.85870819790804,"net_investment":8.134291802091951,"net_equity_issuance_cash":7.992548389352628,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12125498075928706,11.365430464000836,57.70662009280017,49.95793610549818,0.0],["displaced_free",0.017056511459943923,8.918207747342372,45.754372392392526,39.200913175131305,0.0],["displaced_debt",0.00784220205541322,7.262934112493582,37.670007875426535,31.9249851098619,1.673851563591186],["owners",1.0749006565866916,88.90761538692831,435.6292790825795,390.80270499748707,0.0]]},{"year":6,"beginning_real_capital":242.71693092024293,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.405744501259292,"real_capital":251.68935272843916,"private_loan":18.33527798911443,"nonhousing_consumption":74.37702199496263,"net_investment":8.040670312729688,"net_equity_issuance_cash":7.911091863466024,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5027472950988933,"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",0.14060390651587723,11.540258942548839,59.46528040176819,51.510168670604266,0.0],["displaced_free",0.019330813152168995,8.715526793530156,45.456117621704166,38.90192216854662,0.0],["displaced_debt",0.008760390749504098,7.148845428615922,37.68621481049384,31.909009638457327,1.6456766594090326],["owners",1.0964983795961711,89.29637016741866,442.60070475542483,398.57607285028075,0.0]]},{"year":7,"beginning_real_capital":251.68935272843916,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.29623213203894,"real_capital":260.62889445842706,"private_loan":18.17351570033869,"nonhousing_consumption":74.81507147184402,"net_investment":7.896595194822638,"net_equity_issuance_cash":7.787082825602288,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.9364286796100724,"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",0.1605414458945802,11.715126778834271,61.208185050738464,53.04963069660803,0.0],["displaced_free",0.021564078333768114,8.586164950869096,45.464980884875956,38.88074694733176,0.0],["displaced_debt",0.009676026346347904,7.044479375582053,37.708072329972595,31.899529247918732,1.6176228877573906],["owners",1.117489766753755,89.40114690131901,447.36965142998207,404.83538219465214,0.0]]},{"year":8,"beginning_real_capital":260.62889445842706,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.20946704242283,"real_capital":269.48218580069613,"private_loan":18.01438680730836,"nonhousing_consumption":75.16213183030837,"net_investment":7.715011026834475,"net_equity_issuance_cash":7.628245937218363,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.4317581471995817,"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",0.1810646531006847,11.889480645859752,62.93359892241767,54.57466525968411,0.0],["displaced_free",0.02379066258514319,8.469984031536262,45.493543330239596,38.878615226723824,0.0],["displaced_debt",0.010589060978489146,6.9514227269557916,37.74860407190568,31.90816989422331,1.5912889303033066],["owners",1.1375955648940757,89.25755829626063,450.22266014093066,409.70682496644224,0.0]]},{"year":9,"beginning_real_capital":269.48218580069613,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.145175699249634,"real_capital":278.1958283302739,"private_loan":17.857668594494402,"nonhousing_consumption":75.41929720300115,"net_investment":7.49673727975744,"net_equity_issuance_cash":7.4324459365842435,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.987165421296063,"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",0.2021696987530683,12.062862204433783,64.64003632662299,56.08384832522321,0.0],["displaced_free",0.026011016250939833,8.369000006356506,45.557960398011794,38.90997998947314,0.0],["displaced_debt",0.011499848187227567,6.870705247218005,37.817938484849186,31.943960267626792,1.5671821281395575],["owners",1.1565539539505123,88.86850232289187,451.1438468307779,413.1762031845875,0.0]]},{"year":10,"beginning_real_capital":278.1958283302739,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.103124352016266,"real_capital":286.71641351623316,"private_loan":17.703105125784003,"nonhousing_consumption":75.58750259193465,"net_investment":7.242497408065361,"net_equity_issuance_cash":7.200446060831993,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.6012564798365703,"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",0.22385188632564543,12.234938543397094,66.32647604390637,57.57618138069221,0.0],["displaced_free",0.028226999163270334,8.28329229971037,45.66427346253788,38.98019905746057,0.0],["displaced_debt",0.012409045061994622,6.802984571418018,37.92410233421185,32.014045041967144,1.5456346871039939],["owners",1.1741021516545553,88.23790980492856,450.12629189590587,415.23722261142854,0.0]]},{"year":11,"beginning_real_capital":286.71641351623316,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.107298825320967,"real_capital":295.2566432824498,"private_loan":17.552551444261503,"nonhousing_consumption":75.57080469871588,"net_investment":7.259195301284137,"net_equity_issuance_cash":7.26336977458884,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.5595117467896493,"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",0.2459207474925468,12.375644353726436,67.06219269922319,58.238326370477346,0.0],["displaced_free",0.03038491548453573,8.306702196406551,45.78667815114537,39.0903632772073,0.0],["displaced_debt",0.013294654953303446,6.825439693742423,38.04151473852247,32.1197162058467,1.5055368152250004],["owners",1.1917154688314846,87.16535938055566,444.73645821577014,410.18992649673254,0.0]]},{"year":12,"beginning_real_capital":295.2566432824498,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.10915337114221,"real_capital":303.8056003231193,"private_loan":17.40201055525667,"nonhousing_consumption":75.56338651543093,"net_investment":7.266613484569078,"net_equity_issuance_cash":7.26846803039032,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.5409662885772755,"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",0.2682589812802216,12.511160495238318,67.77077383131147,58.876049389356794,0.0],["displaced_free",0.03254224727401957,8.350628677711232,46.01635909914369,39.2970761304058,0.0],["displaced_debt",0.014180189594508345,6.866319444562376,38.255265069607205,32.31209150382295,1.5054088900483287],["owners",1.2090900629095347,86.11339469963549,439.3329590120692,405.2395044688729,0.0]]},{"year":13,"beginning_real_capital":303.8056003231193,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.111001935769487,"real_capital":312.3632564914465,"private_loan":17.250484809917236,"nonhousing_consumption":75.55599225692184,"net_investment":7.274007743078172,"net_equity_issuance_cash":7.275856307705448,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.522480642304565,"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",0.2908574397429775,12.641334191995664,68.45142061174204,59.48863149174431,0.0],["displaced_free",0.034712221556706085,8.391010314859473,46.227504914297896,39.48710736404458,0.0],["displaced_debt",0.01507151750826972,6.904448167992654,38.454630943752434,32.49152079055367,1.5152574533943357],["owners",1.2262294570015393,85.10518281548282,434.1579198597556,400.4949779552133,0.0]]},{"year":14,"beginning_real_capital":312.3632564914465,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.112781306826435,"real_capital":320.9292861706299,"private_loan":17.098074614957273,"nonhousing_consumption":75.54887477269413,"net_investment":7.281125227305878,"net_equity_issuance_cash":7.282904598362825,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.504686931735254,"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",0.3137055838796822,12.766498537261263,69.10587470463405,60.07764017534712,0.0],["displaced_free",0.03689335467665605,8.429551219700166,46.42902598536035,39.66847632800078,0.0],["displaced_debt",0.015968048066857726,6.941239683828169,38.64700488276166,32.66465733566197,1.5241019495996122],["owners",1.2431442644707837,84.13590626737815,429.18284619943995,395.9336765523678,0.0]]},{"year":15,"beginning_real_capital":320.9292861706299,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.114498557784643,"real_capital":329.5033970307931,"private_loan":16.94481049583288,"nonhousing_consumption":75.54200576886127,"net_investment":7.28799423113874,"net_equity_issuance_cash":7.289711482096949,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.487514422153151,"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",0.3367935431585135,12.886960882324026,69.73574317555047,60.64452179917188,0.0],["displaced_free",0.039085144007451104,8.466316843227428,46.62126453975125,39.8414910269526,0.0],["displaced_debt",0.01686960170876593,6.976723142412498,38.83253930673201,32.831638317235274,1.5326411912439468],["owners",1.2598436179962902,83.20324826024508,424.3959939246637,391.54469769527094,0.0]]},{"year":16,"beginning_real_capital":329.5033970307931,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.116158197949055,"real_capital":338.08531796231824,"private_loan":16.790723813819117,"nonhousing_consumption":75.53536720820365,"net_investment":7.29463279179636,"net_equity_issuance_cash":7.296292431960771,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.470918020509101,"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",0.3601120694941332,13.003002361469512,70.34249600768374,61.19059934809182,0.0],["displaced_free",0.041287084366112954,8.501432820304103,46.80487749178616,40.00674268378402,0.0],["displaced_debt",0.017775993955905716,7.010981103846996,39.01166590246795,32.99285225339762,1.540866820137639],["owners",1.276336126301697,82.30498756607145,419.78598455196,387.3175885462186,0.0]]},{"year":17,"beginning_real_capital":338.08531796231824,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.117764350868697,"real_capital":346.674797260524,"private_loan":16.635843843531948,"nonhousing_consumption":75.52894259652513,"net_investment":7.301057403474886,"net_equity_issuance_cash":7.302663556394528,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.454856491312765,"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",0.38365248139131486,13.114881335591424,70.92748410766758,61.717088638077286,0.0],["displaced_free",0.04349870784802284,8.535011221903144,46.98045083348049,40.16475869130891,0.0],["displaced_debt",0.01868705260465376,7.044087056586572,39.18476892332848,33.14864497217209,1.5487997028716731],["owners",1.292629876723237,81.43908886368312,415.3423914895183,383.2427711232147,0.0]]},{"year":18,"beginning_real_capital":346.674797260524,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.119320748205084,"real_capital":355.2716007814892,"private_loan":16.480198061321843,"nonhousing_consumption":75.52271700717958,"net_investment":7.307282992820433,"net_equity_issuance_cash":7.30883939015682,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.439292517948917,"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",0.4074066170929024,13.222835654513423,71.4919511347107,62.22510896241611,0.0],["displaced_free",0.045719578976422925,8.567154546521387,47.148520504687,40.31602139539476,0.0],["displaced_debt",0.019602616029419078,7.076108542292094,39.35220152832468,33.299334316668684,1.5564578221010377],["owners",1.3087324793517594,80.60367984754151,411.05562002401365,379.31143457666593,0.0]]},{"year":19,"beginning_real_capital":355.2716007814892,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.120830777256636,"real_capital":363.8755103215205,"private_loan":16.323812292218875,"nonhousing_consumption":75.51667689097343,"net_investment":7.313323109026584,"net_equity_issuance_cash":7.314833138078134,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.42419222743351,"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",0.43136679238769793,13.327084692113537,72.03704414177012,62.71569266876959,0.0],["displaced_free",0.04794929190451407,8.597956623779588,47.30957711780177,40.46097234719806,0.0],["displaced_debt",0.020522532318260074,7.107107688418854,39.514288566895964,33.445212651382846,1.563857691029693],["owners",1.3246511050640208,79.79703507044036,406.9168253229117,375.51545915501345,0.0]]},{"year":20,"beginning_real_capital":363.8755103215205,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.1222975204108,"real_capital":372.4863221822772,"private_loan":16.16671084537069,"nonhousing_consumption":75.5108099183568,"net_investment":7.319190081643214,"net_equity_issuance_cash":7.320656824797378,"money_identity_error":0.0,"policy":{"assessment":2.4095247958919543,"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",0.4555257626957256,13.427831139723697,72.56382295280363,63.18979359869975,0.0],["displaced_free",0.05018746785975056,8.627503499779591,47.46407058708284,40.600016469551015,0.0],["displaced_debt",0.02144665847619057,7.137141752619285,39.671329425460314,33.586549424090755,1.5710144684818454],["owners",1.3403925198475166,79.01756156542726,402.9178393178317,371.8473485431871,0.0]]}]},"external__0.95__0.5__0.20":{"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},"experiment":{"mode":"external","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9493748432535056,"displaced_debt":0.949240739752782},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-3.9213151156456294,"firm_cash":-0.7682637468668374,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-12.974562787937828}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67706636326228,"real_capital":233.77814872014187,"private_loan":18.667230811414452,"nonhousing_consumption":73.29173454695083,"net_investment":8.143265453049153,"net_equity_issuance_cash":7.986978555441876,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922503394099382,7.382666523012144,37.63443374420249,31.925044423836297,1.8525838460918764],["owners",1.0530976296144539,88.123090495376,425.57359340780255,381.0728237637881,0.0]]},{"year":5,"beginning_real_capital":233.77814872014187,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.535322950522957,"real_capital":242.71693092024293,"private_loan":18.499845655055335,"nonhousing_consumption":73.85870819790804,"net_investment":8.134291802091951,"net_equity_issuance_cash":7.992548389352628,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12125498075928706,11.365430464000836,57.70662009280017,49.95793610549818,0.0],["displaced_free",0.017056511459943923,8.918207747342372,45.754372392392526,39.200913175131305,0.0],["displaced_debt",0.00784220205541322,7.262934112493582,37.670007875426535,31.9249851098619,1.673851563591186],["owners",1.0749006565866916,88.90761538692831,435.6292790825795,390.80270499748707,0.0]]},{"year":6,"beginning_real_capital":242.71693092024293,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.405744501259292,"real_capital":251.68935272843916,"private_loan":18.33527798911443,"nonhousing_consumption":74.37702199496263,"net_investment":8.040670312729688,"net_equity_issuance_cash":7.911091863466024,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5027472950988933,"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",0.14060390651587723,11.540258942548839,59.46528040176819,51.510168670604266,0.0],["displaced_free",0.019330813152168995,8.715526793530156,45.456117621704166,38.90192216854662,0.0],["displaced_debt",0.008760390749504098,7.148845428615922,37.68621481049384,31.909009638457327,1.6456766594090326],["owners",1.0964983795961711,89.29637016741866,442.60070475542483,398.57607285028075,0.0]]},{"year":7,"beginning_real_capital":251.68935272843916,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.29623213203894,"real_capital":260.62889445842706,"private_loan":18.17351570033869,"nonhousing_consumption":74.81507147184402,"net_investment":7.896595194822638,"net_equity_issuance_cash":7.787082825602288,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.9364286796100724,"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",0.1605414458945802,11.715126778834271,61.208185050738464,53.04963069660803,0.0],["displaced_free",0.021564078333768114,8.586164950869096,45.464980884875956,38.88074694733176,0.0],["displaced_debt",0.009676026346347904,7.044479375582053,37.708072329972595,31.899529247918732,1.6176228877573906],["owners",1.117489766753755,89.40114690131901,447.36965142998207,404.83538219465214,0.0]]},{"year":8,"beginning_real_capital":260.62889445842706,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.20946704242283,"real_capital":269.48218580069613,"private_loan":18.01438680730836,"nonhousing_consumption":75.16213183030837,"net_investment":7.715011026834475,"net_equity_issuance_cash":7.628245937218363,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.4317581471995817,"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",0.1810646531006847,11.889480645859752,62.93359892241767,54.57466525968411,0.0],["displaced_free",0.02379066258514319,8.469984031536262,45.493543330239596,38.878615226723824,0.0],["displaced_debt",0.010589060978489146,6.9514227269557916,37.74860407190568,31.90816989422331,1.5912889303033066],["owners",1.1375955648940757,89.25755829626063,450.22266014093066,409.70682496644224,0.0]]},{"year":9,"beginning_real_capital":269.48218580069613,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.145175699249634,"real_capital":278.1958283302739,"private_loan":17.857668594494402,"nonhousing_consumption":75.41929720300115,"net_investment":7.49673727975744,"net_equity_issuance_cash":7.4324459365842435,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":1.987165421296063,"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",0.2021696987530683,12.062862204433783,64.64003632662299,56.08384832522321,0.0],["displaced_free",0.026011016250939833,8.369000006356506,45.557960398011794,38.90997998947314,0.0],["displaced_debt",0.011499848187227567,6.870705247218005,37.817938484849186,31.943960267626792,1.5671821281395575],["owners",1.1565539539505123,88.86850232289187,451.1438468307779,413.1762031845875,0.0]]},{"year":10,"beginning_real_capital":278.1958283302739,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.103124352016266,"real_capital":286.71641351623316,"private_loan":17.703105125784003,"nonhousing_consumption":75.58750259193465,"net_investment":7.242497408065361,"net_equity_issuance_cash":7.200446060831993,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.6012564798365703,"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",0.22385188632564543,12.234938543397094,66.32647604390637,57.57618138069221,0.0],["displaced_free",0.028226999163270334,8.28329229971037,45.66427346253788,38.98019905746057,0.0],["displaced_debt",0.012409045061994622,6.802984571418018,37.92410233421185,32.014045041967144,1.5456346871039939],["owners",1.1741021516545553,88.23790980492856,450.12629189590587,415.23722261142854,0.0]]},{"year":11,"beginning_real_capital":286.71641351623316,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.107298825320967,"real_capital":295.2566432824498,"private_loan":17.552551444261503,"nonhousing_consumption":75.57080469871588,"net_investment":7.259195301284137,"net_equity_issuance_cash":7.26336977458884,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.5595117467896493,"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",0.2459207474925468,12.375644353726436,67.06219269922319,58.238326370477346,0.0],["displaced_free",0.03038491548453573,8.306702196406551,45.78667815114537,39.0903632772073,0.0],["displaced_debt",0.013294654953303446,6.825439693742423,38.04151473852247,32.1197162058467,1.5055368152250004],["owners",1.1917154688314846,87.16535938055566,444.73645821577014,410.18992649673254,0.0]]},{"year":12,"beginning_real_capital":295.2566432824498,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.10915337114221,"real_capital":303.8056003231193,"private_loan":17.40201055525667,"nonhousing_consumption":75.56338651543093,"net_investment":7.266613484569078,"net_equity_issuance_cash":7.26846803039032,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.5409662885772755,"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",0.2682589812802216,12.511160495238318,67.77077383131147,58.876049389356794,0.0],["displaced_free",0.03254224727401957,8.350628677711232,46.01635909914369,39.2970761304058,0.0],["displaced_debt",0.014180189594508345,6.866319444562376,38.255265069607205,32.31209150382295,1.5054088900483287],["owners",1.2090900629095347,86.11339469963549,439.3329590120692,405.2395044688729,0.0]]},{"year":13,"beginning_real_capital":303.8056003231193,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.111001935769487,"real_capital":312.3632564914465,"private_loan":17.250484809917236,"nonhousing_consumption":75.55599225692184,"net_investment":7.274007743078172,"net_equity_issuance_cash":7.275856307705448,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.522480642304565,"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",0.2908574397429775,12.641334191995664,68.45142061174204,59.48863149174431,0.0],["displaced_free",0.034712221556706085,8.391010314859473,46.227504914297896,39.48710736404458,0.0],["displaced_debt",0.01507151750826972,6.904448167992654,38.454630943752434,32.49152079055367,1.5152574533943357],["owners",1.2262294570015393,85.10518281548282,434.1579198597556,400.4949779552133,0.0]]},{"year":14,"beginning_real_capital":312.3632564914465,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.112781306826435,"real_capital":320.9292861706299,"private_loan":17.098074614957273,"nonhousing_consumption":75.54887477269413,"net_investment":7.281125227305878,"net_equity_issuance_cash":7.282904598362825,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.504686931735254,"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",0.3137055838796822,12.766498537261263,69.10587470463405,60.07764017534712,0.0],["displaced_free",0.03689335467665605,8.429551219700166,46.42902598536035,39.66847632800078,0.0],["displaced_debt",0.015968048066857726,6.941239683828169,38.64700488276166,32.66465733566197,1.5241019495996122],["owners",1.2431442644707837,84.13590626737815,429.18284619943995,395.9336765523678,0.0]]},{"year":15,"beginning_real_capital":320.9292861706299,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.114498557784643,"real_capital":329.5033970307931,"private_loan":16.94481049583288,"nonhousing_consumption":75.54200576886127,"net_investment":7.28799423113874,"net_equity_issuance_cash":7.289711482096949,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.487514422153151,"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",0.3367935431585135,12.886960882324026,69.73574317555047,60.64452179917188,0.0],["displaced_free",0.039085144007451104,8.466316843227428,46.62126453975125,39.8414910269526,0.0],["displaced_debt",0.01686960170876593,6.976723142412498,38.83253930673201,32.831638317235274,1.5326411912439468],["owners",1.2598436179962902,83.20324826024508,424.3959939246637,391.54469769527094,0.0]]},{"year":16,"beginning_real_capital":329.5033970307931,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.116158197949055,"real_capital":338.08531796231824,"private_loan":16.790723813819117,"nonhousing_consumption":75.53536720820365,"net_investment":7.29463279179636,"net_equity_issuance_cash":7.296292431960771,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.470918020509101,"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",0.3601120694941332,13.003002361469512,70.34249600768374,61.19059934809182,0.0],["displaced_free",0.041287084366112954,8.501432820304103,46.80487749178616,40.00674268378402,0.0],["displaced_debt",0.017775993955905716,7.010981103846996,39.01166590246795,32.99285225339762,1.540866820137639],["owners",1.276336126301697,82.30498756607145,419.78598455196,387.3175885462186,0.0]]},{"year":17,"beginning_real_capital":338.08531796231824,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.117764350868697,"real_capital":346.674797260524,"private_loan":16.635843843531948,"nonhousing_consumption":75.52894259652513,"net_investment":7.301057403474886,"net_equity_issuance_cash":7.302663556394528,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.454856491312765,"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",0.38365248139131486,13.114881335591424,70.92748410766758,61.717088638077286,0.0],["displaced_free",0.04349870784802284,8.535011221903144,46.98045083348049,40.16475869130891,0.0],["displaced_debt",0.01868705260465376,7.044087056586572,39.18476892332848,33.14864497217209,1.5487997028716731],["owners",1.292629876723237,81.43908886368312,415.3423914895183,383.2427711232147,0.0]]},{"year":18,"beginning_real_capital":346.674797260524,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.119320748205084,"real_capital":355.2716007814892,"private_loan":16.480198061321843,"nonhousing_consumption":75.52271700717958,"net_investment":7.307282992820433,"net_equity_issuance_cash":7.30883939015682,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.439292517948917,"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",0.4074066170929024,13.222835654513423,71.4919511347107,62.22510896241611,0.0],["displaced_free",0.045719578976422925,8.567154546521387,47.148520504687,40.31602139539476,0.0],["displaced_debt",0.019602616029419078,7.076108542292094,39.35220152832468,33.299334316668684,1.5564578221010377],["owners",1.3087324793517594,80.60367984754151,411.05562002401365,379.31143457666593,0.0]]},{"year":19,"beginning_real_capital":355.2716007814892,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.120830777256636,"real_capital":363.8755103215205,"private_loan":16.323812292218875,"nonhousing_consumption":75.51667689097343,"net_investment":7.313323109026584,"net_equity_issuance_cash":7.314833138078134,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.42419222743351,"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",0.43136679238769793,13.327084692113537,72.03704414177012,62.71569266876959,0.0],["displaced_free",0.04794929190451407,8.597956623779588,47.30957711780177,40.46097234719806,0.0],["displaced_debt",0.020522532318260074,7.107107688418854,39.514288566895964,33.445212651382846,1.563857691029693],["owners",1.3246511050640208,79.79703507044036,406.9168253229117,375.51545915501345,0.0]]},{"year":20,"beginning_real_capital":363.8755103215205,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.1222975204108,"real_capital":372.4863221822772,"private_loan":16.16671084537069,"nonhousing_consumption":75.5108099183568,"net_investment":7.319190081643214,"net_equity_issuance_cash":7.320656824797378,"money_identity_error":0.0,"policy":{"assessment":2.4095247958919543,"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",0.4555257626957256,13.427831139723697,72.56382295280363,63.18979359869975,0.0],["displaced_free",0.05018746785975056,8.627503499779591,47.46407058708284,40.600016469551015,0.0],["displaced_debt",0.02144665847619057,7.137141752619285,39.671329425460314,33.586549424090755,1.5710144684818454],["owners",1.3403925198475166,79.01756156542726,402.9178393178317,371.8473485431871,0.0]]}]},"external__0.95__1.0__0.05":{"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},"experiment":{"mode":"external","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8407396519506792,"displaced_debt":0.7955679509660198},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":3.770029485339932,"firm_cash":0.83410971363167,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":12.440059458986354}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67713965918442,"real_capital":233.77846567548085,"private_loan":18.667230811414452,"nonhousing_consumption":73.29144136326228,"net_investment":8.143558636737708,"net_equity_issuance_cash":7.98734503505257,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922503394099382,7.382666523012144,37.63443374420249,31.925044423836297,1.8525838460918764],["owners",1.0530996105853225,88.12235753615462,425.57359340780255,381.06965421039837,0.0]]},{"year":5,"beginning_real_capital":233.77846567548085,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.555638012369233,"real_capital":242.80654485073032,"private_loan":18.499845628060736,"nonhousing_consumption":73.77744795052297,"net_investment":8.215552049477026,"net_equity_issuance_cash":8.09405040266184,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12125498441064034,11.365428755167507,57.706611746849845,49.957928594142885,0.0],["displaced_free",0.017056511930803972,8.91820620480484,45.75436485863169,39.200906394746546,0.0],["displaced_debt",0.007842202203735191,7.26293314068803,37.67000312912346,31.924980838189136,1.6738518335371726],["owners",1.075460336656856,88.70447924464199,435.6293497842957,389.9097988775472,0.0]]},{"year":6,"beginning_real_capital":242.80654485073032,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.468587913146667,"real_capital":252.05946944159973,"private_loan":18.335269406526407,"nonhousing_consumption":74.12564834741319,"net_investment":8.29204396027913,"net_equity_issuance_cash":8.204993861056565,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5027472950988933,"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",0.14060508663022606,11.539713659417712,59.46257608867153,51.50773478881726,0.0],["displaced_free",0.019330959699515326,8.715052751744542,45.453766627631495,38.899806273881225,0.0],["displaced_debt",0.00876043863289669,7.148535678002563,37.68467861288825,31.907627060612295,1.6457622153433031],["owners",1.0986964859448634,88.6725368228619,442.6235221387797,395.79158066856814,0.0]]},{"year":7,"beginning_real_capital":252.05946944159973,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.41328571699021,"real_capital":261.52906514117825,"private_loan":18.17348540797333,"nonhousing_consumption":74.34685713203898,"net_investment":8.364809534627682,"net_equity_issuance_cash":8.309507338471223,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.9364286796100724,"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",0.16054565525731687,11.712769124930622,61.19632264116035,53.03895452798773,0.0],["displaced_free",0.02156457296225489,8.58420477762834,45.45511837800424,38.8718706911472,0.0],["displaced_debt",0.009676197115272596,7.043140272493855,37.70133470437159,31.89346538487783,1.6178399855307672],["owners",1.1226414927715507,88.2504139054609,447.4692884295015,399.62451579831355,0.0]]},{"year":8,"beginning_real_capital":261.52906514117825,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.6971428571428544,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":31.388436810822803,"real_capital":271.2038570597093,"private_loan":18.01432878853471,"nonhousing_consumption":74.4462527567086,"net_investment":8.43089010043424,"net_equity_issuance_cash":8.406041194266834,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4317581471995817,"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",0.1810727795989099,11.88348135260199,62.90300143403565,54.54712752014028,0.0],["displaced_free",0.02379155330988043,8.46521310918004,45.46921075720239,38.856715910990346,0.0],["displaced_debt",0.01058939083336306,6.9480141906984905,37.731219916130726,31.89252415402585,1.5915661943862363],["owners",1.1472055782657726,87.51803512367903,450.4785592884171,401.72212843655944,0.0]]},{"year":9,"beginning_real_capital":271.2038570597093,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.463527288633642,"real_capital":281.3976111872247,"private_loan":17.846820344351038,"nonhousing_consumption":74.1458908454652,"net_investment":8.770143637293387,"net_equity_issuance_cash":8.845234115104226,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.987165421296063,"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",0.20218057456753308,12.050847005709532,64.57796716376333,56.02798607864953,0.0],["displaced_free",0.02611276236228191,8.048038869396441,43.89991132709808,37.417735825650794,0.0],["displaced_debt",0.011562886801564753,6.476121552645129,35.77956357634535,30.10942284997335,1.6750844418367072],["owners",1.1742082464805588,86.48463765165474,455.274754950213,402.09290451270346,0.0]]},{"year":10,"beginning_real_capital":281.3976111872247,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.63522307287619,"real_capital":292.4221903537011,"private_loan":17.68082684603351,"nonhousing_consumption":73.45910770849503,"net_investment":9.370892291504987,"net_equity_issuance_cash":9.542588075747535,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.6012564798365703,"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",0.22386742818611244,12.211271457012458,66.20272657261417,57.464806856529215,0.0],["displaced_free",0.028455943994985425,7.316334168840835,40.60828323576908,34.42980785336864,0.0],["displaced_debt",0.012539319144609026,5.681252855330268,32.05883845924322,26.73530755449537,1.6599349831752646],["owners",1.2053346499200406,85.17128204797923,461.9137922966887,400.80603316696113,0.0]]},{"year":11,"beginning_real_capital":292.4221903537011,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.6295858383254,"real_capital":303.42024135758555,"private_loan":17.555513646162968,"nonhousing_consumption":73.48165664669823,"net_investment":9.348343353301786,"net_equity_issuance_cash":9.342706118750996,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.5595117467896493,"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",0.24593814286489818,12.332233348753226,66.83520705230445,58.034039288250476,0.0],["displaced_free",0.03035358713101713,7.362613507656481,40.85026670670055,34.64759297720697,0.0],["displaced_debt",0.013276455614435762,5.714979944254859,32.23518925100581,26.894023267081693,1.2531319987054494],["owners",1.2355862504515787,84.30091472356163,457.06809467616273,396.7101869344077,0.0]]},{"year":12,"beginning_real_capital":303.42024135758555,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.629372240979613,"real_capital":314.41728719748977,"private_loan":17.42888431123933,"nonhousing_consumption":73.4825110360814,"net_investment":9.347488963918607,"net_equity_issuance_cash":9.347275366572818,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5409662885772755,"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",0.2682393900225632,12.449189127405088,67.44674053545143,58.58441942308277,0.0],["displaced_free",0.03227205288182299,7.382199116315744,40.95267511799082,34.739760547368206,0.0],["displaced_debt",0.014021334055163048,5.728307842407767,32.30487760736088,26.956742787801257,1.2662933492363837],["owners",1.2656056318469264,83.45144673964438,452.6152635264885,392.712690539503,0.0]]},{"year":13,"beginning_real_capital":314.41728719748977,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.628939112260028,"real_capital":325.41229478459593,"private_loan":17.301970829585873,"nonhousing_consumption":73.48424355095979,"net_investment":9.345756449040223,"net_equity_issuance_cash":9.345323320320638,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.522480642304565,"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",0.2907690259520403,12.55987100872917,68.02546932668847,59.1052753351961,0.0],["displaced_free",0.03419594929206794,7.4008353940188,41.05011970728785,34.82746067773553,0.0],["displaced_debt",0.0147678839472422,5.742068776809575,32.37683020554026,27.021500126162703,1.2691348165345584],["owners",1.2953780397346584,82.64860764546691,448.3947648003529,388.93462421396197,0.0]]},{"year":14,"beginning_real_capital":325.41229478459593,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.628463574229226,"real_capital":336.40506454567475,"private_loan":17.174741300936606,"nonhousing_consumption":73.48614570308304,"net_investment":9.343854296916973,"net_equity_issuance_cash":9.343378758886171,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.504686931735254,"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",0.3135140484849349,12.664943679904288,68.57486891453223,59.599734964255475,0.0],["displaced_free",0.036125131567877805,7.418205945255661,41.14094611898385,34.90920444826193,0.0],["displaced_debt",0.01551629293929671,5.755460766883629,32.44685368305166,27.084521255922965,1.2722952864926678],["owners",1.3249164774567592,81.88709178623827,444.38811779623916,385.35102017053305,0.0]]},{"year":15,"beginning_real_capital":336.40506454567475,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.627945546035455,"real_capital":347.3953965270181,"private_loan":17.047203727493446,"nonhousing_consumption":73.48821781585818,"net_investment":9.341782184141834,"net_equity_issuance_cash":9.341264155948066,"money_identity_error":0.0,"policy":{"assessment":2.487514422153151,"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",0.33646316464336673,12.76485641742751,69.0972884571373,60.069912552600044,0.0],["displaced_free",0.038059200320332304,7.434520318949431,41.226250033722515,34.98597797152674,0.0],["displaced_debt",0.016266513959550595,5.768476736436763,32.51491104019223,27.145772877349472,1.2753757344316052],["owners",1.3542316842076665,81.16355256226669,440.57781972612446,381.9461297047844,0.0]]},{"year":16,"beginning_real_capital":347.3953965270181,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.627389510743456,"real_capital":358.38311187169313,"private_loan":16.919366924988445,"nonhousing_consumption":73.49044195702622,"net_investment":9.339558042973792,"net_equity_issuance_cash":9.339002007681794,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.470918020509101,"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",0.3596060010327434,12.860015929727684,69.59485453452385,60.51772202224792,0.0],["displaced_free",0.03999783711314595,7.449907988099214,41.306708434505694,35.05839053223159,0.0],["displaced_debt",0.017018495150756496,5.781133235406055,32.58108881258068,27.20533287249909,1.2783680250500289],["owners",1.3833335357618102,80.47495216096647,436.9482210112471,378.7056572280775,0.0]]},{"year":17,"beginning_real_capital":358.38311187169313,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.62679923652953,"real_capital":369.3680494553615,"private_loan":16.791239635781743,"nonhousing_consumption":73.49280305388191,"net_investment":9.337196946118098,"net_equity_issuance_cash":9.336606671904171,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.454856491312765,"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",0.382933027361039,12.950785735712037,70.0694678991479,60.94487405040959,0.0],["displaced_free",0.04194076631603757,7.464471017730246,41.38285499466795,35.12692243637763,0.0],["displaced_debt",0.01777218508726651,5.793457412289609,32.64552895314827,27.263328999009914,1.281272892067025],["owners",1.4122311060111963,79.81857905470069,433.4853407581487,375.61684261035623,0.0]]},{"year":18,"beginning_real_capital":369.3680494553615,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.626178015542685,"real_capital":380.35006364615055,"private_loan":16.662830037684014,"nonhousing_consumption":73.4952879378293,"net_investment":9.33471206217071,"net_equity_issuance_cash":9.334090841183865,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.439292517948917,"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",0.4064354639036267,13.037492064236186,70.52283432280359,61.352903831699706,0.0],["displaced_free",0.04388774452154613,7.478294523058248,41.455134761088885,35.19197422615646,0.0],["displaced_debt",0.018527535664311978,5.805477810603019,32.70838070903538,27.31989557930832,1.284095980977296],["owners",1.4409327573989008,79.1920030612587,430.17664427025085,372.668249700041,0.0]]},{"year":19,"beginning_real_capital":380.35006364615055,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.625528730608472,"real_capital":391.32902237842563,"private_loan":16.534145637350864,"nonhousing_consumption":73.49788507756618,"net_investment":9.332114922433831,"net_equity_issuance_cash":9.331465637499619,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.42419222743351,"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",0.4301052024338993,13.1204285866774,70.95648934210405,61.74319334907012,0.0],["displaced_free",0.04583855451704119,7.491451555289968,41.52392970086258,35.25388967195279,0.0],["displaced_debt",0.019284502725095215,5.817221647092015,32.7697863900236,27.375160692197717,1.286844003331502],["owners",1.469446216150583,78.59303938479167,427.0108585143857,369.849597104902,0.0]]},{"year":20,"beginning_real_capital":391.32902237842563,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.6248539147606,"real_capital":402.30480550671075,"private_loan":16.405193276816814,"nonhousing_consumption":73.50058434095764,"net_investment":9.329415659042368,"net_equity_issuance_cash":9.328740843194495,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.4095247958919543,"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",0.4539347374197615,13.19986044791385,71.37181933549726,62.116990343124,0.0],["displaced_free",0.04779300125827504,7.504005771346354,41.58957266063453,35.31296833574755,0.0],["displaced_debt",0.020043046022354346,5.828713985539748,32.82987704857385,27.429242284892933,1.2895236053405223],["owners",1.497778637262666,78.01971796011107,423.97781494231106,367.15161392993446,0.0]]}]},"external__0.95__1.0__0.10":{"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},"experiment":{"mode":"external","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9488400850240628,"displaced_debt":0.9490322877578563},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":0.9803287789113657,"firm_cash":0.19206593671674543,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":3.2436406969844143}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67713965918442,"real_capital":233.77846567548085,"private_loan":18.667230811414452,"nonhousing_consumption":73.29144136326228,"net_investment":8.143558636737708,"net_equity_issuance_cash":7.98734503505257,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922503394099382,7.382666523012144,37.63443374420249,31.925044423836297,1.8525838460918764],["owners",1.0530996105853225,88.12235753615462,425.57359340780255,381.06965421039837,0.0]]},{"year":5,"beginning_real_capital":233.77846567548085,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.555638012369233,"real_capital":242.80654485073032,"private_loan":18.499845628060736,"nonhousing_consumption":73.77744795052297,"net_investment":8.215552049477026,"net_equity_issuance_cash":8.09405040266184,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12125498441064034,11.365428755167507,57.706611746849845,49.957928594142885,0.0],["displaced_free",0.017056511930803972,8.91820620480484,45.75436485863169,39.200906394746546,0.0],["displaced_debt",0.007842202203735191,7.26293314068803,37.67000312912346,31.924980838189136,1.6738518335371726],["owners",1.075460336656856,88.70447924464199,435.6293497842957,389.9097988775472,0.0]]},{"year":6,"beginning_real_capital":242.80654485073032,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.468587913146667,"real_capital":252.05946944159973,"private_loan":18.335269406526407,"nonhousing_consumption":74.12564834741319,"net_investment":8.29204396027913,"net_equity_issuance_cash":8.204993861056565,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5027472950988933,"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",0.14060508663022606,11.539713659417712,59.46257608867153,51.50773478881726,0.0],["displaced_free",0.019330959699515326,8.715052751744542,45.453766627631495,38.899806273881225,0.0],["displaced_debt",0.00876043863289669,7.148535678002563,37.68467861288825,31.907627060612295,1.6457622153433031],["owners",1.0986964859448634,88.6725368228619,442.6235221387797,395.79158066856814,0.0]]},{"year":7,"beginning_real_capital":252.05946944159973,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.41328571699021,"real_capital":261.52906514117825,"private_loan":18.17348540797333,"nonhousing_consumption":74.34685713203898,"net_investment":8.364809534627682,"net_equity_issuance_cash":8.309507338471223,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.9364286796100724,"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",0.16054565525731687,11.712769124930622,61.19632264116035,53.03895452798773,0.0],["displaced_free",0.02156457296225489,8.58420477762834,45.45511837800424,38.8718706911472,0.0],["displaced_debt",0.009676197115272596,7.043140272493855,37.70133470437159,31.89346538487783,1.6178399855307672],["owners",1.1226414927715507,88.2504139054609,447.4692884295015,399.62451579831355,0.0]]},{"year":8,"beginning_real_capital":261.52906514117825,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.6971428571428544,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":31.388436810822803,"real_capital":271.2038570597093,"private_loan":18.01432878853471,"nonhousing_consumption":74.4462527567086,"net_investment":8.43089010043424,"net_equity_issuance_cash":8.406041194266834,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4317581471995817,"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",0.1810727795989099,11.88348135260199,62.90300143403565,54.54712752014028,0.0],["displaced_free",0.02379155330988043,8.46521310918004,45.46921075720239,38.856715910990346,0.0],["displaced_debt",0.01058939083336306,6.9480141906984905,37.731219916130726,31.89252415402585,1.5915661943862363],["owners",1.1472055782657726,87.51803512367903,450.4785592884171,401.72212843655944,0.0]]},{"year":9,"beginning_real_capital":271.2038570597093,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.393571376911666,"real_capital":281.07236526499025,"private_loan":17.85759127477932,"nonhousing_consumption":74.42571449235312,"net_investment":8.490319990405467,"net_equity_issuance_cash":8.495454556494332,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.987165421296063,"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",0.20218057456753308,12.050847005709532,64.57796716376333,56.02798607864953,0.0],["displaced_free",0.026012090317834708,8.359844491198103,45.5106640382534,38.86741326569059,0.0],["displaced_debt",0.011500290211901394,6.863875048063268,37.78265444557289,31.912204632278126,1.5673751375538925],["owners",1.172338728100704,86.48463765165474,451.6609113698302,402.09290451270346,0.0]]},{"year":10,"beginning_real_capital":281.07236526499025,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.428281411995847,"real_capital":291.12310132144165,"private_loan":17.703037870498132,"nonhousing_consumption":74.28687435201634,"net_investment":8.543125647983672,"net_equity_issuance_cash":8.577835683067853,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.6012564798365703,"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",0.22386129856307269,12.213950977941273,66.21673713956221,57.477416366782464,0.0],["displaced_free",0.028227704572355624,8.267940465322589,45.58400243305929,38.90795513092983,0.0],["displaced_debt",0.012409427884143679,6.791052532391091,37.86171258766583,31.957894270075723,1.5455340428118847],["owners",1.1979911091376239,85.16053603673828,451.0371250023395,400.7554637022978,0.0]]},{"year":11,"beginning_real_capital":291.12310132144165,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.42723779366967,"real_capital":301.16892623282865,"private_loan":17.55256902908939,"nonhousing_consumption":74.29104882532106,"net_investment":8.538951174678957,"net_equity_issuance_cash":8.537907556352778,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.5595117467896493,"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",0.24591927295927035,12.342625809956454,66.88954671872656,58.08294498803037,0.0],["displaced_free",0.030384291836656748,8.283135808819214,45.66345520951224,38.979462629737476,0.0],["displaced_debt",0.013294538715959796,6.807016267589319,37.945183098506234,32.03301772983209,1.5046884140874006],["owners",1.2231144222709136,84.23908931719893,446.16453466089587,396.41924384564203,0.0]]},{"year":12,"beginning_real_capital":301.16892623282865,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.426774157214368,"real_capital":311.21256932560243,"private_loan":17.402266867638936,"nonhousing_consumption":74.29290337114229,"net_investment":8.537096628857725,"net_equity_issuance_cash":8.536632992402424,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.5409662885772755,"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",0.26822418755802097,12.46629236189635,67.53616921252994,58.664905232453414,0.0],["displaced_free",0.03253797268942681,8.319381046398192,45.85297279162454,39.15002845363855,0.0],["displaced_debt",0.014178669077433056,6.841751469444417,38.12680506899042,32.19647750326785,1.503021614504542],["owners",1.2479871846485222,83.30707937873868,441.2670376516758,392.03331472347617,0.0]]},{"year":13,"beginning_real_capital":311.21256932560243,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.42631201605756,"real_capital":321.25403763646176,"private_loan":17.25111321358498,"nonhousing_consumption":74.29475193576957,"net_investment":8.535248064230444,"net_equity_issuance_cash":8.534785923073638,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.522480642304565,"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",0.290768871542724,12.58407868095751,68.1520453906275,59.21919379274123,0.0],["displaced_free",0.03470230639094309,8.352024756876913,46.02365885948713,39.303645914714885,0.0],["displaced_debt",0.015067808218926917,6.87362109905751,38.293443655202665,32.34645223085887,1.5115365405395642],["owners",1.2725936508977127,82.42268321678691,436.61857975091795,387.8714504319384,0.0]]},{"year":14,"beginning_real_capital":321.25403763646176,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.42586717329334,"real_capital":331.2934125696071,"private_loan":17.099212497653895,"nonhousing_consumption":74.2965313068265,"net_investment":8.533468693173518,"net_equity_issuance_cash":8.533023850409297,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.504686931735254,"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",0.3135414249163365,12.69648257954434,68.73977819369588,59.748153315502776,0.0],["displaced_free",0.036875771816304234,8.382840360773342,46.184786200122055,39.448660521286314,0.0],["displaced_debt",0.015961341842050936,6.904092204784506,38.45276969821963,32.489845669574144,1.5190071593108356],["owners",1.296948356419199,81.57901764469801,432.1839967457874,383.9012595044612,0.0]]},{"year":15,"beginning_real_capital":331.2934125696071,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.425437860553807,"real_capital":341.33076720750745,"private_loan":16.946597370259337,"nonhousing_consumption":74.29824855778472,"net_investment":8.531751442215295,"net_equity_issuance_cash":8.531322129475761,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.487514422153151,"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",0.33653109228309186,12.803899765712462,69.30143668346385,60.25364595629394,0.0],["displaced_free",0.039057858743079515,8.411926653459656,46.33687139063872,39.58553719275132,0.0],["displaced_debt",0.01685907788554834,6.933221382407995,38.60507912370194,32.62692415250822,1.5261512739455878],["owners",1.3210631139026168,80.7731749986069,427.9479927014127,380.1090588169737,0.0]]},{"year":16,"beginning_real_capital":341.33076720750745,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.42502295051271,"real_capital":351.3661693275673,"private_loan":16.79330058250454,"nonhousing_consumption":74.29990819794911,"net_investment":8.530091802050904,"net_equity_issuance_cash":8.529676892009807,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"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",0.3597279288173276,12.906688179030798,69.83889243937672,60.737356136615524,0.0],["displaced_free",0.04124806529630248,8.439435923365107,46.48071071040579,39.714992580541676,0.0],["displaced_debt",0.017760823695870682,6.96111412916166,38.75092355117208,32.758184137231346,1.5329678775479805],["owners",1.3449488949578345,80.0024031891304,423.8961186627853,376.4818973606137,0.0]]},{"year":17,"beginning_real_capital":351.3661693275673,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.424621412282804,"real_capital":361.39968185595706,"private_loan":16.63935218031591,"nonhousing_consumption":74.30151435086874,"net_investment":8.52848564913127,"net_equity_issuance_cash":8.528084110901364,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.454856491312765,"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",0.3831227247403212,13.005170790203948,70.35383419714483,61.200803718606814,0.0],["displaced_free",0.04344593573366893,8.465501123715866,46.6169993396908,39.837652346898196,0.0],["displaced_debt",0.018666402532274386,6.98786295370031,38.89078668601469,32.88406095858969,1.539484021886296],["owners",1.3686158504134318,79.26422626832803,420.0153745942809,373.0081236156613,0.0]]},{"year":18,"beginning_real_capital":361.39968185595706,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.424232312948718,"real_capital":371.4313633286569,"private_loan":16.484779897489425,"nonhousing_consumption":74.30307074820513,"net_investment":8.526929251794883,"net_equity_issuance_cash":8.526540152460797,"money_identity_error":0.0,"policy":{"assessment":2.439292517948917,"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",0.4067069314218966,13.099639930135577,70.84779048436903,61.6453643771086,0.0],["displaced_free",0.04565105373648698,8.490240934065344,46.74635782517828,39.95407498383692,0.0],["displaced_debt",0.01957565125478312,7.0135511349070985,39.02510397337045,33.00494651720987,1.5457228282648472],["owners",1.3920733955504168,78.55640529059134,416.2940048108684,369.6772013674887,0.0]]},{"year":19,"beginning_real_capital":371.4313633286569,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.423854805685856,"real_capital":381.4612682965902,"private_loan":16.329609390645093,"nonhousing_consumption":74.30458077725669,"net_investment":8.525419222743324,"net_equity_issuance_cash":8.525041715480462,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.42419222743351,"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",0.43047259699851126,13.190360922181055,71.32214861271139,62.07228669261673,0.0],["displaced_free",0.047863038094895574,8.513761544587306,46.869341409606825,40.064760209822616,0.0],["displaced_debt",0.020488418942102717,7.0382537964368375,39.15426821666319,33.121194336173346,1.5517050684433125],["owners",1.4153302821367826,77.87691014685018,412.7213500847506,366.4795771616479,0.0]]},{"year":20,"beginning_real_capital":381.4612682965902,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.42348811989733,"real_capital":391.4894476843422,"private_loan":16.173864447938872,"nonhousing_consumption":74.30604752041083,"net_investment":8.523952479589184,"net_equity_issuance_cash":8.523585793800656,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.4095247958919543,"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",0.4544123098056659,13.277575204226867,71.77817100249342,62.48270684342055,0.0],["displaced_free",0.05008153892086674,8.536158252785388,46.986448380577194,40.17015648369594,0.0],["displaced_debt",0.021404565663904026,7.062038896162288,39.27863475117536,33.2331242172343,1.5574494270622241],["owners",1.4383946617453887,77.22389522249132,409.2877198507938,363.40656575290035,0.0]]}]},"external__0.95__1.0__0.20":{"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},"experiment":{"mode":"external","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9488400850240628,"displaced_debt":0.9490322877578563},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":0.9803287789113657,"firm_cash":0.19206593671674543,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":3.2436406969844143}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.833353260869558,"real_capital":224.97461850062928,"private_loan":18.85248919602364,"nonhousing_consumption":72.66658695652174,"net_investment":8.074065217391308,"net_equity_issuance_cash":7.8863502964426875,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.0,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005921106720536205,7.8066490938571675,38.98443503386498,33.17375134572098,1.9189856189673842],["owners",1.0315595986040742,86.95265209777318,412.6786755450415,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.97461850062928,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.67713965918442,"real_capital":233.77846567548085,"private_loan":18.667230811414452,"nonhousing_consumption":73.29144136326228,"net_investment":8.143558636737708,"net_equity_issuance_cash":7.98734503505257,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"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",0.1024970367457926,11.191193479064586,55.933662361871875,48.394350179738744,0.0],["displaced_free",0.014622080066591076,9.38522499553683,47.25633631489168,40.584756737456566,0.0],["displaced_debt",0.006922503394099382,7.382666523012144,37.63443374420249,31.925044423836297,1.8525838460918764],["owners",1.0530996105853225,88.12235753615462,425.57359340780255,381.06965421039837,0.0]]},{"year":5,"beginning_real_capital":233.77846567548085,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.555638012369233,"real_capital":242.80654485073032,"private_loan":18.499845628060736,"nonhousing_consumption":73.77744795052297,"net_investment":8.215552049477026,"net_equity_issuance_cash":8.09405040266184,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12125498441064034,11.365428755167507,57.706611746849845,49.957928594142885,0.0],["displaced_free",0.017056511930803972,8.91820620480484,45.75436485863169,39.200906394746546,0.0],["displaced_debt",0.007842202203735191,7.26293314068803,37.67000312912346,31.924980838189136,1.6738518335371726],["owners",1.075460336656856,88.70447924464199,435.6293497842957,389.9097988775472,0.0]]},{"year":6,"beginning_real_capital":242.80654485073032,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.468587913146667,"real_capital":252.05946944159973,"private_loan":18.335269406526407,"nonhousing_consumption":74.12564834741319,"net_investment":8.29204396027913,"net_equity_issuance_cash":8.204993861056565,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5027472950988933,"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",0.14060508663022606,11.539713659417712,59.46257608867153,51.50773478881726,0.0],["displaced_free",0.019330959699515326,8.715052751744542,45.453766627631495,38.899806273881225,0.0],["displaced_debt",0.00876043863289669,7.148535678002563,37.68467861288825,31.907627060612295,1.6457622153433031],["owners",1.0986964859448634,88.6725368228619,442.6235221387797,395.79158066856814,0.0]]},{"year":7,"beginning_real_capital":252.05946944159973,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.41328571699021,"real_capital":261.52906514117825,"private_loan":18.17348540797333,"nonhousing_consumption":74.34685713203898,"net_investment":8.364809534627682,"net_equity_issuance_cash":8.309507338471223,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.9364286796100724,"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",0.16054565525731687,11.712769124930622,61.19632264116035,53.03895452798773,0.0],["displaced_free",0.02156457296225489,8.58420477762834,45.45511837800424,38.8718706911472,0.0],["displaced_debt",0.009676197115272596,7.043140272493855,37.70133470437159,31.89346538487783,1.6178399855307672],["owners",1.1226414927715507,88.2504139054609,447.4692884295015,399.62451579831355,0.0]]},{"year":8,"beginning_real_capital":261.52906514117825,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.6971428571428544,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":31.388436810822803,"real_capital":271.2038570597093,"private_loan":18.01432878853471,"nonhousing_consumption":74.4462527567086,"net_investment":8.43089010043424,"net_equity_issuance_cash":8.406041194266834,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.4317581471995817,"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",0.1810727795989099,11.88348135260199,62.90300143403565,54.54712752014028,0.0],["displaced_free",0.02379155330988043,8.46521310918004,45.46921075720239,38.856715910990346,0.0],["displaced_debt",0.01058939083336306,6.9480141906984905,37.731219916130726,31.89252415402585,1.5915661943862363],["owners",1.1472055782657726,87.51803512367903,450.4785592884171,401.72212843655944,0.0]]},{"year":9,"beginning_real_capital":271.2038570597093,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.393571376911666,"real_capital":281.07236526499025,"private_loan":17.85759127477932,"nonhousing_consumption":74.42571449235312,"net_investment":8.490319990405467,"net_equity_issuance_cash":8.495454556494332,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.987165421296063,"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",0.20218057456753308,12.050847005709532,64.57796716376333,56.02798607864953,0.0],["displaced_free",0.026012090317834708,8.359844491198103,45.5106640382534,38.86741326569059,0.0],["displaced_debt",0.011500290211901394,6.863875048063268,37.78265444557289,31.912204632278126,1.5673751375538925],["owners",1.172338728100704,86.48463765165474,451.6609113698302,402.09290451270346,0.0]]},{"year":10,"beginning_real_capital":281.07236526499025,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.428281411995847,"real_capital":291.12310132144165,"private_loan":17.703037870498132,"nonhousing_consumption":74.28687435201634,"net_investment":8.543125647983672,"net_equity_issuance_cash":8.577835683067853,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.6012564798365703,"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",0.22386129856307269,12.213950977941273,66.21673713956221,57.477416366782464,0.0],["displaced_free",0.028227704572355624,8.267940465322589,45.58400243305929,38.90795513092983,0.0],["displaced_debt",0.012409427884143679,6.791052532391091,37.86171258766583,31.957894270075723,1.5455340428118847],["owners",1.1979911091376239,85.16053603673828,451.0371250023395,400.7554637022978,0.0]]},{"year":11,"beginning_real_capital":291.12310132144165,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.42723779366967,"real_capital":301.16892623282865,"private_loan":17.55256902908939,"nonhousing_consumption":74.29104882532106,"net_investment":8.538951174678957,"net_equity_issuance_cash":8.537907556352778,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.5595117467896493,"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",0.24591927295927035,12.342625809956454,66.88954671872656,58.08294498803037,0.0],["displaced_free",0.030384291836656748,8.283135808819214,45.66345520951224,38.979462629737476,0.0],["displaced_debt",0.013294538715959796,6.807016267589319,37.945183098506234,32.03301772983209,1.5046884140874006],["owners",1.2231144222709136,84.23908931719893,446.16453466089587,396.41924384564203,0.0]]},{"year":12,"beginning_real_capital":301.16892623282865,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.426774157214368,"real_capital":311.21256932560243,"private_loan":17.402266867638936,"nonhousing_consumption":74.29290337114229,"net_investment":8.537096628857725,"net_equity_issuance_cash":8.536632992402424,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.5409662885772755,"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",0.26822418755802097,12.46629236189635,67.53616921252994,58.664905232453414,0.0],["displaced_free",0.03253797268942681,8.319381046398192,45.85297279162454,39.15002845363855,0.0],["displaced_debt",0.014178669077433056,6.841751469444417,38.12680506899042,32.19647750326785,1.503021614504542],["owners",1.2479871846485222,83.30707937873868,441.2670376516758,392.03331472347617,0.0]]},{"year":13,"beginning_real_capital":311.21256932560243,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.42631201605756,"real_capital":321.25403763646176,"private_loan":17.25111321358498,"nonhousing_consumption":74.29475193576957,"net_investment":8.535248064230444,"net_equity_issuance_cash":8.534785923073638,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.522480642304565,"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",0.290768871542724,12.58407868095751,68.1520453906275,59.21919379274123,0.0],["displaced_free",0.03470230639094309,8.352024756876913,46.02365885948713,39.303645914714885,0.0],["displaced_debt",0.015067808218926917,6.87362109905751,38.293443655202665,32.34645223085887,1.5115365405395642],["owners",1.2725936508977127,82.42268321678691,436.61857975091795,387.8714504319384,0.0]]},{"year":14,"beginning_real_capital":321.25403763646176,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.42586717329334,"real_capital":331.2934125696071,"private_loan":17.099212497653895,"nonhousing_consumption":74.2965313068265,"net_investment":8.533468693173518,"net_equity_issuance_cash":8.533023850409297,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.504686931735254,"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",0.3135414249163365,12.69648257954434,68.73977819369588,59.748153315502776,0.0],["displaced_free",0.036875771816304234,8.382840360773342,46.184786200122055,39.448660521286314,0.0],["displaced_debt",0.015961341842050936,6.904092204784506,38.45276969821963,32.489845669574144,1.5190071593108356],["owners",1.296948356419199,81.57901764469801,432.1839967457874,383.9012595044612,0.0]]},{"year":15,"beginning_real_capital":331.2934125696071,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.425437860553807,"real_capital":341.33076720750745,"private_loan":16.946597370259337,"nonhousing_consumption":74.29824855778472,"net_investment":8.531751442215295,"net_equity_issuance_cash":8.531322129475761,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.487514422153151,"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",0.33653109228309186,12.803899765712462,69.30143668346385,60.25364595629394,0.0],["displaced_free",0.039057858743079515,8.411926653459656,46.33687139063872,39.58553719275132,0.0],["displaced_debt",0.01685907788554834,6.933221382407995,38.60507912370194,32.62692415250822,1.5261512739455878],["owners",1.3210631139026168,80.7731749986069,427.9479927014127,380.1090588169737,0.0]]},{"year":16,"beginning_real_capital":341.33076720750745,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.42502295051271,"real_capital":351.3661693275673,"private_loan":16.79330058250454,"nonhousing_consumption":74.29990819794911,"net_investment":8.530091802050904,"net_equity_issuance_cash":8.529676892009807,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"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",0.3597279288173276,12.906688179030798,69.83889243937672,60.737356136615524,0.0],["displaced_free",0.04124806529630248,8.439435923365107,46.48071071040579,39.714992580541676,0.0],["displaced_debt",0.017760823695870682,6.96111412916166,38.75092355117208,32.758184137231346,1.5329678775479805],["owners",1.3449488949578345,80.0024031891304,423.8961186627853,376.4818973606137,0.0]]},{"year":17,"beginning_real_capital":351.3661693275673,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.424621412282804,"real_capital":361.39968185595706,"private_loan":16.63935218031591,"nonhousing_consumption":74.30151435086874,"net_investment":8.52848564913127,"net_equity_issuance_cash":8.528084110901364,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.454856491312765,"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",0.3831227247403212,13.005170790203948,70.35383419714483,61.200803718606814,0.0],["displaced_free",0.04344593573366893,8.465501123715866,46.6169993396908,39.837652346898196,0.0],["displaced_debt",0.018666402532274386,6.98786295370031,38.89078668601469,32.88406095858969,1.539484021886296],["owners",1.3686158504134318,79.26422626832803,420.0153745942809,373.0081236156613,0.0]]},{"year":18,"beginning_real_capital":361.39968185595706,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.424232312948718,"real_capital":371.4313633286569,"private_loan":16.484779897489425,"nonhousing_consumption":74.30307074820513,"net_investment":8.526929251794883,"net_equity_issuance_cash":8.526540152460797,"money_identity_error":0.0,"policy":{"assessment":2.439292517948917,"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",0.4067069314218966,13.099639930135577,70.84779048436903,61.6453643771086,0.0],["displaced_free",0.04565105373648698,8.490240934065344,46.74635782517828,39.95407498383692,0.0],["displaced_debt",0.01957565125478312,7.0135511349070985,39.02510397337045,33.00494651720987,1.5457228282648472],["owners",1.3920733955504168,78.55640529059134,416.2940048108684,369.6772013674887,0.0]]},{"year":19,"beginning_real_capital":371.4313633286569,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.423854805685856,"real_capital":381.4612682965902,"private_loan":16.329609390645093,"nonhousing_consumption":74.30458077725669,"net_investment":8.525419222743324,"net_equity_issuance_cash":8.525041715480462,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.42419222743351,"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",0.43047259699851126,13.190360922181055,71.32214861271139,62.07228669261673,0.0],["displaced_free",0.047863038094895574,8.513761544587306,46.869341409606825,40.064760209822616,0.0],["displaced_debt",0.020488418942102717,7.0382537964368375,39.15426821666319,33.121194336173346,1.5517050684433125],["owners",1.4153302821367826,77.87691014685018,412.7213500847506,366.4795771616479,0.0]]},{"year":20,"beginning_real_capital":381.4612682965902,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.42348811989733,"real_capital":391.4894476843422,"private_loan":16.173864447938872,"nonhousing_consumption":74.30604752041083,"net_investment":8.523952479589184,"net_equity_issuance_cash":8.523585793800656,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.4095247958919543,"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",0.4544123098056659,13.277575204226867,71.77817100249342,62.48270684342055,0.0],["displaced_free",0.05008153892086674,8.536158252785388,46.986448380577194,40.17015648369594,0.0],["displaced_debt",0.021404565663904026,7.062038896162288,39.27863475117536,33.2331242172343,1.5574494270622241],["owners",1.4383946617453887,77.22389522249132,409.2877198507938,363.40656575290035,0.0]]}]},"external__1.00__0.0__0.05":{"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},"experiment":{"mode":"external","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.851193953839947,"displaced_debt":0.7958106027743518},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-6.337277934367014,"firm_cash":-1.0459368172323402,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-21.07277590539414}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.823197561815856,"real_capital":224.9314626432186,"private_loan":18.85531022353856,"nonhousing_consumption":72.70720975273657,"net_investment":8.033442421176474,"net_equity_issuance_cash":7.83557180117415,"money_identity_error":0.0,"policy":{"assessment":0.045136440238696465,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005906122047824166,7.908206084394234,39.46394456065021,33.60530991982769,1.8907753438181985],["owners",1.0313048591679697,86.95265209777318,412.19916601825616,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.9314626432186,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.629648893465117,"real_capital":233.5299443446894,"private_loan":18.67573922261799,"nonhousing_consumption":73.4814044261395,"net_investment":7.953595573860483,"net_equity_issuance_cash":7.760046905509742,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.21100491793280562,"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",0.10249661604570715,11.191393612105243,55.93462396206723,48.39521561991456,0.0],["displaced_free",0.01459658661920532,9.470118175331391,47.664231473063744,40.95186237981142,0.0],["displaced_debt",0.006876776106854254,7.770214918769227,39.496528138230516,33.60092937846152,1.7957100092056615],["owners",1.0516728893731528,88.12342268651145,423.2968726542349,381.0742602659954,0.0]]},{"year":5,"beginning_real_capital":233.5299443446894,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.436949170181375,"real_capital":242.03631432350866,"private_loan":18.49951519947293,"nonhousing_consumption":74.25220331927446,"net_investment":7.740796680725538,"net_equity_issuance_cash":7.548096957441795,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5094481325271798,"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",0.12125257705169679,11.366718750986289,57.71291209272913,49.96359890543423,0.0],["displaced_free",0.016956359233476576,9.315597631243882,47.69522652622165,40.9476818955775,0.0],["displaced_debt",0.00784503997028866,7.642322020562369,39.52294027136688,33.592624266208205,1.7622402314506185],["owners",1.0710619520951816,89.10555738947586,431.7914485533075,391.6727797339598,0.0]]},{"year":6,"beginning_real_capital":242.03631432350866,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.25938278066196,"real_capital":250.35544776509008,"private_loan":18.326461675382138,"nonhousing_consumption":74.96246887735205,"net_investment":7.4552234303402685,"net_equity_issuance_cash":7.277657040820853,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"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",0.1405982287853312,11.544086787944245,59.484264470491254,51.527254332455,0.0],["displaced_free",0.019310839548951835,9.172160010774965,47.72077449311381,40.940113352815295,0.0],["displaced_debt",0.00881057465405704,7.52625276974368,39.557953650612426,33.59357459456406,1.7305352409079404],["owners",1.0890012388089436,89.89915189725177,438.331420562835,401.2666007430981,0.0]]},{"year":7,"beginning_real_capital":250.35544776509008,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666623,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":31.09685506396726,"real_capital":258.39214994154577,"private_loan":18.15634759414476,"nonhousing_consumption":75.6125797441308,"net_investment":7.099086922535861,"net_equity_issuance_cash":6.936559205841164,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3023108268120192,"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",0.1605332033158126,11.723182074452366,61.2487148400119,53.08610750695411,0.0],["displaced_free",0.021658309663205262,9.04493305606903,47.77324808085047,40.95818742370882,0.0],["displaced_debt",0.00977348454785352,7.423148060993001,39.61332357732328,33.614255370534345,1.7011408123737826],["owners",1.105019426944985,90.5010937220984,442.87242446174275,409.81627345855884,0.0]]},{"year":8,"beginning_real_capital":258.39214994154577,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.6971428571428544,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":30.97825658655747,"real_capital":266.18414738803926,"private_loan":17.984473367906443,"nonhousing_consumption":76.08697365376995,"net_investment":6.790169203372898,"net_equity_issuance_cash":6.671570725963109,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.7927092681589145,"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",0.18105639971633347,11.903985020637974,63.00757387574922,54.6412427176825,0.0],["displaced_free",0.024041643995491614,8.804019224208796,47.1971836571669,40.411891520958406,0.0],["displaced_debt",0.010759648141024192,7.174194365207991,38.88478000470377,32.9307282337416,1.7187422623831705],["owners",1.1194062367843691,90.91132540054225,446.86501920788453,417.29788708445625,0.0]]},{"year":9,"beginning_real_capital":266.18414738803926,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.968324730104193,"real_capital":274.07555695485644,"private_loan":17.804809546026227,"nonhousing_consumption":76.12670107958311,"net_investment":6.789333403175476,"net_equity_issuance_cash":6.779401546722197,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.343525586788135,"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",0.2021690937190299,12.085585966595668,64.75742472166989,56.18949788076544,0.0],["displaced_free",0.026530097381814555,8.139893804971475,44.37442357500295,37.84479684876518,0.0],["displaced_debt",0.01180378658481703,6.445652269686617,35.62216269354921,29.967762055456813,1.7966382188021583],["owners",1.1341602785777982,91.13210485813002,453.70144067975855,423.7003672762759,0.0]]},{"year":10,"beginning_real_capital":274.07555695485644,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.98733846343091,"real_capital":282.0512673710021,"private_loan":17.640387645404115,"nonhousing_consumption":76.05064614627621,"net_investment":6.779353853723805,"net_equity_issuance_cash":6.79836758705052,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.9533317535591985,"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",0.22387719955580423,12.264511331225133,66.48110499986998,57.71534744105945,0.0],["displaced_free",0.028897580596790384,7.407310211122607,41.08397496011821,34.85793040528286,0.0],["displaced_debt",0.012770974235535339,5.682985663039856,32.067898891711664,26.743461943716973,1.6442190062211248],["owners",1.1491078994462152,91.18474017295213,459.4803911490805,429.10465963742183,0.0]]},{"year":11,"beginning_real_capital":282.0512673710021,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":30.99315072851673,"real_capital":290.0543296228457,"private_loan":17.515204470989797,"nonhousing_consumption":76.02739708593295,"net_investment":6.802602914067066,"net_equity_issuance_cash":6.80841517915289,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.911587020512277,"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",0.24598889221266262,12.410151891921428,67.24262427148457,58.400714785512605,0.0],["displaced_free",0.030814573409838474,7.467160372093527,41.39691697826681,35.1395782216166,0.0],["displaced_debt",0.013507345849737208,5.722779914556293,32.27597340944467,26.93072900967668,1.2518317441431785],["owners",1.1643923434159473,90.00748918473253,453.6287397118967,423.5646549869766,0.0]]},{"year":12,"beginning_real_capital":290.0543296228457,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.99855273534761,"real_capital":298.08281308330515,"private_loan":17.38855998608509,"nonhousing_consumption":76.0057890586095,"net_investment":6.824210941390518,"net_equity_issuance_cash":6.8296129482213965,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8930415622999033,"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",0.26837737742280804,12.551307013594995,67.98069026716337,59.064974181623505,0.0],["displaced_free",0.032756791985297344,7.497699828864197,41.55660041236182,35.283293312302106,0.0],["displaced_debt",0.014252313408000183,5.7418023896319115,32.37543733140869,27.020246539444294,1.2664448490470586],["owners",1.179490865885147,88.91582133286266,448.2031303860863,418.427394507589,0.0]]},{"year":13,"beginning_real_capital":298.08281308330515,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.003751927308052,"real_capital":306.13576332946076,"private_loan":17.261507420733256,"nonhousing_consumption":75.98499229076774,"net_investment":6.845007709232277,"net_equity_issuance_cash":6.8502069011927205,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.874555916027193,"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",0.29103642067093466,12.687113718861346,68.6907906868567,59.70406455934751,0.0],["displaced_free",0.03470748214309811,7.526747809085232,41.70848527626266,35.41998968981286,0.0],["displaced_debt",0.014999681439481573,5.761351948671329,32.47765724795467,27.11224446433567,1.2705256535183633],["owners",1.1944290991606368,87.86458493713336,442.978322667786,413.480399704157,0.0]]},{"year":14,"beginning_real_capital":306.13576332946076,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.008754532366492,"real_capital":314.21225524647963,"private_loan":17.134006976153444,"nonhousing_consumption":75.96498187053399,"net_investment":6.865018129466023,"net_equity_issuance_cash":6.870020734524464,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"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",0.3139554570497052,12.81791164837358,69.37470142940433,60.31958422764038,0.0],["displaced_free",0.03666634476268417,7.55402644042005,41.85111864271922,35.54835971962377,0.0],["displaced_debt",0.015749684054656946,5.780417502735111,32.577346419529995,27.201964718753466,1.2750044457981335],["owners",1.2092130842207782,86.85262919456477,437.94862493192073,408.718255033246,0.0]]},{"year":15,"beginning_real_capital":314.21225524647963,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.013571714265474,"real_capital":322.3114162547877,"private_loan":17.006067679092308,"nonhousing_consumption":75.94571314293816,"net_investment":6.884286857061852,"net_equity_issuance_cash":6.889104038960834,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8395896958757794,"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",0.33712469248086263,12.943975192880744,70.0338572176771,60.91282443708586,0.0],["displaced_free",0.03863283027610202,7.579801921697459,41.985892401032466,35.66965610210569,0.0],["displaced_debt",0.016502268155016576,5.798936810722242,32.674179402469235,27.289114403398788,1.2793929706113742],["owners",1.2238489205814953,85.87771777476047,433.10292767275905,404.1304365871081,0.0]]},{"year":16,"beginning_real_capital":322.3114162547877,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.01821370357127,"real_capital":330.4324219186524,"private_loan":16.87770147815614,"nonhousing_consumption":75.927145185715,"net_investment":6.902854814285007,"net_equity_issuance_cash":6.907496803590801,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.822993294231729,"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",0.36053487662260586,13.065560565223297,70.66959772665776,61.48499089516846,0.0],["displaced_free",0.04060649460740815,7.60423060525867,42.1136240797839,35.784614612981976,0.0],["displaced_debt",0.017257363454641086,5.816903025598017,32.76812039528375,27.37366129693185,1.2836620093616695],["owners",1.2383423109475908,84.93780537686774,428.4310714383283,399.7073194205541,0.0]]},{"year":17,"beginning_real_capital":330.4324219186524,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.02269000909922,"real_capital":338.57449254970743,"private_loan":16.748921183515538,"nonhousing_consumption":75.9092399636032,"net_investment":6.920760036396814,"net_equity_issuance_cash":6.925236341924767,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.806931765035393,"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",0.38417726932519797,13.182905921697389,71.28316821802557,62.03720433739948,0.0],["displaced_free",0.0425869464977832,7.627432304917956,42.234940156433765,35.893799081966854,0.0],["displaced_debt",0.01801489459958581,5.834334839014703,32.85926713210303,27.455693360069198,1.2878029464060352],["owners",1.2526986195739422,84.03099131319362,423.9236151852845,395.43995912091117,0.0]]},{"year":18,"beginning_real_capital":338.57449254970743,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.027009471799072,"real_capital":346.7368900640559,"private_loan":16.619739426968657,"nonhousing_consumption":75.89196211280382,"net_investment":6.938037887196188,"net_equity_issuance_cash":6.94235734989604,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.7913677916715454,"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",0.4080436039677693,13.296232943874125,71.87572781110654,62.570507971172354,0.0],["displaced_free",0.044573832607327946,7.649506653645381,42.35036158768827,35.99767837009591,0.0],["displaced_debt",0.01877478728515571,5.8512594745386926,32.947761958372254,27.5353387037115,1.291817565468824],["owners",1.2669229023121154,83.15550854670659,419.57178177619386,391.3200402197957,0.0]]},{"year":19,"beginning_real_capital":346.7368900640559,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.031180320184845,"real_capital":354.9189151002197,"private_loan":16.49016830196652,"nonhousing_consumption":75.87527871926078,"net_investment":6.954721280739236,"net_equity_issuance_cash":6.95889212912501,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.7762675011561377,"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",0.4321260541590754,13.405748215345328,72.4483566815442,63.08587395456625,0.0],["displaced_free",0.04656682991170202,7.670540225177002,42.46034104667714,36.09665988318589,0.0],["displaced_debt",0.019536970373403573,5.8677065540927265,33.033759759961974,27.61273672514225,1.2957112500213668],["owners",1.2810199313112756,82.3097125114649,415.3674024225517,387.3398235833642,0.0]]},{"year":20,"beginning_real_capital":354.9189151002197,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.035210221169393,"real_capital":363.1199043763107,"private_loan":16.36021924094534,"nonhousing_consumption":75.85915911532261,"net_investment":6.970840884677401,"net_equity_issuance_cash":6.974870785661949,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.761600069614582,"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",0.45641720325827334,13.511644467115062,73.00206257315065,63.584209257012056,0.0],["displaced_free",0.04856564115377025,7.690610004589816,42.56528106975067,36.19110590395208,0.0],["displaced_debt",0.020301376614704627,5.883705600604459,33.11741490512135,27.688026355785688,1.299490610211791],["owners",1.2949942164090726,81.49207091330683,411.30286601307375,383.4920984155616,0.0]]}]},"external__1.00__0.0__0.10":{"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},"experiment":{"mode":"external","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9997144566608325,"displaced_debt":0.999622510441066},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-10.417739686148597,"firm_cash":-1.981172281773247,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-34.52949317353847}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.823197561815856,"real_capital":224.9314626432186,"private_loan":18.85531022353856,"nonhousing_consumption":72.70720975273657,"net_investment":8.033442421176474,"net_equity_issuance_cash":7.83557180117415,"money_identity_error":0.0,"policy":{"assessment":0.045136440238696465,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005906122047824166,7.908206084394234,39.46394456065021,33.60530991982769,1.8907753438181985],["owners",1.0313048591679697,86.95265209777318,412.19916601825616,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.9314626432186,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.629648893465117,"real_capital":233.5299443446894,"private_loan":18.67573922261799,"nonhousing_consumption":73.4814044261395,"net_investment":7.953595573860483,"net_equity_issuance_cash":7.760046905509742,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.21100491793280562,"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",0.10249661604570715,11.191393612105243,55.93462396206723,48.39521561991456,0.0],["displaced_free",0.01459658661920532,9.470118175331391,47.664231473063744,40.95186237981142,0.0],["displaced_debt",0.006876776106854254,7.770214918769227,39.496528138230516,33.60092937846152,1.7957100092056615],["owners",1.0516728893731528,88.12342268651145,423.2968726542349,381.0742602659954,0.0]]},{"year":5,"beginning_real_capital":233.5299443446894,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.436949170181375,"real_capital":242.03631432350866,"private_loan":18.49951519947293,"nonhousing_consumption":74.25220331927446,"net_investment":7.740796680725538,"net_equity_issuance_cash":7.548096957441795,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5094481325271798,"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",0.12125257705169679,11.366718750986289,57.71291209272913,49.96359890543423,0.0],["displaced_free",0.016956359233476576,9.315597631243882,47.69522652622165,40.9476818955775,0.0],["displaced_debt",0.00784503997028866,7.642322020562369,39.52294027136688,33.592624266208205,1.7622402314506185],["owners",1.0710619520951816,89.10555738947586,431.7914485533075,391.6727797339598,0.0]]},{"year":6,"beginning_real_capital":242.03631432350866,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.25938278066196,"real_capital":250.35544776509008,"private_loan":18.326461675382138,"nonhousing_consumption":74.96246887735205,"net_investment":7.4552234303402685,"net_equity_issuance_cash":7.277657040820853,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"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",0.1405982287853312,11.544086787944245,59.484264470491254,51.527254332455,0.0],["displaced_free",0.019310839548951835,9.172160010774965,47.72077449311381,40.940113352815295,0.0],["displaced_debt",0.00881057465405704,7.52625276974368,39.557953650612426,33.59357459456406,1.7305352409079404],["owners",1.0890012388089436,89.89915189725177,438.331420562835,401.2666007430981,0.0]]},{"year":7,"beginning_real_capital":250.35544776509008,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666623,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":31.09685506396726,"real_capital":258.39214994154577,"private_loan":18.15634759414476,"nonhousing_consumption":75.6125797441308,"net_investment":7.099086922535861,"net_equity_issuance_cash":6.936559205841164,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3023108268120192,"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",0.1605332033158126,11.723182074452366,61.2487148400119,53.08610750695411,0.0],["displaced_free",0.021658309663205262,9.04493305606903,47.77324808085047,40.95818742370882,0.0],["displaced_debt",0.00977348454785352,7.423148060993001,39.61332357732328,33.614255370534345,1.7011408123737826],["owners",1.105019426944985,90.5010937220984,442.87242446174275,409.81627345855884,0.0]]},{"year":8,"beginning_real_capital":258.39214994154577,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.6971428571428544,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":30.949283271807058,"real_capital":266.0511551236111,"private_loan":17.988902993096065,"nonhousing_consumption":76.20286691277158,"net_investment":6.67427594437126,"net_equity_issuance_cash":6.526704152211058,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.7927092681589145,"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",0.18105639971633347,11.903985020637974,63.00757387574922,54.6412427176825,0.0],["displaced_free",0.024000120020776516,8.934285864886432,47.861567252608396,41.009836756855755,0.0],["displaced_debt",0.010734232258788645,7.333660872034451,39.69808823624127,33.66270564212534,1.6744460104869323],["owners",1.118641974988644,90.91132540054225,445.3873273809055,417.29788708445625,0.0]]},{"year":9,"beginning_real_capital":266.0511551236111,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.816598984351945,"real_capital":273.23714639354415,"private_loan":17.823850147153188,"nonhousing_consumption":76.73360406259206,"net_investment":6.182430420166526,"net_equity_issuance_cash":6.049746132711412,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.343525586788135,"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",0.20216665040757748,12.086667041643233,64.76300943356112,56.194524121467545,0.0],["displaced_free",0.026338018779679114,8.840677780084153,47.99459463325593,41.10295080119286,0.0],["displaced_debt",0.011693457215170091,7.258687115718452,39.82220910368918,33.74780382458279,1.650528459428764],["owners",1.1293934458423627,91.12797596917491,445.84213022812685,423.68117083864894,0.0]]},{"year":10,"beginning_real_capital":273.23714639354415,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.698750355449153,"real_capital":279.8547951250697,"private_loan":17.660894936944935,"nonhousing_consumption":77.2049985782033,"net_investment":5.625001421796711,"net_equity_issuance_cash":5.507152792893919,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.9533317535591985,"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",0.2238630429162585,12.271577664020121,66.51805314520325,57.748600771859394,0.0],["displaced_free",0.02867420067024721,8.764503419013119,48.18041003405553,41.24472197182644,0.0],["displaced_debt",0.01265201727521863,7.199249240796144,39.99607446167917,33.87881995668773,1.629552102082517],["owners",1.1367973278118528,91.14770013755813,444.1971434878428,428.93035358850886,0.0]]},{"year":11,"beginning_real_capital":279.8547951250697,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.708142920384724,"real_capital":286.5166441621744,"private_loan":17.501916708739707,"nonhousing_consumption":77.16742831846106,"net_investment":5.6625716815389495,"net_equity_issuance_cash":5.671964246474519,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.911587020512277,"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",0.24596155270713208,12.428634086654354,67.33926319819271,58.4876898195499,0.0],["displaced_free",0.030952424801751366,8.80474031182089,48.390799016056945,41.434072055627716,0.0],["displaced_debt",0.013587183323484677,7.235432418044856,40.18526754533258,34.04909373197579,1.5897822820522793],["owners",1.1448499234087062,89.87795945970643,438.04909105126177,422.95510333979496,0.0]]},{"year":12,"beginning_real_capital":286.5166441621744,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.71231564848252,"real_capital":293.198129566798,"private_loan":17.342634443965448,"nonhousing_consumption":77.15073740606994,"net_investment":5.679262593930076,"net_equity_issuance_cash":5.683435322027871,"money_identity_error":0.0,"policy":{"assessment":2.8930415622999033,"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",0.26835881504898695,12.580738103681263,68.13457831990202,59.2034734290883,0.0],["displaced_free",0.03323472135954378,8.864705094432816,48.7043403630474,41.716259267919135,0.0],["displaced_debt",0.01452413782215679,7.289616820607399,40.468584682914496,34.30407915579951,1.5928226477425915],["owners",1.1526653824929036,88.65735487436578,431.88502671472423,417.21108176172135,0.0]]},{"year":13,"beginning_real_capital":293.198129566798,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.716474918893887,"real_capital":299.89918800865155,"private_loan":17.18207796272205,"nonhousing_consumption":77.1341003244245,"net_investment":5.695899675575518,"net_equity_issuance_cash":5.700058945986885,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.874555916027193,"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",0.29104443883003195,12.728470190912319,68.90703367797289,59.89868325135209,0.0],["displaced_free",0.03553384473789777,8.921151632215842,48.999485658644936,41.98189003395691,0.0],["displaced_debt",0.015468587711823824,7.341276952331053,40.738703018724465,34.54718565802849,1.6055648124339588],["owners",1.1602659439496428,87.47353089012812,425.9125755768206,411.6401453653088,0.0]]},{"year":14,"beginning_real_capital":299.89918800865155,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.720478503771982,"real_capital":306.6190868499314,"private_loan":17.020340771088108,"nonhousing_consumption":77.11808598491211,"net_investment":5.711914015087899,"net_equity_issuance_cash":5.715917599965994,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"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",0.31401012334745065,12.871961397456264,69.65731449650335,60.57393598802948,0.0],["displaced_free",0.037848346969716916,8.975696108621936,49.2846855352781,42.23856992292676,0.0],["displaced_debt",0.016419982956729362,7.391759615373998,41.00266465555032,34.78475113117176,1.617371916339414],["owners",1.1676574066611818,86.32402945609049,420.1114483336484,406.2307268521905,0.0]]},{"year":15,"beginning_real_capital":306.6190868499314,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.72434231842797,"real_capital":313.3571683484159,"private_loan":16.857448757977576,"nonhousing_consumption":77.10263072628823,"net_investment":5.727369273711787,"net_equity_issuance_cash":5.731233088367772,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.8395896958757794,"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",0.33724767796163757,13.011399498362419,70.38640260581656,61.23011528641138,0.0],["displaced_free",0.04017772441087061,9.028358025589164,49.56004196386492,42.48639070865489,0.0],["displaced_debt",0.01737817126914425,7.441054835694065,41.260417441537584,35.0167286385603,1.6289201311053119],["owners",1.1748454221073543,85.20736746590039,414.47472235388176,400.9758468983548,0.0]]},{"year":16,"beginning_real_capital":313.3571683484159,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.728076508797887,"real_capital":320.1128225074646,"private_loan":16.693429662745995,"nonhousing_consumption":77.08769396480858,"net_investment":5.742306035191433,"net_equity_issuance_cash":5.746040225561352,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.822993294231729,"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",0.3607492886384754,13.146957858320391,71.09520448794976,61.868036980331254,0.0],["displaced_free",0.04252145621877944,9.079225113859476,49.82601366723908,42.725765241691654,0.0],["displaced_debt",0.018342989476388846,7.489211275912395,41.51221582176415,35.24334718076421,1.640190952315812],["owners",1.1818354980363122,84.12209351400683,408.99533909534875,395.86867536003217,0.0]]},{"year":17,"beginning_real_capital":320.1128225074646,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.731690352867066,"real_capital":326.8854829915448,"private_loan":16.528310013074503,"nonhousing_consumption":77.07323858853186,"net_investment":5.756761411468148,"net_equity_issuance_cash":5.760375255537327,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.806931765035393,"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",0.3845074802822315,13.278800369277604,71.78457709426198,62.48847232601226,0.0],["displaced_free",0.044879046630176236,9.128378546072854,50.083025077505134,42.95707551093108,0.0],["displaced_debt",0.01931428153327998,7.536272908468571,41.758289717482725,35.46481368691093,1.6511964967149277],["owners",1.1886329842509582,83.06684243184502,403.66664554517854,390.9027879145648,0.0]]},{"year":18,"beginning_real_capital":326.8854829915448,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.735192246873932,"real_capital":333.67462297683375,"private_loan":16.36211530091695,"nonhousing_consumption":77.05923101250441,"net_investment":5.7707689874956,"net_equity_issuance_cash":5.774270881502466,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.7913677916715454,"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",0.4085150984457935,13.407081867485424,72.45533002606757,63.09214996463729,0.0],["displaced_free",0.04725002228896043,9.175895867051494,50.33148165778558,43.1806864331835,0.0],["displaced_debt",0.02029189748714792,7.582281597571638,41.99885802651838,35.681325165043006,1.6619471215754993],["owners",1.1952430737776998,82.04032699423992,398.48235013322324,386.0721270317173,0.0]]},{"year":19,"beginning_real_capital":333.67462297683375,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.738589812239905,"real_capital":340.47975150502134,"private_loan":16.194870029885237,"nonhousing_consumption":77.04564075104055,"net_investment":5.784359248959461,"net_equity_issuance_cash":5.7877568143254345,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.7762675011561377,"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",0.43276529141129266,13.531948722269822,73.10822861317554,63.67975869303446,0.0],["displaced_free",0.04963393130604932,9.22185096840067,50.57176976941527,43.39694573365021,0.0],["displaced_debt",0.021275693199099187,7.627277118487195,42.23412872411605,35.89306879288091,1.6724527103171543],["owners",1.2016708044027218,81.04133273482475,393.43650121424014,381.3709775756459,0.0]]},{"year":20,"beginning_real_capital":340.47975150502134,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.741889984336765,"real_capital":347.30041025484115,"private_loan":16.026597764711894,"nonhousing_consumption":77.03244006265315,"net_investment":5.797559937346861,"net_equity_issuance_cash":5.800860109443721,"money_identity_error":5.684341886080802e-14,"policy":{"assessment":2.761600069614582,"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",0.4572514934555464,13.653539377883323,73.74399674710234,64.25195001356857,0.0],["displaced_free",0.05203034226952739,9.266314194878309,50.80425722812188,43.60618444648616,0.0],["displaced_debt",0.02226553005306002,7.671297267036619,42.46429943548557,36.100222433113494,1.6827226517334197],["owners",1.2079210610671687,80.06871304953468,388.5234661066765,376.79394376251616,0.0]]}]},"external__1.00__0.0__0.20":{"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},"experiment":{"mode":"external","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9997144566608325,"displaced_debt":0.999622510441066},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-10.417739686148597,"firm_cash":-1.981172281773247,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-34.52949317353847}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.823197561815856,"real_capital":224.9314626432186,"private_loan":18.85531022353856,"nonhousing_consumption":72.70720975273657,"net_investment":8.033442421176474,"net_equity_issuance_cash":7.83557180117415,"money_identity_error":0.0,"policy":{"assessment":0.045136440238696465,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005906122047824166,7.908206084394234,39.46394456065021,33.60530991982769,1.8907753438181985],["owners",1.0313048591679697,86.95265209777318,412.19916601825616,369.49856780577977,0.0]]},{"year":4,"beginning_real_capital":224.9314626432186,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.629648893465117,"real_capital":233.5299443446894,"private_loan":18.67573922261799,"nonhousing_consumption":73.4814044261395,"net_investment":7.953595573860483,"net_equity_issuance_cash":7.760046905509742,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":0.21100491793280562,"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",0.10249661604570715,11.191393612105243,55.93462396206723,48.39521561991456,0.0],["displaced_free",0.01459658661920532,9.470118175331391,47.664231473063744,40.95186237981142,0.0],["displaced_debt",0.006876776106854254,7.770214918769227,39.496528138230516,33.60092937846152,1.7957100092056615],["owners",1.0516728893731528,88.12342268651145,423.2968726542349,381.0742602659954,0.0]]},{"year":5,"beginning_real_capital":233.5299443446894,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.436949170181375,"real_capital":242.03631432350866,"private_loan":18.49951519947293,"nonhousing_consumption":74.25220331927446,"net_investment":7.740796680725538,"net_equity_issuance_cash":7.548096957441795,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.5094481325271798,"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",0.12125257705169679,11.366718750986289,57.71291209272913,49.96359890543423,0.0],["displaced_free",0.016956359233476576,9.315597631243882,47.69522652622165,40.9476818955775,0.0],["displaced_debt",0.00784503997028866,7.642322020562369,39.52294027136688,33.592624266208205,1.7622402314506185],["owners",1.0710619520951816,89.10555738947586,431.7914485533075,391.6727797339598,0.0]]},{"year":6,"beginning_real_capital":242.03631432350866,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.25938278066196,"real_capital":250.35544776509008,"private_loan":18.326461675382138,"nonhousing_consumption":74.96246887735205,"net_investment":7.4552234303402685,"net_equity_issuance_cash":7.277657040820853,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"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",0.1405982287853312,11.544086787944245,59.484264470491254,51.527254332455,0.0],["displaced_free",0.019310839548951835,9.172160010774965,47.72077449311381,40.940113352815295,0.0],["displaced_debt",0.00881057465405704,7.52625276974368,39.557953650612426,33.59357459456406,1.7305352409079404],["owners",1.0890012388089436,89.89915189725177,438.331420562835,401.2666007430981,0.0]]},{"year":7,"beginning_real_capital":250.35544776509008,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666623,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":31.09685506396726,"real_capital":258.39214994154577,"private_loan":18.15634759414476,"nonhousing_consumption":75.6125797441308,"net_investment":7.099086922535861,"net_equity_issuance_cash":6.936559205841164,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3023108268120192,"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",0.1605332033158126,11.723182074452366,61.2487148400119,53.08610750695411,0.0],["displaced_free",0.021658309663205262,9.04493305606903,47.77324808085047,40.95818742370882,0.0],["displaced_debt",0.00977348454785352,7.423148060993001,39.61332357732328,33.614255370534345,1.7011408123737826],["owners",1.105019426944985,90.5010937220984,442.87242446174275,409.81627345855884,0.0]]},{"year":8,"beginning_real_capital":258.39214994154577,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.6971428571428544,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":30.949283271807058,"real_capital":266.0511551236111,"private_loan":17.988902993096065,"nonhousing_consumption":76.20286691277158,"net_investment":6.67427594437126,"net_equity_issuance_cash":6.526704152211058,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.7927092681589145,"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",0.18105639971633347,11.903985020637974,63.00757387574922,54.6412427176825,0.0],["displaced_free",0.024000120020776516,8.934285864886432,47.861567252608396,41.009836756855755,0.0],["displaced_debt",0.010734232258788645,7.333660872034451,39.69808823624127,33.66270564212534,1.6744460104869323],["owners",1.118641974988644,90.91132540054225,445.3873273809055,417.29788708445625,0.0]]},{"year":9,"beginning_real_capital":266.0511551236111,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.816598984351945,"real_capital":273.23714639354415,"private_loan":17.823850147153188,"nonhousing_consumption":76.73360406259206,"net_investment":6.182430420166526,"net_equity_issuance_cash":6.049746132711412,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.343525586788135,"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",0.20216665040757748,12.086667041643233,64.76300943356112,56.194524121467545,0.0],["displaced_free",0.026338018779679114,8.840677780084153,47.99459463325593,41.10295080119286,0.0],["displaced_debt",0.011693457215170091,7.258687115718452,39.82220910368918,33.74780382458279,1.650528459428764],["owners",1.1293934458423627,91.12797596917491,445.84213022812685,423.68117083864894,0.0]]},{"year":10,"beginning_real_capital":273.23714639354415,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.698750355449153,"real_capital":279.8547951250697,"private_loan":17.660894936944935,"nonhousing_consumption":77.2049985782033,"net_investment":5.625001421796711,"net_equity_issuance_cash":5.507152792893919,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.9533317535591985,"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",0.2238630429162585,12.271577664020121,66.51805314520325,57.748600771859394,0.0],["displaced_free",0.02867420067024721,8.764503419013119,48.18041003405553,41.24472197182644,0.0],["displaced_debt",0.01265201727521863,7.199249240796144,39.99607446167917,33.87881995668773,1.629552102082517],["owners",1.1367973278118528,91.14770013755813,444.1971434878428,428.93035358850886,0.0]]},{"year":11,"beginning_real_capital":279.8547951250697,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.708142920384724,"real_capital":286.5166441621744,"private_loan":17.501916708739707,"nonhousing_consumption":77.16742831846106,"net_investment":5.6625716815389495,"net_equity_issuance_cash":5.671964246474519,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.911587020512277,"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",0.24596155270713208,12.428634086654354,67.33926319819271,58.4876898195499,0.0],["displaced_free",0.030952424801751366,8.80474031182089,48.390799016056945,41.434072055627716,0.0],["displaced_debt",0.013587183323484677,7.235432418044856,40.18526754533258,34.04909373197579,1.5897822820522793],["owners",1.1448499234087062,89.87795945970643,438.04909105126177,422.95510333979496,0.0]]},{"year":12,"beginning_real_capital":286.5166441621744,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.71231564848252,"real_capital":293.198129566798,"private_loan":17.342634443965448,"nonhousing_consumption":77.15073740606994,"net_investment":5.679262593930076,"net_equity_issuance_cash":5.683435322027871,"money_identity_error":0.0,"policy":{"assessment":2.8930415622999033,"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",0.26835881504898695,12.580738103681263,68.13457831990202,59.2034734290883,0.0],["displaced_free",0.03323472135954378,8.864705094432816,48.7043403630474,41.716259267919135,0.0],["displaced_debt",0.01452413782215679,7.289616820607399,40.468584682914496,34.30407915579951,1.5928226477425915],["owners",1.1526653824929036,88.65735487436578,431.88502671472423,417.21108176172135,0.0]]},{"year":13,"beginning_real_capital":293.198129566798,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.716474918893887,"real_capital":299.89918800865155,"private_loan":17.18207796272205,"nonhousing_consumption":77.1341003244245,"net_investment":5.695899675575518,"net_equity_issuance_cash":5.700058945986885,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.874555916027193,"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",0.29104443883003195,12.728470190912319,68.90703367797289,59.89868325135209,0.0],["displaced_free",0.03553384473789777,8.921151632215842,48.999485658644936,41.98189003395691,0.0],["displaced_debt",0.015468587711823824,7.341276952331053,40.738703018724465,34.54718565802849,1.6055648124339588],["owners",1.1602659439496428,87.47353089012812,425.9125755768206,411.6401453653088,0.0]]},{"year":14,"beginning_real_capital":299.89918800865155,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.720478503771982,"real_capital":306.6190868499314,"private_loan":17.020340771088108,"nonhousing_consumption":77.11808598491211,"net_investment":5.711914015087899,"net_equity_issuance_cash":5.715917599965994,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"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",0.31401012334745065,12.871961397456264,69.65731449650335,60.57393598802948,0.0],["displaced_free",0.037848346969716916,8.975696108621936,49.2846855352781,42.23856992292676,0.0],["displaced_debt",0.016419982956729362,7.391759615373998,41.00266465555032,34.78475113117176,1.617371916339414],["owners",1.1676574066611818,86.32402945609049,420.1114483336484,406.2307268521905,0.0]]},{"year":15,"beginning_real_capital":306.6190868499314,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.72434231842797,"real_capital":313.3571683484159,"private_loan":16.857448757977576,"nonhousing_consumption":77.10263072628823,"net_investment":5.727369273711787,"net_equity_issuance_cash":5.731233088367772,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.8395896958757794,"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",0.33724767796163757,13.011399498362419,70.38640260581656,61.23011528641138,0.0],["displaced_free",0.04017772441087061,9.028358025589164,49.56004196386492,42.48639070865489,0.0],["displaced_debt",0.01737817126914425,7.441054835694065,41.260417441537584,35.0167286385603,1.6289201311053119],["owners",1.1748454221073543,85.20736746590039,414.47472235388176,400.9758468983548,0.0]]},{"year":16,"beginning_real_capital":313.3571683484159,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.728076508797887,"real_capital":320.1128225074646,"private_loan":16.693429662745995,"nonhousing_consumption":77.08769396480858,"net_investment":5.742306035191433,"net_equity_issuance_cash":5.746040225561352,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.822993294231729,"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",0.3607492886384754,13.146957858320391,71.09520448794976,61.868036980331254,0.0],["displaced_free",0.04252145621877944,9.079225113859476,49.82601366723908,42.725765241691654,0.0],["displaced_debt",0.018342989476388846,7.489211275912395,41.51221582176415,35.24334718076421,1.640190952315812],["owners",1.1818354980363122,84.12209351400683,408.99533909534875,395.86867536003217,0.0]]},{"year":17,"beginning_real_capital":320.1128225074646,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.731690352867066,"real_capital":326.8854829915448,"private_loan":16.528310013074503,"nonhousing_consumption":77.07323858853186,"net_investment":5.756761411468148,"net_equity_issuance_cash":5.760375255537327,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.806931765035393,"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",0.3845074802822315,13.278800369277604,71.78457709426198,62.48847232601226,0.0],["displaced_free",0.044879046630176236,9.128378546072854,50.083025077505134,42.95707551093108,0.0],["displaced_debt",0.01931428153327998,7.536272908468571,41.758289717482725,35.46481368691093,1.6511964967149277],["owners",1.1886329842509582,83.06684243184502,403.66664554517854,390.9027879145648,0.0]]},{"year":18,"beginning_real_capital":326.8854829915448,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.735192246873932,"real_capital":333.67462297683375,"private_loan":16.36211530091695,"nonhousing_consumption":77.05923101250441,"net_investment":5.7707689874956,"net_equity_issuance_cash":5.774270881502466,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.7913677916715454,"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",0.4085150984457935,13.407081867485424,72.45533002606757,63.09214996463729,0.0],["displaced_free",0.04725002228896043,9.175895867051494,50.33148165778558,43.1806864331835,0.0],["displaced_debt",0.02029189748714792,7.582281597571638,41.99885802651838,35.681325165043006,1.6619471215754993],["owners",1.1952430737776998,82.04032699423992,398.48235013322324,386.0721270317173,0.0]]},{"year":19,"beginning_real_capital":333.67462297683375,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.738589812239905,"real_capital":340.47975150502134,"private_loan":16.194870029885237,"nonhousing_consumption":77.04564075104055,"net_investment":5.784359248959461,"net_equity_issuance_cash":5.7877568143254345,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.7762675011561377,"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",0.43276529141129266,13.531948722269822,73.10822861317554,63.67975869303446,0.0],["displaced_free",0.04963393130604932,9.22185096840067,50.57176976941527,43.39694573365021,0.0],["displaced_debt",0.021275693199099187,7.627277118487195,42.23412872411605,35.89306879288091,1.6724527103171543],["owners",1.2016708044027218,81.04133273482475,393.43650121424014,381.3709775756459,0.0]]},{"year":20,"beginning_real_capital":340.47975150502134,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":30.741889984336765,"real_capital":347.30041025484115,"private_loan":16.026597764711894,"nonhousing_consumption":77.03244006265315,"net_investment":5.797559937346861,"net_equity_issuance_cash":5.800860109443721,"money_identity_error":5.684341886080802e-14,"policy":{"assessment":2.761600069614582,"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",0.4572514934555464,13.653539377883323,73.74399674710234,64.25195001356857,0.0],["displaced_free",0.05203034226952739,9.266314194878309,50.80425722812188,43.60618444648616,0.0],["displaced_debt",0.02226553005306002,7.671297267036619,42.46429943548557,36.100222433113494,1.6827226517334197],["owners",1.2079210610671687,80.06871304953468,388.5234661066765,376.79394376251616,0.0]]}]},"external__1.00__0.5__0.05":{"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},"experiment":{"mode":"external","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8493108707824517,"displaced_debt":0.7942897916222575},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-0.6082412533399584,"firm_cash":0.031061380640440284,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-2.0829022884318533}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.828839616845684,"real_capital":224.95543811955787,"private_loan":18.85531022353856,"nonhousing_consumption":72.68464153261722,"net_investment":8.056010641295828,"net_equity_issuance_cash":7.863782076323333,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.045136440238696465,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005906122047824166,7.908206084394234,39.46394456065021,33.60530991982769,1.8907753438181985],["owners",1.03145470589509,86.89623154747481,412.19916601825616,369.25881304238715,0.0]]},{"year":4,"beginning_real_capital":224.95543811955787,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.656024508206706,"real_capital":233.66797653342476,"private_loan":18.675737472916737,"nonhousing_consumption":73.3759019671731,"net_investment":8.059098032826881,"net_equity_issuance_cash":7.8862829241879036,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21100491793280562,"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",0.10249684979268742,11.191282415327477,55.93408968325514,48.39473476898368,0.0],["displaced_free",0.014596617760783314,9.470014473876676,47.66373320781586,40.951413941088326,0.0],["displaced_debt",0.0068767855646988795,7.770151929524021,39.4962254872025,33.6006569925363,1.7957275062182187],["owners",1.0525048186115902,87.86061160723972,423.30141352219545,379.9377799231988,0.0]]},{"year":5,"beginning_real_capital":233.66797653342476,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.71175,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.50063018674726,"real_capital":242.45426306857766,"private_loan":18.499505325337793,"nonhousing_consumption":73.99747925301087,"net_investment":7.995520746989129,"net_equity_issuance_cash":7.840126425529682,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"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",0.12125391491294832,11.366001871307342,57.7094108488759,49.96044778596634,0.0],["displaced_free",0.016956530552194312,9.31495174831558,47.692072030845324,40.94484284973881,0.0],["displaced_debt",0.007845094067879884,7.641916160301287,39.520958047869534,33.5908402650606,1.762321475789429],["owners",1.073497149919428,88.4748171247589,431.82109397915366,388.90029505388526,0.0]]},{"year":6,"beginning_real_capital":242.45426306857766,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.368625252943755,"real_capital":251.26100239502205,"private_loan":18.32643469338472,"nonhousing_consumption":74.52549898822485,"net_investment":7.8921933194674665,"net_equity_issuance_cash":7.7601883856639615,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"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",0.1406019150844735,11.54171405853161,59.47249699987065,51.516663608896465,0.0],["displaced_free",0.019311286951794966,9.17010673164101,47.71059132525823,40.930948501745284,0.0],["displaced_debt",0.00881072420324038,7.5249063382316645,39.551276069436966,33.587564771506145,1.7307063195307337],["owners",1.0941259516308093,88.82673599096819,438.4306536062104,396.4798516335061,0.0]]},{"year":7,"beginning_real_capital":251.26100239502205,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.25964391731877,"real_capital":260.0348616432581,"private_loan":18.156300199792067,"nonhousing_consumption":74.9614243307248,"net_investment":7.750242335941863,"net_equity_issuance_cash":7.6412610003168755,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.3023108268120192,"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",0.16053968594888104,11.717640826954625,61.220834349457235,53.06101506545491,0.0],["displaced_free",0.02165904355619505,9.040326114961546,47.75006850295118,40.93732580359946,0.0],["displaced_debt",0.009773749638670495,7.4199896394814635,39.597432148334406,33.599953084444365,1.7013449359265365],["owners",1.1141298194830822,88.9197592836866,443.1066589025137,402.65551373744876,0.0]]},{"year":8,"beginning_real_capital":260.0348616432581,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.201893728116445,"real_capital":268.8533902313337,"private_loan":17.98448128331606,"nonhousing_consumption":75.1924250875341,"net_investment":7.6847177696087385,"net_equity_issuance_cash":7.626967580406413,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.7927092681589145,"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",0.18106469369429792,11.893198996898846,62.95256319001233,54.59173310051929,0.0],["displaced_free",0.024041834492645634,8.797431440580091,47.163584760699926,40.381652514138125,0.0],["displaced_debt",0.010759595880745942,7.170500357930407,38.86593989472703,32.913772134762525,1.7181891647600633],["owners",1.1339974639549137,88.76073794203282,447.30253301448647,407.42633809457686,0.0]]},{"year":9,"beginning_real_capital":268.8533902313337,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.260484940372738,"real_capital":278.10313985390854,"private_loan":17.804817486180134,"nonhousing_consumption":74.95806023850886,"net_investment":7.957974244249726,"net_equity_issuance_cash":8.016565456506019,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.343525586788135,"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",0.20217575594889142,12.066893112114544,64.6608595415403,56.10258921864879,0.0],["displaced_free",0.02652994471339143,8.129098661065294,44.31865707787016,37.79460700134566,0.0],["displaced_debt",0.011803734180734292,6.439003947381381,35.5878182095854,29.93685201988939,1.7966379713592628],["owners",1.155943411343649,88.35879620302369,454.46750792176215,410.80642723650294,0.0]]},{"year":10,"beginning_real_capital":278.10313985390854,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.35526322823033,"real_capital":287.81026092793377,"private_loan":17.640426326460915,"nonhousing_consumption":74.57894708707856,"net_investment":8.251052912921452,"net_equity_issuance_cash":8.345831200779045,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.9533317535591985,"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",0.22387508636058082,12.234700307553394,66.32523036629226,57.57506027083951,0.0],["displaced_free",0.02889643309744489,7.390923134713932,40.99829090046501,34.780814751594974,0.0],["displaced_debt",0.012770741002612064,5.672125355394528,32.011112969383156,26.692354613621315,1.6439115971922107],["owners",1.1800037104364935,87.74141707471418,460.7139835661064,412.9007862339491,0.0]]},{"year":11,"beginning_real_capital":287.81026092793377,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.355270260858077,"real_capital":297.5174150966777,"private_loan":17.515352190641106,"nonhousing_consumption":74.57891895656765,"net_investment":8.251081043432364,"net_equity_issuance_cash":8.25108807606011,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.911587020512277,"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",0.24596478634054159,12.366105990927526,67.01231890681058,58.193439957306005,0.0],["displaced_free",0.030811479134269893,7.44362076980057,41.273834090460504,35.02880362259092,0.0],["displaced_debt",0.013506471213316823,5.707156750197009,32.19428366116084,26.857208236221222,1.2507413581980924],["owners",1.2037990464211212,86.73377793492885,455.4456499007049,408.1589549879005,0.0]]},{"year":12,"beginning_real_capital":297.5174150966777,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.357777840700024,"real_capital":307.2363696411485,"private_loan":17.388943116693234,"nonhousing_consumption":74.56888863719988,"net_investment":8.261111362800136,"net_equity_issuance_cash":8.263618942642085,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.8930415622999033,"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",0.2683051087048702,12.493078435834477,67.67622711547439,58.79095734510342,0.0],["displaced_free",0.032749567694232956,7.467966392154054,41.40113146224341,35.14337125719555,0.0],["displaced_debt",0.014250054001245488,5.722155488231193,32.27270843519578,26.927790532852676,1.2640907394787293],["owners",1.2273865759009133,85.7805506617731,450.59257029424043,403.67317958481465,0.0]]},{"year":13,"beginning_real_capital":307.2363696411485,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.36006792722672,"real_capital":316.9661010633919,"private_loan":17.262217902525194,"nonhousing_consumption":74.55972829109314,"net_investment":8.270271708906876,"net_equity_issuance_cash":8.272561795433571,"money_identity_error":0.0,"policy":{"assessment":2.874555916027193,"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",0.2908914859300834,12.614067711765976,68.30885078047568,59.36031864360459,0.0],["displaced_free",0.034694465527591326,7.490952135800684,41.521318357127754,35.25153946259145,0.0],["displaced_debt",0.01499549643752808,5.737772168766688,32.354364281133016,27.00128079419618,1.2672521416804061],["owners",1.2507719866144917,84.87212244080364,445.9623618984097,399.39822325084066,0.0]]},{"year":14,"beginning_real_capital":316.9661010633919,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.36223313412846,"real_capital":326.7060216945846,"private_loan":17.135135855187734,"nonhousing_consumption":74.55106746348619,"net_investment":8.278932536513821,"net_equity_issuance_cash":8.281097743415563,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.8567622054578816,"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",0.31371176592896216,12.729599481668885,68.91293846624252,59.90399756079475,0.0],["displaced_free",0.03664588805118611,7.512360922241173,41.633259724136856,35.35228669289964,0.0],["displaced_debt",0.015743037892454324,5.753036199631429,32.43417620722317,27.073111527677316,1.2708204733746142],["owners",1.2739650823042423,84.00507516516068,441.54199480494253,395.3180007772267,0.0]]},{"year":15,"beginning_real_capital":326.7060216945846,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.36427977180283,"real_capital":336.455573561892,"private_loan":17.007703070540142,"nonhousing_consumption":74.54288091278875,"net_investment":8.287119087211266,"net_equity_issuance_cash":8.289165724885638,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8395896958757794,"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",0.3367550876028876,12.840055592402308,69.49048675765911,60.42379102306969,0.0],["displaced_free",0.03860333399247839,7.532465079679742,41.73837950159342,35.446894492610554,0.0],["displaced_debt",0.016492642508028392,5.767884912023269,32.51181653345499,27.142987821285963,1.274327846475916],["owners",1.2969745084551307,83.1764631434527,437.31639666133805,391.41865008683624,0.0]]},{"year":16,"beginning_real_capital":336.455573561892,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.366215905996466,"real_capital":346.21423664893405,"private_loan":16.879928577917084,"nonhousing_consumption":74.53513637601424,"net_investment":8.294863623985776,"net_equity_issuance_cash":8.29679975817941,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.822993294231729,"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",0.3600113618209683,12.945785908134582,70.04332500985403,60.921345450045095,0.0],["displaced_free",0.04056640964038842,7.551425660818827,41.83751979513113,35.53612075679448,0.0],["displaced_debt",0.017244257170516974,5.782311107211746,32.58724761940782,27.21087579864351,1.2777449262305907],["owners",1.3198082483865303,82.38360281506296,433.2719575164832,387.6875426591198,0.0]]},{"year":17,"beginning_real_capital":346.21423664893405,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.368048816811317,"real_capital":355.98152519863424,"private_loan":16.751822246380907,"nonhousing_consumption":74.52780473275486,"net_investment":8.302195267245153,"net_equity_issuance_cash":8.304028178060003,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.806931765035393,"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",0.38347121365643133,13.04710797513986,70.57311359550255,61.39815517712876,0.0],["displaced_free",0.0425347762647641,7.5693643188843085,41.931316700048676,35.62053797122027,0.0],["displaced_debt",0.017997823826612136,5.79633205767875,32.66055977871241,27.27685674201764,1.2810633153617728],["owners",1.34247368784742,81.62405962934507,429.3963283527213,384.11322178515326,0.0]]},{"year":18,"beginning_real_capital":355.98152519863424,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.369785148512353,"real_capital":365.7569847210452,"private_loan":16.623393777812446,"nonhousing_consumption":74.52085940595069,"net_investment":8.309140594049325,"net_equity_issuance_cash":8.31087692575036,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.7913677916715454,"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",0.4071259144703427,13.144310856599045,71.08136395607343,61.855580501642564,0.0],["displaced_free",0.04450813425253288,7.586380331419287,42.02028931461065,35.700613324326056,0.0],["displaced_debt",0.018753285406426613,5.8099728353571445,32.73188410644259,27.3410486369748,1.2842846856846106],["owners",1.3649776787938686,80.89561935190699,425.6782788864331,380.68526753838586,0.0]]},{"year":19,"beginning_real_capital":365.7569847210452,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.37143097477128,"real_capital":375.540189308204,"private_loan":16.49465236868262,"nonhousing_consumption":74.51427610091505,"net_investment":8.315723899084958,"net_equity_issuance_cash":8.317369725343882,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.7762675011561377,"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",0.430967322564138,13.237658289447767,71.56945510822361,62.294862538577725,0.0],["displaced_free",0.04648621477004383,7.602558212971204,42.10487954494747,35.7767445316292,0.0],["displaced_debt",0.019510587813072647,5.823260374969119,32.801361437747026,27.4035782351488,1.2874140912982572],["owners",1.387326592042645,80.19626363821293,422.10757325974043,377.3941818268844,0.0]]},{"year":20,"beginning_real_capital":375.540189308204,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.372991858463728,"real_capital":385.330739230386,"private_loan":16.36560660339739,"nonhousing_consumption":74.50803256614532,"net_investment":8.321967433854695,"net_equity_issuance_cash":8.323528317547144,"money_identity_error":5.684341886080802e-14,"policy":{"assessment":2.761600069614582,"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",0.45498783054355596,13.327391432860402,72.03864801495635,62.71713615463719,0.0],["displaced_free",0.04846877463817322,7.617971586872236,42.18547234965875,35.84927805586935,0.0],["displaced_debt",0.020269680550044588,5.836221124676126,32.86913006366601,27.46456999847588,1.290457652852302],["owners",1.4095263627378147,79.5241486737921,418.674861481981,374.2312878766687,0.0]]}]},"external__1.00__0.5__0.10":{"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},"experiment":{"mode":"external","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9994906606486212,"displaced_debt":0.9994719540345299},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-4.630106527177169,"firm_cash":-0.8805210141214159,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-15.34644141046158}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.828839616845684,"real_capital":224.95543811955787,"private_loan":18.85531022353856,"nonhousing_consumption":72.68464153261722,"net_investment":8.056010641295828,"net_equity_issuance_cash":7.863782076323333,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.045136440238696465,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005906122047824166,7.908206084394234,39.46394456065021,33.60530991982769,1.8907753438181985],["owners",1.03145470589509,86.89623154747481,412.19916601825616,369.25881304238715,0.0]]},{"year":4,"beginning_real_capital":224.95543811955787,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.656024508206706,"real_capital":233.66797653342476,"private_loan":18.675737472916737,"nonhousing_consumption":73.3759019671731,"net_investment":8.059098032826881,"net_equity_issuance_cash":7.8862829241879036,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21100491793280562,"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",0.10249684979268742,11.191282415327477,55.93408968325514,48.39473476898368,0.0],["displaced_free",0.014596617760783314,9.470014473876676,47.66373320781586,40.951413941088326,0.0],["displaced_debt",0.0068767855646988795,7.770151929524021,39.4962254872025,33.6006569925363,1.7957275062182187],["owners",1.0525048186115902,87.86061160723972,423.30141352219545,379.9377799231988,0.0]]},{"year":5,"beginning_real_capital":233.66797653342476,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.71175,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.50063018674726,"real_capital":242.45426306857766,"private_loan":18.499505325337793,"nonhousing_consumption":73.99747925301087,"net_investment":7.995520746989129,"net_equity_issuance_cash":7.840126425529682,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"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",0.12125391491294832,11.366001871307342,57.7094108488759,49.96044778596634,0.0],["displaced_free",0.016956530552194312,9.31495174831558,47.692072030845324,40.94484284973881,0.0],["displaced_debt",0.007845094067879884,7.641916160301287,39.520958047869534,33.5908402650606,1.762321475789429],["owners",1.073497149919428,88.4748171247589,431.82109397915366,388.90029505388526,0.0]]},{"year":6,"beginning_real_capital":242.45426306857766,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.368625252943755,"real_capital":251.26100239502205,"private_loan":18.32643469338472,"nonhousing_consumption":74.52549898822485,"net_investment":7.8921933194674665,"net_equity_issuance_cash":7.7601883856639615,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"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",0.1406019150844735,11.54171405853161,59.47249699987065,51.516663608896465,0.0],["displaced_free",0.019311286951794966,9.17010673164101,47.71059132525823,40.930948501745284,0.0],["displaced_debt",0.00881072420324038,7.5249063382316645,39.551276069436966,33.587564771506145,1.7307063195307337],["owners",1.0941259516308093,88.82673599096819,438.4306536062104,396.4798516335061,0.0]]},{"year":7,"beginning_real_capital":251.26100239502205,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.25964391731877,"real_capital":260.0348616432581,"private_loan":18.156300199792067,"nonhousing_consumption":74.9614243307248,"net_investment":7.750242335941863,"net_equity_issuance_cash":7.6412610003168755,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.3023108268120192,"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",0.16053968594888104,11.717640826954625,61.220834349457235,53.06101506545491,0.0],["displaced_free",0.02165904355619505,9.040326114961546,47.75006850295118,40.93732580359946,0.0],["displaced_debt",0.009773749638670495,7.4199896394814635,39.597432148334406,33.599953084444365,1.7013449359265365],["owners",1.1141298194830822,88.9197592836866,443.1066589025137,402.65551373744876,0.0]]},{"year":8,"beginning_real_capital":260.0348616432581,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.173371930326937,"real_capital":268.72247050377536,"private_loan":17.98884187771232,"nonhousing_consumption":75.30651227869213,"net_investment":7.570630578450718,"net_equity_issuance_cash":7.484358591458886,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.7927092681589145,"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",0.18106469369429792,11.893198996898846,62.95256319001233,54.59173310051929,0.0],["displaced_free",0.024000957623000484,8.925668020209736,47.81761467502233,40.970279437028296,0.0],["displaced_debt",0.010734576076832966,7.3274817561958105,39.6665736199422,33.63434248745618,1.6745832207974491],["owners",1.133245112331232,88.76073794203282,445.8478693749489,407.42633809457686,0.0]]},{"year":9,"beginning_real_capital":268.72247050377536,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.934784482758621,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.109539682700483,"real_capital":277.2704305516013,"private_loan":17.823798399321426,"nonhousing_consumption":75.561841269198,"net_investment":7.354193213560592,"net_equity_issuance_cash":7.290360965934138,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.343525586788135,"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",0.20217340239140955,12.067934474346163,64.66623910149877,56.10743082261143,0.0],["displaced_free",0.026338494886359226,8.826285298622965,47.92024469562521,41.03603585732521,0.0],["displaced_debt",0.011693746592531551,7.247901939080252,39.76649409633976,33.697660317968314,1.6504347839089444],["owners",1.151208527120011,88.35487461486863,446.64958749754356,410.7881946021949,0.0]]},{"year":10,"beginning_real_capital":277.2704305516013,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.067916824644065,"real_capital":285.6253332558087,"private_loan":17.660899356303684,"nonhousing_consumption":75.7283327014237,"net_investment":7.1016672985763165,"net_equity_issuance_cash":7.060044440519897,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.9533317535591985,"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",0.2238614584064242,12.241503281545254,66.36080147213205,57.60707426609532,0.0],["displaced_free",0.028673478626847212,8.742263291628104,48.06412178629074,41.14006254883814,0.0],["displaced_debt",0.012651976257341803,7.181857941705696,39.905139564474226,33.796978549203274,1.6289904301774294],["owners",1.1677569308792268,87.70618754940865,445.5051283443109,412.7350002325113,0.0]]},{"year":11,"beginning_real_capital":285.6253332558087,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"bond_redemption":0.0,"firm_cash":31.07209129794876,"real_capital":293.9998805402735,"private_loan":17.502079672502692,"nonhousing_consumption":75.71163480820493,"net_investment":7.118365191795078,"net_equity_issuance_cash":7.122539665099774,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.911587020512277,"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",0.24593889322249113,12.38371297290076,67.10438155765104,58.2762963430624,0.0],["displaced_free",0.030949235425365446,8.772258121464803,48.22095749785518,41.281214689246134,0.0],["displaced_debt",0.01358620969146528,7.209835678234571,40.05142838292585,33.928638485809735,1.5881968380099103],["owners",1.184366797978164,86.61100241050762,439.9969432156619,407.5811878141535,0.0]]},{"year":12,"beginning_real_capital":293.9998805402735,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"bond_redemption":0.0,"firm_cash":31.07394584376999,"real_capital":302.3831550991912,"private_loan":17.343143043282122,"nonhousing_consumption":75.70421662491998,"net_investment":7.125783375080033,"net_equity_issuance_cash":7.1276379209012655,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8930415622999033,"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",0.2682882805977561,12.520808298605518,67.82121986198965,58.921450816967145,0.0],["displaced_free",0.03322626574325009,8.822351845909632,48.48288546880854,41.51694986310415,0.0],["displaced_debt",0.014521131039821574,7.255985568881691,40.29273500068858,34.1458144417962,1.5893662922057021],["owners",1.2007327408243125,85.53654605727,434.4758404965757,402.5249226224471,0.0]]},{"year":13,"beginning_real_capital":302.3831550991912,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"bond_redemption":0.0,"firm_cash":31.075794408397286,"real_capital":310.77512878576664,"private_loan":17.18310159143998,"nonhousing_consumption":75.6968223664109,"net_investment":7.1331776335891135,"net_equity_issuance_cash":7.1350261982164085,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.874555916027193,"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",0.290900652302446,12.652618163725506,68.51042177111377,59.54173253517885,0.0],["displaced_free",0.03551762540388464,8.868672761095628,48.72508633252617,41.73493064045001,0.0],["displaced_debt",0.015462551344775366,7.299281757669842,40.519120301541655,34.349561212563955,1.600414518421445],["owners",1.2168583314964838,84.50577425118321,429.1828409681361,397.67423177027393,0.0]]},{"year":14,"beginning_real_capital":310.77512878576664,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.07757377945422,"real_capital":319.1754759831982,"private_loan":17.022058052255485,"nonhousing_consumption":75.68970488218316,"net_investment":7.140295117816848,"net_equity_issuance_cash":7.142074488873783,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"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",0.31376559668881937,12.779465577234134,69.17367622083208,60.13866153992534,0.0],["displaced_free",0.03782176838134086,8.91293345895611,48.95651481807116,41.94321627744051,0.0],["displaced_debt",0.016409866281154734,7.341139753163978,40.737985637458706,34.54654001488931,1.6104353918449232],["owners",1.232754132072003,83.51392995269887,424.0897659986458,393.00672918917115,0.0]]},{"year":15,"beginning_real_capital":319.1754759831982,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.07929103041243,"real_capital":327.5839043616096,"private_loan":16.86004528116877,"nonhousing_consumption":75.68283587835033,"net_investment":7.147164121649681,"net_equity_issuance_cash":7.148881372607893,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8395896958757794,"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",0.33687334925197066,12.90164906141531,69.81254411197547,60.7136426419544,0.0],["displaced_free",0.0401381308404338,8.955211101296593,49.17757438586453,42.14216988845455,0.0],["displaced_debt",0.01736288258166483,7.381591796573366,40.94949958992609,34.736902572109955,1.6201277108671652],["owners",1.2484292441175304,82.55874336809872,419.1851172403813,388.51173349693516,0.0]]},{"year":16,"beginning_real_capital":327.5839043616096,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.080950670576843,"real_capital":336.0001428113829,"private_loan":16.697096902936863,"nonhousing_consumption":75.67619731769271,"net_investment":7.153802682307301,"net_equity_issuance_cash":7.155462322471714,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.822993294231729,"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",0.36021474904409917,13.019442115702812,70.42845550694281,61.267962897425,0.0],["displaced_free",0.04246614966830824,8.995642369038075,49.38897970738863,42.332434677826235,0.0],["displaced_debt",0.018321402453617217,7.420723617483445,41.15411041821409,34.921052317569156,1.629483782319056],["owners",1.263892260463644,81.63803249779058,414.4577213257979,384.17897646019094,0.0]]},{"year":17,"beginning_real_capital":336.0001428113829,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.082556823496493,"real_capital":344.4239396278368,"private_loan":16.53324438234161,"nonhousing_consumption":75.66977270601419,"net_investment":7.160227293985827,"net_equity_issuance_cash":7.161833446905476,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.806931765035393,"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",0.3837811853885713,13.133096491967247,71.0227267553843,61.802807021022346,0.0],["displaced_free",0.04480530212893914,9.03434973473798,49.59137116202867,42.51458698700226,0.0],["displaced_debt",0.019285240810059882,7.45861177004109,41.35221840544361,35.09934950607572,1.638525205952529],["owners",1.2791512653427188,80.74979481648565,409.89732314483786,379.9990344305207,0.0]]},{"year":18,"beginning_real_capital":344.4239396278368,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.08411322083288,"real_capital":352.85506066705017,"private_loan":16.36851731514323,"nonhousing_consumption":75.66354711666864,"net_investment":7.166452883331374,"net_equity_issuance_cash":7.168009280667761,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.7913677916715454,"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",0.4075645532344581,13.242844312910522,71.59657157077397,62.31926735487305,0.0],["displaced_free",0.04715510083193601,9.071445491357933,49.78533590252514,42.689155253449094,0.0],["displaced_debt",0.02025422355828565,7.4953267669322665,41.54419224539746,35.27212596203419,1.647270671983803],["owners",1.2942138765201257,79.89218534300775,405.4944708566599,375.9632251435659,0.0]]},{"year":19,"beginning_real_capital":352.85506066705017,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.085623249884414,"real_capital":361.29328772532966,"private_loan":16.202943577016853,"nonhousing_consumption":75.65750700046246,"net_investment":7.172492999537553,"net_equity_issuance_cash":7.174003028589088,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.7762675011561377,"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",0.43155721285641746,13.348899985639578,72.15111103602395,62.818352873598016,0.0],["displaced_free",0.04951509076558311,9.107032687484159,49.97141274501521,42.85662441169016,0.0],["displaced_debt",0.02122818672373492,7.530933607928545,41.730371806162324,35.439687566722554,1.6557373812637581],["owners",1.3090872816143,79.06350130626642,401.240438196655,372.0635355589008,0.0]]},{"year":20,"beginning_real_capital":361.29328772532966,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.08708999303858,"real_capital":369.73841710433453,"private_loan":16.03654946114381,"nonhousing_consumption":75.65164002784586,"net_investment":7.178359972154155,"net_equity_issuance_cash":7.17982671530832,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.761600069614582,"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",0.45575195356776954,13.451461891760186,72.68738244057613,63.30099713769499,0.0],["displaced_free",0.051884846580158836,9.141206044869746,50.1500969666392,43.017440211151744,0.0],["displaced_debt",0.022206975640635177,7.565492322841791,41.911070969107406,35.602316813373136,1.6639411587304398],["owners",1.3237782709674033,78.26216845958179,397.12715498022067,368.2925574568555,0.0]]}]},"external__1.00__0.5__0.20":{"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},"experiment":{"mode":"external","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9994906606486212,"displaced_debt":0.9994719540345299},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-4.630106527177169,"firm_cash":-0.8805210141214159,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":-15.34644141046158}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.828839616845684,"real_capital":224.95543811955787,"private_loan":18.85531022353856,"nonhousing_consumption":72.68464153261722,"net_investment":8.056010641295828,"net_equity_issuance_cash":7.863782076323333,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.045136440238696465,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005906122047824166,7.908206084394234,39.46394456065021,33.60530991982769,1.8907753438181985],["owners",1.03145470589509,86.89623154747481,412.19916601825616,369.25881304238715,0.0]]},{"year":4,"beginning_real_capital":224.95543811955787,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.656024508206706,"real_capital":233.66797653342476,"private_loan":18.675737472916737,"nonhousing_consumption":73.3759019671731,"net_investment":8.059098032826881,"net_equity_issuance_cash":7.8862829241879036,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21100491793280562,"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",0.10249684979268742,11.191282415327477,55.93408968325514,48.39473476898368,0.0],["displaced_free",0.014596617760783314,9.470014473876676,47.66373320781586,40.951413941088326,0.0],["displaced_debt",0.0068767855646988795,7.770151929524021,39.4962254872025,33.6006569925363,1.7957275062182187],["owners",1.0525048186115902,87.86061160723972,423.30141352219545,379.9377799231988,0.0]]},{"year":5,"beginning_real_capital":233.66797653342476,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.71175,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.50063018674726,"real_capital":242.45426306857766,"private_loan":18.499505325337793,"nonhousing_consumption":73.99747925301087,"net_investment":7.995520746989129,"net_equity_issuance_cash":7.840126425529682,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"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",0.12125391491294832,11.366001871307342,57.7094108488759,49.96044778596634,0.0],["displaced_free",0.016956530552194312,9.31495174831558,47.692072030845324,40.94484284973881,0.0],["displaced_debt",0.007845094067879884,7.641916160301287,39.520958047869534,33.5908402650606,1.762321475789429],["owners",1.073497149919428,88.4748171247589,431.82109397915366,388.90029505388526,0.0]]},{"year":6,"beginning_real_capital":242.45426306857766,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.368625252943755,"real_capital":251.26100239502205,"private_loan":18.32643469338472,"nonhousing_consumption":74.52549898822485,"net_investment":7.8921933194674665,"net_equity_issuance_cash":7.7601883856639615,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"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",0.1406019150844735,11.54171405853161,59.47249699987065,51.516663608896465,0.0],["displaced_free",0.019311286951794966,9.17010673164101,47.71059132525823,40.930948501745284,0.0],["displaced_debt",0.00881072420324038,7.5249063382316645,39.551276069436966,33.587564771506145,1.7307063195307337],["owners",1.0941259516308093,88.82673599096819,438.4306536062104,396.4798516335061,0.0]]},{"year":7,"beginning_real_capital":251.26100239502205,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.25964391731877,"real_capital":260.0348616432581,"private_loan":18.156300199792067,"nonhousing_consumption":74.9614243307248,"net_investment":7.750242335941863,"net_equity_issuance_cash":7.6412610003168755,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.3023108268120192,"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",0.16053968594888104,11.717640826954625,61.220834349457235,53.06101506545491,0.0],["displaced_free",0.02165904355619505,9.040326114961546,47.75006850295118,40.93732580359946,0.0],["displaced_debt",0.009773749638670495,7.4199896394814635,39.597432148334406,33.599953084444365,1.7013449359265365],["owners",1.1141298194830822,88.9197592836866,443.1066589025137,402.65551373744876,0.0]]},{"year":8,"beginning_real_capital":260.0348616432581,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.173371930326937,"real_capital":268.72247050377536,"private_loan":17.98884187771232,"nonhousing_consumption":75.30651227869213,"net_investment":7.570630578450718,"net_equity_issuance_cash":7.484358591458886,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.7927092681589145,"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",0.18106469369429792,11.893198996898846,62.95256319001233,54.59173310051929,0.0],["displaced_free",0.024000957623000484,8.925668020209736,47.81761467502233,40.970279437028296,0.0],["displaced_debt",0.010734576076832966,7.3274817561958105,39.6665736199422,33.63434248745618,1.6745832207974491],["owners",1.133245112331232,88.76073794203282,445.8478693749489,407.42633809457686,0.0]]},{"year":9,"beginning_real_capital":268.72247050377536,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.934784482758621,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.109539682700483,"real_capital":277.2704305516013,"private_loan":17.823798399321426,"nonhousing_consumption":75.561841269198,"net_investment":7.354193213560592,"net_equity_issuance_cash":7.290360965934138,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.343525586788135,"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",0.20217340239140955,12.067934474346163,64.66623910149877,56.10743082261143,0.0],["displaced_free",0.026338494886359226,8.826285298622965,47.92024469562521,41.03603585732521,0.0],["displaced_debt",0.011693746592531551,7.247901939080252,39.76649409633976,33.697660317968314,1.6504347839089444],["owners",1.151208527120011,88.35487461486863,446.64958749754356,410.7881946021949,0.0]]},{"year":10,"beginning_real_capital":277.2704305516013,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.067916824644065,"real_capital":285.6253332558087,"private_loan":17.660899356303684,"nonhousing_consumption":75.7283327014237,"net_investment":7.1016672985763165,"net_equity_issuance_cash":7.060044440519897,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.9533317535591985,"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",0.2238614584064242,12.241503281545254,66.36080147213205,57.60707426609532,0.0],["displaced_free",0.028673478626847212,8.742263291628104,48.06412178629074,41.14006254883814,0.0],["displaced_debt",0.012651976257341803,7.181857941705696,39.905139564474226,33.796978549203274,1.6289904301774294],["owners",1.1677569308792268,87.70618754940865,445.5051283443109,412.7350002325113,0.0]]},{"year":11,"beginning_real_capital":285.6253332558087,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"bond_redemption":0.0,"firm_cash":31.07209129794876,"real_capital":293.9998805402735,"private_loan":17.502079672502692,"nonhousing_consumption":75.71163480820493,"net_investment":7.118365191795078,"net_equity_issuance_cash":7.122539665099774,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.911587020512277,"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",0.24593889322249113,12.38371297290076,67.10438155765104,58.2762963430624,0.0],["displaced_free",0.030949235425365446,8.772258121464803,48.22095749785518,41.281214689246134,0.0],["displaced_debt",0.01358620969146528,7.209835678234571,40.05142838292585,33.928638485809735,1.5881968380099103],["owners",1.184366797978164,86.61100241050762,439.9969432156619,407.5811878141535,0.0]]},{"year":12,"beginning_real_capital":293.9998805402735,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"bond_redemption":0.0,"firm_cash":31.07394584376999,"real_capital":302.3831550991912,"private_loan":17.343143043282122,"nonhousing_consumption":75.70421662491998,"net_investment":7.125783375080033,"net_equity_issuance_cash":7.1276379209012655,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8930415622999033,"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",0.2682882805977561,12.520808298605518,67.82121986198965,58.921450816967145,0.0],["displaced_free",0.03322626574325009,8.822351845909632,48.48288546880854,41.51694986310415,0.0],["displaced_debt",0.014521131039821574,7.255985568881691,40.29273500068858,34.1458144417962,1.5893662922057021],["owners",1.2007327408243125,85.53654605727,434.4758404965757,402.5249226224471,0.0]]},{"year":13,"beginning_real_capital":302.3831550991912,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-2.220446049250313e-15,"bond_redemption":0.0,"firm_cash":31.075794408397286,"real_capital":310.77512878576664,"private_loan":17.18310159143998,"nonhousing_consumption":75.6968223664109,"net_investment":7.1331776335891135,"net_equity_issuance_cash":7.1350261982164085,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.874555916027193,"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",0.290900652302446,12.652618163725506,68.51042177111377,59.54173253517885,0.0],["displaced_free",0.03551762540388464,8.868672761095628,48.72508633252617,41.73493064045001,0.0],["displaced_debt",0.015462551344775366,7.299281757669842,40.519120301541655,34.349561212563955,1.600414518421445],["owners",1.2168583314964838,84.50577425118321,429.1828409681361,397.67423177027393,0.0]]},{"year":14,"beginning_real_capital":310.77512878576664,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.07757377945422,"real_capital":319.1754759831982,"private_loan":17.022058052255485,"nonhousing_consumption":75.68970488218316,"net_investment":7.140295117816848,"net_equity_issuance_cash":7.142074488873783,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"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",0.31376559668881937,12.779465577234134,69.17367622083208,60.13866153992534,0.0],["displaced_free",0.03782176838134086,8.91293345895611,48.95651481807116,41.94321627744051,0.0],["displaced_debt",0.016409866281154734,7.341139753163978,40.737985637458706,34.54654001488931,1.6104353918449232],["owners",1.232754132072003,83.51392995269887,424.0897659986458,393.00672918917115,0.0]]},{"year":15,"beginning_real_capital":319.1754759831982,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.07929103041243,"real_capital":327.5839043616096,"private_loan":16.86004528116877,"nonhousing_consumption":75.68283587835033,"net_investment":7.147164121649681,"net_equity_issuance_cash":7.148881372607893,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.8395896958757794,"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",0.33687334925197066,12.90164906141531,69.81254411197547,60.7136426419544,0.0],["displaced_free",0.0401381308404338,8.955211101296593,49.17757438586453,42.14216988845455,0.0],["displaced_debt",0.01736288258166483,7.381591796573366,40.94949958992609,34.736902572109955,1.6201277108671652],["owners",1.2484292441175304,82.55874336809872,419.1851172403813,388.51173349693516,0.0]]},{"year":16,"beginning_real_capital":327.5839043616096,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.080950670576843,"real_capital":336.0001428113829,"private_loan":16.697096902936863,"nonhousing_consumption":75.67619731769271,"net_investment":7.153802682307301,"net_equity_issuance_cash":7.155462322471714,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.822993294231729,"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",0.36021474904409917,13.019442115702812,70.42845550694281,61.267962897425,0.0],["displaced_free",0.04246614966830824,8.995642369038075,49.38897970738863,42.332434677826235,0.0],["displaced_debt",0.018321402453617217,7.420723617483445,41.15411041821409,34.921052317569156,1.629483782319056],["owners",1.263892260463644,81.63803249779058,414.4577213257979,384.17897646019094,0.0]]},{"year":17,"beginning_real_capital":336.0001428113829,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.082556823496493,"real_capital":344.4239396278368,"private_loan":16.53324438234161,"nonhousing_consumption":75.66977270601419,"net_investment":7.160227293985827,"net_equity_issuance_cash":7.161833446905476,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.806931765035393,"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",0.3837811853885713,13.133096491967247,71.0227267553843,61.802807021022346,0.0],["displaced_free",0.04480530212893914,9.03434973473798,49.59137116202867,42.51458698700226,0.0],["displaced_debt",0.019285240810059882,7.45861177004109,41.35221840544361,35.09934950607572,1.638525205952529],["owners",1.2791512653427188,80.74979481648565,409.89732314483786,379.9990344305207,0.0]]},{"year":18,"beginning_real_capital":344.4239396278368,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.08411322083288,"real_capital":352.85506066705017,"private_loan":16.36851731514323,"nonhousing_consumption":75.66354711666864,"net_investment":7.166452883331374,"net_equity_issuance_cash":7.168009280667761,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.7913677916715454,"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",0.4075645532344581,13.242844312910522,71.59657157077397,62.31926735487305,0.0],["displaced_free",0.04715510083193601,9.071445491357933,49.78533590252514,42.689155253449094,0.0],["displaced_debt",0.02025422355828565,7.4953267669322665,41.54419224539746,35.27212596203419,1.647270671983803],["owners",1.2942138765201257,79.89218534300775,405.4944708566599,375.9632251435659,0.0]]},{"year":19,"beginning_real_capital":352.85506066705017,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.085623249884414,"real_capital":361.29328772532966,"private_loan":16.202943577016853,"nonhousing_consumption":75.65750700046246,"net_investment":7.172492999537553,"net_equity_issuance_cash":7.174003028589088,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.7762675011561377,"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",0.43155721285641746,13.348899985639578,72.15111103602395,62.818352873598016,0.0],["displaced_free",0.04951509076558311,9.107032687484159,49.97141274501521,42.85662441169016,0.0],["displaced_debt",0.02122818672373492,7.530933607928545,41.730371806162324,35.439687566722554,1.6557373812637581],["owners",1.3090872816143,79.06350130626642,401.240438196655,372.0635355589008,0.0]]},{"year":20,"beginning_real_capital":361.29328772532966,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-3.1086244689504383e-15,"bond_redemption":0.0,"firm_cash":31.08708999303858,"real_capital":369.73841710433453,"private_loan":16.03654946114381,"nonhousing_consumption":75.65164002784586,"net_investment":7.178359972154155,"net_equity_issuance_cash":7.17982671530832,"money_identity_error":4.263256414560601e-14,"policy":{"assessment":2.761600069614582,"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",0.45575195356776954,13.451461891760186,72.68738244057613,63.30099713769499,0.0],["displaced_free",0.051884846580158836,9.141206044869746,50.1500969666392,43.017440211151744,0.0],["displaced_debt",0.022206975640635177,7.565492322841791,41.911070969107406,35.602316813373136,1.6639411587304398],["owners",1.3237782709674033,78.26216845958179,397.12715498022067,368.2925574568555,0.0]]}]},"external__1.00__1.0__0.05":{"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},"experiment":{"mode":"external","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.8474827481497694,"displaced_debt":0.7928189226564891},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":5.125631336791292,"firm_cash":1.1106010649031273,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":16.922908777363943}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.834481671875523,"real_capital":224.97941359589714,"private_loan":18.85531022353856,"nonhousing_consumption":72.66207331249787,"net_investment":8.078578861415181,"net_equity_issuance_cash":7.891992351472525,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.045136440238696465,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005906122047824166,7.908206084394234,39.46394456065021,33.60530991982769,1.8907753438181985],["owners",1.0316045526222104,86.83981099717643,412.19916601825616,369.01905827899446,0.0]]},{"year":4,"beginning_real_capital":224.97941359589714,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.682400122948305,"real_capital":233.80600872216016,"private_loan":18.675735723682077,"nonhousing_consumption":73.27039950820671,"net_investment":8.16460049179328,"net_equity_issuance_cash":8.012518942866063,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21100491793280562,"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",0.10249708347789288,11.19117124793688,55.93355554564266,48.394254045132456,0.0],["displaced_free",0.014596648894176422,9.469910799677622,47.66323507352612,40.95096562022756,0.0],["displaced_debt",0.006876795020021359,7.770088957076302,39.49592291688313,33.600384679248876,1.7957449985648077],["owners",1.0533367479225093,87.59780027820466,423.3059531900919,378.80129850034444,0.0]]},{"year":5,"beginning_real_capital":233.80600872216016,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.564311203313153,"real_capital":242.87221181364666,"private_loan":18.499495466985778,"nonhousing_consumption":73.74275518674727,"net_investment":8.25024481325272,"net_equity_issuance_cash":8.132155893617567,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"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",0.12125525066120046,11.365286004498433,57.70591455188489,49.95730111867443,0.0],["displaced_free",0.016956701601542862,9.314306770087274,47.688921954028196,40.942007780603404,0.0],["displaced_debt",0.007845148078792235,7.6415108816705475,39.51897866505762,33.58905882052988,1.762402566962994],["owners",1.0759323502127214,87.84406828362134,431.8506975177198,386.1277726752586,0.0]]},{"year":6,"beginning_real_capital":242.87221181364666,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.477867725225558,"real_capital":252.16655702495402,"private_loan":18.326407849927687,"nonhousing_consumption":74.08852909909764,"net_investment":8.329163208594679,"net_equity_issuance_cash":8.242719730507083,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"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",0.1406055827391745,11.539350771281436,59.46077635733282,51.50611503061242,0.0],["displaced_free",0.019311732088556216,9.168061522669385,47.70044818109757,40.921819672000694,0.0],["displaced_debt",0.008810872980833086,7.523565372915703,39.54462559767445,33.58157934691988,1.7308761705809095],["owners",1.0992506861347884,87.75424045318896,438.5294917198983,391.69274708719536,0.0]]},{"year":7,"beginning_real_capital":252.16655702495402,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.422432770670262,"real_capital":261.6775733449705,"private_loan":18.15625339638011,"nonhousing_consumption":74.31026891731878,"net_investment":8.401397749347879,"net_equity_issuance_cash":8.345962794792586,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3023108268120192,"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",0.1605460890675194,11.712144227715612,61.19317850422949,53.036124804749946,0.0],["displaced_free",0.021659768273867015,9.03575567151654,47.727072561089514,40.91662945592395,0.0],["displaced_debt",0.009774011397140138,7.416857343535412,39.581672168731636,33.58576910280187,1.7015445354757908],["owners",1.1232403040432741,87.33804968423573,443.3390057405723,395.49305517389763,0.0]]},{"year":8,"beginning_real_capital":261.6775733449705,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.42553709928852,"real_capital":271.52266166957367,"private_loan":17.984489977441054,"nonhousing_consumption":74.29785160284578,"net_investment":8.579291254297061,"net_equity_issuance_cash":8.582395582915318,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.7927092681589145,"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",0.181072755481054,11.882561764148907,62.898311365422465,54.54290645838842,0.0],["displaced_free",0.0240420086249186,8.790931907430794,47.13043595775268,40.35181859148561,0.0],["displaced_debt",0.010759539210724877,7.166860136557771,38.84737410266258,32.897062921904514,1.7176341893905471],["owners",1.1485891228096994,86.60890461408353,447.7340103816273,397.54907035972764,0.0]]},{"year":9,"beginning_real_capital":271.52266166957367,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586207,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.552661760635964,"real_capital":282.130828572731,"private_loan":17.804827698782063,"nonhousing_consumption":73.78935295745599,"net_investment":9.126681525302601,"net_equity_issuance_cash":9.253806186650044,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.343525586788135,"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",0.20218189262965766,12.048597881440543,64.56634844119809,56.017529228340806,0.0],["displaced_free",0.026529755332178495,8.118525390407022,44.26403675293764,37.7454487089064,0.0],["displaced_debt",0.011803668685897368,6.432506214080315,35.55425165145031,29.906642117567802,1.7966227865899065],["owners",1.1777277446315393,85.58216561906885,455.2172725072253,397.89704255759466,0.0]]},{"year":10,"beginning_real_capital":282.130828572731,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.72322592872195,"real_capital":293.56953882554035,"private_loan":17.640469657281166,"nonhousing_consumption":73.10709628511205,"net_investment":9.722903714887963,"net_equity_issuance_cash":9.893467882973948,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.9533317535591985,"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",0.2238720023242301,12.205799662965596,66.17411588478743,57.43905723748516,0.0],["displaced_free",0.0288952230983805,7.375014338154508,40.91510765048109,34.70594982660945,0.0],["displaced_debt",0.01277048069472618,5.661621691312233,31.956191849998604,26.64292560617521,1.6435804150089794],["owners",1.2109022250617827,84.29050704255421,461.90988930600844,396.66120961201983,0.0]]},{"year":11,"beginning_real_capital":293.56953882554035,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":31.71746590659317,"real_capital":304.98114309186127,"private_loan":17.51550627891146,"nonhousing_consumption":73.13013637362721,"net_investment":9.699863626372803,"net_equity_issuance_cash":9.694103604244026,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.911587020512277,"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",0.24593926640092495,12.323892525525748,66.7915949047098,57.99478835541529,0.0],["displaced_free",0.03080829970007692,7.421011407487077,41.15561520254681,34.922406623468596,0.0],["displaced_debt",0.01350555939101857,5.692237423052595,32.11627410746454,26.786999637894557,1.2496337836970621],["owners",1.2432109445355932,83.4448444248481,457.18694635702025,392.6816208228146,0.0]]},{"year":12,"beginning_real_capital":304.98114309186127,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":8.881784197001252e-16,"firm_cash":31.71712580721538,"real_capital":316.39114689052195,"private_loan":17.389327756133365,"nonhousing_consumption":73.13149677113842,"net_investment":9.698503228861597,"net_equity_issuance_cash":9.698163129483806,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8930415622999033,"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",0.26823216892187984,12.437823443928933,67.3873121251186,58.53093385378321,0.0],["displaced_free",0.032742336166052086,7.4396689475927245,41.2531709678051,35.010206812201055,0.0],["displaced_debt",0.014247785995595586,5.70360054148332,32.17568910579513,26.840473136392095,1.2617852277809272],["owners",1.2752897973528143,82.62070833126745,452.8599550505698,388.8033333236115,0.0]]},{"year":13,"beginning_real_capital":316.39114689052195,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.71656392543229,"real_capital":327.7985065396152,"private_loan":17.262918158483817,"nonhousing_consumption":73.13374429827078,"net_investment":9.696255701729228,"net_equity_issuance_cash":9.695693819946142,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.874555916027193,"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",0.2907481117324233,12.545398627605913,67.94979674565184,59.03717001226312,0.0],["displaced_free",0.034681626896574634,7.4571744702679,41.3447031125119,35.09258574243718,0.0],["displaced_debt",0.01499137186412235,5.715735459286173,32.239139656398294,26.897578631934937,1.2640959764955],["owners",1.3071244710017282,81.84366042288148,448.7675800115273,385.1466372841482,0.0]]},{"year":14,"beginning_real_capital":327.7985065396152,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.71595823865066,"real_capital":339.2030158979713,"private_loan":17.13623412920953,"nonhousing_consumption":73.13616704539734,"net_investment":9.69383295460267,"net_equity_issuance_cash":9.69322726782104,"money_identity_error":0.0,"policy":{"assessment":2.8567622054578816,"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",0.3134738883066012,12.647306627264317,68.48264903144741,59.51673706947914,0.0],["displaced_free",0.03662592796195338,7.47335278642326,41.42929561528503,35.16871899493299,0.0],["displaced_debt",0.01573657203632404,5.72769877284077,32.30169292988638,26.953876578074212,1.2668402927428724],["owners",1.338728177118329,81.10821966337912,444.8904682346971,381.68573959237233,0.0]]},{"year":15,"beginning_real_capital":339.2030158979713,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.715309394203203,"real_capital":350.60447187069224,"private_loan":17.00927747407928,"nonhousing_consumption":73.1387624231872,"net_investment":9.69123757681281,"net_equity_issuance_cash":9.690588732365354,"money_identity_error":0.0,"policy":{"assessment":2.8395896958757794,"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",0.33639805083012847,12.74401802593387,68.98832954736665,59.97184953380645,0.0],["displaced_free",0.038574805782425,7.488468884918704,41.508334038790615,35.23985357608802,0.0],["displaced_debt",0.016483375890031387,5.739418206424416,32.362971013983866,27.00902685376195,1.2695665513024905],["owners",1.3701117960521838,80.4108927850878,441.2103881156592,378.4042013415896,0.0]]},{"year":16,"beginning_real_capital":350.60447187069224,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.714622462417665,"real_capital":362.0026952232459,"private_loan":16.882053176799136,"nonhousing_consumption":73.1415101503294,"net_investment":9.688489849670617,"net_equity_issuance_cash":9.687802917885081,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.822993294231729,"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",0.3595101196281068,12.835956657850447,69.46905442013306,60.40450191929622,0.0],["displaced_free",0.040527932336871186,7.502676736248356,41.582623457507744,35.30671405293344,0.0],["displaced_debt",0.01723175410932635,5.750878069478786,32.422891866555744,27.062955621076643,1.272242972801434],["owners",1.4012852984680237,79.74852396514322,437.7111037350054,375.287171600674,0.0]]},{"year":17,"beginning_real_capital":362.0026952232459,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.7139016831107,"real_capital":373.3975266731785,"private_loan":16.75456724919849,"nonhousing_consumption":73.1443932675573,"net_investment":9.685606732442707,"net_equity_issuance_cash":9.684885953135742,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.806931765035393,"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",0.3828004969459459,12.923499899475415,69.92679686000216,60.816470115178426,0.0],["displaced_free",0.04248503311696178,7.516089738169814,41.65275680088792,35.369834061975595,0.0],["displaced_debt",0.017981671330506623,5.762087131438531,32.48150134085506,27.115704147946023,1.2748592760064663],["owners",1.4322578205203005,79.11830700295702,434.37816383824224,372.3214447197978,0.0]]},{"year":18,"beginning_real_capital":373.3975266731785,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.71315072514036,"real_capital":384.7888242032506,"private_loan":16.626825730416744,"nonhousing_consumption":73.1473970994387,"net_investment":9.682602900561307,"net_equity_issuance_cash":9.681851942590965,"money_identity_error":3.552713678800501e-14,"policy":{"assessment":2.7913677916715454,"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",0.40626036704076174,13.006985177607678,70.3633211901055,61.20934201227143,0.0],["displaced_free",0.044445870800808016,7.5287982161361695,41.719206358881934,35.42963866417021,0.0],["displaced_debt",0.018733092029222777,5.773062160446487,32.53888711344568,27.167351343277584,1.27741518781746],["owners",1.4630377622934574,78.51773612876035,431.19865819693416,369.4952288412252,0.0]]},{"year":19,"beginning_real_capital":384.7888242032506,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.712372770570916,"real_capital":396.17646077064296,"private_loan":16.49883434670102,"nonhousing_consumption":73.15050891771654,"net_investment":9.679491082283477,"net_equity_issuance_cash":9.678713127714033,"money_identity_error":4.973799150320701e-14,"policy":{"assessment":2.7762675011561377,"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",0.4298816111182484,13.086715194392507,70.78021016675821,61.58454209125886,0.0],["displaced_free",0.04641023662989911,7.540877352026355,41.78236523935349,35.48648165659461,0.0],["displaced_debt",0.01948598252166821,5.783822075037626,32.59514810477191,27.217986235471184,1.2799138371572376],["owners",1.4936328685280462,77.9445665064798,428.1610154885675,366.7979600304932,0.0]]},{"year":20,"beginning_real_capital":396.17646077064296,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.3322676295501878e-15,"bond_redemption":0.0,"firm_cash":31.711570588488243,"real_capital":407.5603223635285,"private_loan":16.370598399747628,"nonhousing_consumption":73.15371764604731,"net_investment":9.6762823539527,"net_equity_issuance_cash":9.67548017187003,"money_identity_error":7.105427357601002e-14,"policy":{"assessment":2.761600069614582,"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",0.4536567336584611,13.162962353756416,71.17888812421656,61.94335225297137,0.0],["displaced_free",0.048377945106967586,7.552391293817911,41.84256885656424,35.54066491208429,0.0],["displaced_debt",0.020240311621394055,5.794385644745548,32.65038245618587,27.267697151743754,1.2823594695339358],["owners",1.5240502976573336,77.3967807002599,425.2548318177343,364.2201444718113,0.0]]}]},"external__1.00__1.0__0.10":{"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},"experiment":{"mode":"external","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9991410046281357,"displaced_debt":0.9992938445452693},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":1.1575266317942479,"firm_cash":0.22013025353038174,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":3.836610352615338}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.834481671875523,"real_capital":224.97941359589714,"private_loan":18.85531022353856,"nonhousing_consumption":72.66207331249787,"net_investment":8.078578861415181,"net_equity_issuance_cash":7.891992351472525,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.045136440238696465,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005906122047824166,7.908206084394234,39.46394456065021,33.60530991982769,1.8907753438181985],["owners",1.0316045526222104,86.83981099717643,412.19916601825616,369.01905827899446,0.0]]},{"year":4,"beginning_real_capital":224.97941359589714,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.682400122948305,"real_capital":233.80600872216016,"private_loan":18.675735723682077,"nonhousing_consumption":73.27039950820671,"net_investment":8.16460049179328,"net_equity_issuance_cash":8.012518942866063,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21100491793280562,"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",0.10249708347789288,11.19117124793688,55.93355554564266,48.394254045132456,0.0],["displaced_free",0.014596648894176422,9.469910799677622,47.66323507352612,40.95096562022756,0.0],["displaced_debt",0.006876795020021359,7.770088957076302,39.49592291688313,33.600384679248876,1.7957449985648077],["owners",1.0533367479225093,87.59780027820466,423.3059531900919,378.80129850034444,0.0]]},{"year":5,"beginning_real_capital":233.80600872216016,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.564311203313153,"real_capital":242.87221181364666,"private_loan":18.499495466985778,"nonhousing_consumption":73.74275518674727,"net_investment":8.25024481325272,"net_equity_issuance_cash":8.132155893617567,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"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",0.12125525066120046,11.365286004498433,57.70591455188489,49.95730111867443,0.0],["displaced_free",0.016956701601542862,9.314306770087274,47.688921954028196,40.942007780603404,0.0],["displaced_debt",0.007845148078792235,7.6415108816705475,39.51897866505762,33.58905882052988,1.762402566962994],["owners",1.0759323502127214,87.84406828362134,431.8506975177198,386.1277726752586,0.0]]},{"year":6,"beginning_real_capital":242.87221181364666,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.477867725225558,"real_capital":252.16655702495402,"private_loan":18.326407849927687,"nonhousing_consumption":74.08852909909764,"net_investment":8.329163208594679,"net_equity_issuance_cash":8.242719730507083,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"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",0.1406055827391745,11.539350771281436,59.46077635733282,51.50611503061242,0.0],["displaced_free",0.019311732088556216,9.168061522669385,47.70044818109757,40.921819672000694,0.0],["displaced_debt",0.008810872980833086,7.523565372915703,39.54462559767445,33.58157934691988,1.7308761705809095],["owners",1.0992506861347884,87.75424045318896,438.5294917198983,391.69274708719536,0.0]]},{"year":7,"beginning_real_capital":252.16655702495402,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.422432770670262,"real_capital":261.6775733449705,"private_loan":18.15625339638011,"nonhousing_consumption":74.31026891731878,"net_investment":8.401397749347879,"net_equity_issuance_cash":8.345962794792586,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3023108268120192,"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",0.1605460890675194,11.712144227715612,61.19317850422949,53.036124804749946,0.0],["displaced_free",0.021659768273867015,9.03575567151654,47.727072561089514,40.91662945592395,0.0],["displaced_debt",0.009774011397140138,7.416857343535412,39.581672168731636,33.58576910280187,1.7015445354757908],["owners",1.1232403040432741,87.33804968423573,443.3390057405723,395.49305517389763,0.0]]},{"year":8,"beginning_real_capital":261.6775733449705,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.397460588846783,"real_capital":271.39378588393953,"private_loan":17.988782493466946,"nonhousing_consumption":74.41015764461267,"net_investment":8.466985212530176,"net_equity_issuance_cash":8.442013030706699,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.7927092681589145,"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",0.181072755481054,11.882561764148907,62.898311365422465,54.54290645838842,0.0],["displaced_free",0.02400176993218657,8.91716643491585,47.774255041465175,40.93125576682686,0.0],["displaced_debt",0.010734910020412373,7.321390713489939,39.63550819266271,33.606383602904636,1.6747090291316113],["owners",1.1478485170325305,86.60890461408353,446.30205720791463,397.54907035972764,0.0]]},{"year":9,"beginning_real_capital":271.39378588393953,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.40248038104898,"real_capital":281.3037147096584,"private_loan":17.823750620870648,"nonhousing_consumption":74.39007847580393,"net_investment":8.525956006954658,"net_equity_issuance_cash":8.530975799156854,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.343525586788135,"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",0.20217962506615159,12.049601194515,64.57153144349766,56.02219393041043,0.0],["displaced_free",0.026338917006413887,8.812190955017577,47.84743490456643,40.97050704537231,0.0],["displaced_debt",0.01169401308760529,7.237355870815141,39.71201429590542,33.64862849757741,1.6503187259629848],["owners",1.1730242145756618,85.5784410020721,447.43983069504435,397.87972570101664,0.0]]},{"year":10,"beginning_real_capital":281.3037147096584,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.437083293838953,"real_capital":291.3958713865477,"private_loan":17.66091133017249,"nonhousing_consumption":74.2516668246441,"net_investment":8.578333175355908,"net_equity_issuance_cash":8.612936088145878,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.9533317535591985,"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",0.22385887517930286,12.21235281494944,66.20838073176178,57.469895599762076,0.0],["displaced_free",0.028672662510096508,8.720682477762807,47.95128092947873,41.03850577770733,0.0],["displaced_debt",0.012651891268182698,7.165026102333512,39.81712994684189,33.71776989333418,1.6283929069815943],["owners",1.1987176707085203,84.25698877686784,446.7729240013472,396.50347659702516,0.0]]},{"year":11,"beginning_real_capital":291.3958713865477,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.436039675512788,"real_capital":301.4831169183727,"private_loan":17.502253663802893,"nonhousing_consumption":74.25584129794879,"net_investment":8.574158702051221,"net_equity_issuance_cash":8.573115083725058,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.911587020512277,"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",0.24591471351517172,12.340682880086327,66.87938760829452,58.07380178864154,0.0],["displaced_free",0.030945910050546182,8.741090986197047,48.05799208469045,41.13454581739787,0.0],["displaced_debt",0.013585171658592094,7.185370994894811,39.923508470038215,33.813510564210866,1.5865766636959737],["owners",1.2238853931695868,83.32836110317582,441.86278618720996,392.13346401494505,0.0]]},{"year":12,"beginning_real_capital":301.4831169183727,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.435576039057473,"real_capital":311.5681806315844,"private_loan":17.343657197375286,"nonhousing_consumption":74.25769584377002,"net_investment":8.57230415622999,"net_equity_issuance_cash":8.571840519774675,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.8930415622999033,"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",0.26821689220680794,12.463991070382983,67.52413631572801,58.654075625331686,0.0],["displaced_free",0.033217758644273544,8.782107078348963,48.272455311628555,41.32756272164218,0.0],["displaced_debt",0.014518092049342722,7.224194999416806,40.126509800872185,33.99621176196144,1.5859646642760683],["owners",1.2488010367862648,82.3900000389784,436.9320806774033,387.7176472422513,0.0]]},{"year":13,"beginning_real_capital":311.5681806315844,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.435113897900653,"real_capital":321.65106956288173,"private_loan":17.184114213557226,"nonhousing_consumption":74.25954440839729,"net_investment":8.570455591602723,"net_equity_issuance_cash":8.569993450445903,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.874555916027193,"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",0.2907582022536034,12.581411249090236,68.13809803445875,59.20664117218934,0.0],["displaced_free",0.03550159187702419,8.819263048811138,48.466734895744516,41.50241434734653,0.0],["displaced_debt",0.015456580189448963,7.260003581500056,40.31374421699376,34.16472273647086,1.5954298381806087],["owners",1.273449131545706,81.49971564705038,432.2528346460506,383.5280736331783,0.0]]},{"year":14,"beginning_real_capital":321.65106956288173,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.434669055136425,"real_capital":331.73186511646503,"private_loan":17.023732692251688,"nonhousing_consumption":74.26132377945423,"net_investment":8.568676220545782,"net_equity_issuance_cash":8.568231377781556,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"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",0.31352672474548554,12.693443273339637,68.72388639654712,59.733850698068885,0.0],["displaced_free",0.037795815288757126,8.854349847957256,48.65019528343664,41.667528696269436,0.0],["displaced_debt",0.01640000090301095,7.294271679700734,40.492923815428675,34.325984375062276,1.6038152130553762],["owners",1.2978443259743027,80.65058500760011,427.78967612530505,379.5321647416476,0.0]]},{"year":15,"beginning_real_capital":331.73186511646503,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.43423974239689,"real_capital":341.8106403748033,"private_loan":16.862548728811348,"nonhousing_consumption":74.26304103041245,"net_investment":8.56695896958756,"net_equity_issuance_cash":8.566529656848026,"money_identity_error":0.0,"policy":{"assessment":2.8395896958757794,"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",0.33651168957890515,12.8004846934022,69.28358009622066,60.237575027775065,0.0],["displaced_free",0.04009984872796801,8.887487402337744,48.823463541635256,41.823470128648204,0.0],["displaced_debt",0.017348141864424717,7.327066339609054,40.66439916135454,34.48031218639555,1.6118396344034063],["owners",1.3219985376628938,79.83965598026892,423.527076623466,375.716028142442,0.0]]},{"year":16,"beginning_real_capital":341.8106403748033,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.433824832355793,"real_capital":351.88746311530116,"private_loan":16.700598254786883,"nonhousing_consumption":74.26470067057684,"net_investment":8.56529932942317,"net_equity_issuance_cash":8.564884419382071,"money_identity_error":0.0,"policy":{"assessment":2.822993294231729,"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",0.3597031413278465,12.902894969301036,69.81905866301196,60.71950573788723,0.0],["displaced_free",0.042413126761326095,8.9188465421322,48.98743290003765,41.97104255121036,0.0],["displaced_debt",0.018300791711627455,7.358502346415523,40.82877043877397,34.62824633607305,1.619504740244656],["owners",1.3459228310885802,79.06413800278715,419.450386020105,372.06653177782187,0.0]]},{"year":17,"beginning_real_capital":351.88746311530116,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.43342329412588,"real_capital":361.96239626412887,"private_loan":16.5379142647529,"nonhousing_consumption":74.26630682349648,"net_investment":8.563693176503534,"net_equity_issuance_cash":8.563291638273622,"money_identity_error":0.0,"policy":{"assessment":2.806931765035393,"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",0.3830918629869018,13.00099833378338,70.33201743154709,61.18116862956885,0.0],["displaced_free",0.04473513558544106,8.948576774046167,49.14288509305185,42.110949524923136,0.0],["displaced_debt",0.019257756358886186,7.388680582324505,40.98656513633728,34.77026156388003,1.6268399003398397],["owners",1.369627439712702,78.32152136588687,415.5464277497816,368.57186525123234,0.0]]},{"year":18,"beginning_real_capital":361.96239626412887,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.433034194791794,"real_capital":372.0354983572667,"private_loan":16.374527232780164,"nonhousing_consumption":74.26786322083287,"net_investment":8.562136779167147,"net_equity_issuance_cash":8.561747679833061,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.7913677916715454,"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",0.40666930149990793,13.095088165124547,70.82399040587998,61.62394430646846,0.0],["displaced_free",0.047065405716248836,8.9768115930113,49.290518133392425,42.243819261229646,0.0],["displaced_debt",0.020218856546961112,7.4176918971655725,41.13825828583306,34.90678539842622,1.633870319727373],["owners",1.39312185252689,77.60953740603348,411.80329073961497,365.2213524989811,0.0]]},{"year":19,"beginning_real_capital":372.0354983572667,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.43265668752892,"real_capital":382.106823945638,"private_loan":16.210465367946384,"nonhousing_consumption":74.26937324988441,"net_investment":8.560626750115603,"net_equity_issuance_cash":8.560249242852727,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.7762675011561377,"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",0.4304275029027505,13.185430655410125,71.29636944005294,62.049085437224115,0.0],["displaced_free",0.049403507146966036,9.00367048942571,49.4309568074547,42.3702140678857,0.0],["displaced_debt",0.021183926340100988,7.445618280881978,41.28427859284694,35.03820367473872,1.6406186483377916],["owners",1.4164148872110887,76.92612976653247,408.2101785193281,362.0053165483881,0.0]]},{"year":20,"beginning_real_capital":382.106823945638,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":8.881784197001252e-16,"firm_cash":31.432290001740384,"real_capital":392.1764239538279,"private_loan":16.045754841024134,"nonhousing_consumption":74.27083999303856,"net_investment":8.559160006961449,"net_equity_issuance_cash":8.558793321172915,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.761600069614582,"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",0.45435905536132754,13.272267962131687,71.75042071702843,62.457731586502064,0.0],["displaced_free",0.05174904510318154,9.029260734946837,49.56476201279392,42.490638752691,0.0],["displaced_debt",0.02215281179258481,7.47253393638654,41.42501404646556,35.16486558299548,1.6471052692225008],["owners",1.4395147544095352,76.26942957634122,404.75727892154185,358.914962712194,0.0]]}]},"external__1.00__1.0__0.20":{"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},"experiment":{"mode":"external","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"matched_control_already_meets_floor":false,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":false,"minimum_annual_retention":{"displaced_free":0.9991410046281357,"displaced_debt":0.9992938445452693},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":1.1575266317942479,"firm_cash":0.22013025353038174,"nominal_output":0.0,"total_dividend_payout_pct":0.0,"sum_net_investment_change":3.836610352615338}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":101.28,"revenue":22.44,"benefit_cost":1.2663636363636366,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":32.02106818181818,"real_capital":216.397089632269,"private_loan":19.04438775792038,"nonhousing_consumption":71.91572727272728,"net_investment":7.990636363636355,"net_equity_issuance_cash":5.714446734987458,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.06672961537196977,10.855216752265095,52.38857684040696,45.27294190518144,0.0],["displaced_free",0.009670197592011954,10.109083682074779,48.93098283425911,42.161107299648364,0.0],["displaced_debt",0.00490178410538032,8.174998512299867,39.96839752935167,34.09478052523166,1.8398165968956253],["owners",1.0107742513953213,85.51871872158787,398.38058175354047,356.66574632700156,0.0]]},{"year":3,"beginning_real_capital":216.397089632269,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"revenue":22.618750000000006,"benefit_cost":1.804402173913048,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.834481671875523,"real_capital":224.97941359589714,"private_loan":18.85531022353856,"nonhousing_consumption":72.66207331249787,"net_investment":8.078578861415181,"net_equity_issuance_cash":7.891992351472525,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.045136440238696465,"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",0.08433198756595223,11.018092708120681,54.14752523208122,46.82053252411559,0.0],["displaced_free",0.012153699873931676,9.780517242829239,48.304212796525015,41.56155133211501,0.0],["displaced_debt",0.005906122047824166,7.908206084394234,39.46394456065021,33.60530991982769,1.8907753438181985],["owners",1.0316045526222104,86.83981099717643,412.19916601825616,369.01905827899446,0.0]]},{"year":4,"beginning_real_capital":224.97941359589714,"price_index":92.5,"nominal_output":102.11999999999999,"revenue":22.769999999999996,"benefit_cost":2.2849999999999975,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.682400122948305,"real_capital":233.80600872216016,"private_loan":18.675735723682077,"nonhousing_consumption":73.27039950820671,"net_investment":8.16460049179328,"net_equity_issuance_cash":8.012518942866063,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.21100491793280562,"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",0.10249708347789288,11.19117124793688,55.93355554564266,48.394254045132456,0.0],["displaced_free",0.014596648894176422,9.469910799677622,47.66323507352612,40.95096562022756,0.0],["displaced_debt",0.006876795020021359,7.770088957076302,39.49592291688313,33.600384679248876,1.7957449985648077],["owners",1.0533367479225093,87.59780027820466,423.3059531900919,378.80129850034444,0.0]]},{"year":5,"beginning_real_capital":233.80600872216016,"price_index":91.0,"nominal_output":102.375,"revenue":22.89375,"benefit_cost":2.7117499999999994,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.564311203313153,"real_capital":242.87221181364666,"private_loan":18.499495466985778,"nonhousing_consumption":73.74275518674727,"net_investment":8.25024481325272,"net_equity_issuance_cash":8.132155893617567,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"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",0.12125525066120046,11.365286004498433,57.70591455188489,49.95730111867443,0.0],["displaced_free",0.016956701601542862,9.314306770087274,47.688921954028196,40.942007780603404,0.0],["displaced_debt",0.007845148078792235,7.6415108816705475,39.51897866505762,33.58905882052988,1.762402566962994],["owners",1.0759323502127214,87.84406828362134,431.8506975177198,386.1277726752586,0.0]]},{"year":6,"beginning_real_capital":242.87221181364666,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"revenue":22.990000000000002,"benefit_cost":3.087692307692312,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.477867725225558,"real_capital":252.16655702495402,"private_loan":18.326407849927687,"nonhousing_consumption":74.08852909909764,"net_investment":8.329163208594679,"net_equity_issuance_cash":8.242719730507083,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.8739397782544241,"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",0.1406055827391745,11.539350771281436,59.46077635733282,51.50611503061242,0.0],["displaced_free",0.019311732088556216,9.168061522669385,47.70044818109757,40.921819672000694,0.0],["displaced_debt",0.008810872980833086,7.523565372915703,39.54462559767445,33.58157934691988,1.7308761705809095],["owners",1.0992506861347884,87.75424045318896,438.5294917198983,391.69274708719536,0.0]]},{"year":7,"beginning_real_capital":252.16655702495402,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"revenue":23.058749999999996,"benefit_cost":3.4154166666666628,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.422432770670262,"real_capital":261.6775733449705,"private_loan":18.15625339638011,"nonhousing_consumption":74.31026891731878,"net_investment":8.401397749347879,"net_equity_issuance_cash":8.345962794792586,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.3023108268120192,"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",0.1605460890675194,11.712144227715612,61.19317850422949,53.036124804749946,0.0],["displaced_free",0.021659768273867015,9.03575567151654,47.727072561089514,40.91662945592395,0.0],["displaced_debt",0.009774011397140138,7.416857343535412,39.581672168731636,33.58576910280187,1.7015445354757908],["owners",1.1232403040432741,87.33804968423573,443.3390057405723,395.49305517389763,0.0]]},{"year":8,"beginning_real_capital":261.6775733449705,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"revenue":23.099999999999998,"benefit_cost":3.697142857142855,"government_interest":1.7999999999999998,"government_goods":17.602857142857143,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.397460588846783,"real_capital":271.39378588393953,"private_loan":17.988782493466946,"nonhousing_consumption":74.41015764461267,"net_investment":8.466985212530176,"net_equity_issuance_cash":8.442013030706699,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":1.7927092681589145,"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",0.181072755481054,11.882561764148907,62.898311365422465,54.54290645838842,0.0],["displaced_free",0.02400176993218657,8.91716643491585,47.774255041465175,40.93125576682686,0.0],["displaced_debt",0.010734910020412373,7.321390713489939,39.63550819266271,33.606383602904636,1.6747090291316113],["owners",1.1478485170325305,86.60890461408353,446.30205720791463,397.54907035972764,0.0]]},{"year":9,"beginning_real_capital":271.39378588393953,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"revenue":23.113749999999996,"benefit_cost":3.9347844827586202,"government_interest":1.7999999999999998,"government_goods":17.378965517241376,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.40248038104898,"real_capital":281.3037147096584,"private_loan":17.823750620870648,"nonhousing_consumption":74.39007847580393,"net_investment":8.525956006954658,"net_equity_issuance_cash":8.530975799156854,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.343525586788135,"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",0.20217962506615159,12.049601194515,64.57153144349766,56.02219393041043,0.0],["displaced_free",0.026338917006413887,8.812190955017577,47.84743490456643,40.97050704537231,0.0],["displaced_debt",0.01169401308760529,7.237355870815141,39.71201429590542,33.64862849757741,1.6503187259629848],["owners",1.1730242145756618,85.5784410020721,447.43983069504435,397.87972570101664,0.0]]},{"year":10,"beginning_real_capital":281.3037147096584,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.437083293838953,"real_capital":291.3958713865477,"private_loan":17.66091133017249,"nonhousing_consumption":74.2516668246441,"net_investment":8.578333175355908,"net_equity_issuance_cash":8.612936088145878,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.9533317535591985,"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",0.22385887517930286,12.21235281494944,66.20838073176178,57.469895599762076,0.0],["displaced_free",0.028672662510096508,8.720682477762807,47.95128092947873,41.03850577770733,0.0],["displaced_debt",0.012651891268182698,7.165026102333512,39.81712994684189,33.71776989333418,1.6283929069815943],["owners",1.1987176707085203,84.25698877686784,446.7729240013472,396.50347659702516,0.0]]},{"year":11,"beginning_real_capital":291.3958713865477,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.436039675512788,"real_capital":301.4831169183727,"private_loan":17.502253663802893,"nonhousing_consumption":74.25584129794879,"net_investment":8.574158702051221,"net_equity_issuance_cash":8.573115083725058,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.911587020512277,"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",0.24591471351517172,12.340682880086327,66.87938760829452,58.07380178864154,0.0],["displaced_free",0.030945910050546182,8.741090986197047,48.05799208469045,41.13454581739787,0.0],["displaced_debt",0.013585171658592094,7.185370994894811,39.923508470038215,33.813510564210866,1.5865766636959737],["owners",1.2238853931695868,83.32836110317582,441.86278618720996,392.13346401494505,0.0]]},{"year":12,"beginning_real_capital":301.4831169183727,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.435576039057473,"real_capital":311.5681806315844,"private_loan":17.343657197375286,"nonhousing_consumption":74.25769584377002,"net_investment":8.57230415622999,"net_equity_issuance_cash":8.571840519774675,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.8930415622999033,"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",0.26821689220680794,12.463991070382983,67.52413631572801,58.654075625331686,0.0],["displaced_free",0.033217758644273544,8.782107078348963,48.272455311628555,41.32756272164218,0.0],["displaced_debt",0.014518092049342722,7.224194999416806,40.126509800872185,33.99621176196144,1.5859646642760683],["owners",1.2488010367862648,82.3900000389784,436.9320806774033,387.7176472422513,0.0]]},{"year":13,"beginning_real_capital":311.5681806315844,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.435113897900653,"real_capital":321.65106956288173,"private_loan":17.184114213557226,"nonhousing_consumption":74.25954440839729,"net_investment":8.570455591602723,"net_equity_issuance_cash":8.569993450445903,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.874555916027193,"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",0.2907582022536034,12.581411249090236,68.13809803445875,59.20664117218934,0.0],["displaced_free",0.03550159187702419,8.819263048811138,48.466734895744516,41.50241434734653,0.0],["displaced_debt",0.015456580189448963,7.260003581500056,40.31374421699376,34.16472273647086,1.5954298381806087],["owners",1.273449131545706,81.49971564705038,432.2528346460506,383.5280736331783,0.0]]},{"year":14,"beginning_real_capital":321.65106956288173,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":8.881784197001252e-16,"firm_cash":31.434669055136425,"real_capital":331.73186511646503,"private_loan":17.023732692251688,"nonhousing_consumption":74.26132377945423,"net_investment":8.568676220545782,"net_equity_issuance_cash":8.568231377781556,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.8567622054578816,"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",0.31352672474548554,12.693443273339637,68.72388639654712,59.733850698068885,0.0],["displaced_free",0.037795815288757126,8.854349847957256,48.65019528343664,41.667528696269436,0.0],["displaced_debt",0.01640000090301095,7.294271679700734,40.492923815428675,34.325984375062276,1.6038152130553762],["owners",1.2978443259743027,80.65058500760011,427.78967612530505,379.5321647416476,0.0]]},{"year":15,"beginning_real_capital":331.73186511646503,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":31.43423974239689,"real_capital":341.8106403748033,"private_loan":16.862548728811348,"nonhousing_consumption":74.26304103041245,"net_investment":8.56695896958756,"net_equity_issuance_cash":8.566529656848026,"money_identity_error":0.0,"policy":{"assessment":2.8395896958757794,"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",0.33651168957890515,12.8004846934022,69.28358009622066,60.237575027775065,0.0],["displaced_free",0.04009984872796801,8.887487402337744,48.823463541635256,41.823470128648204,0.0],["displaced_debt",0.017348141864424717,7.327066339609054,40.66439916135454,34.48031218639555,1.6118396344034063],["owners",1.3219985376628938,79.83965598026892,423.527076623466,375.716028142442,0.0]]},{"year":16,"beginning_real_capital":341.8106403748033,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000008,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.433824832355793,"real_capital":351.88746311530116,"private_loan":16.700598254786883,"nonhousing_consumption":74.26470067057684,"net_investment":8.56529932942317,"net_equity_issuance_cash":8.564884419382071,"money_identity_error":0.0,"policy":{"assessment":2.822993294231729,"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",0.3597031413278465,12.902894969301036,69.81905866301196,60.71950573788723,0.0],["displaced_free",0.042413126761326095,8.9188465421322,48.98743290003765,41.97104255121036,0.0],["displaced_debt",0.018300791711627455,7.358502346415523,40.82877043877397,34.62824633607305,1.619504740244656],["owners",1.3459228310885802,79.06413800278715,419.450386020105,372.06653177782187,0.0]]},{"year":17,"beginning_real_capital":351.88746311530116,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.43342329412588,"real_capital":361.96239626412887,"private_loan":16.5379142647529,"nonhousing_consumption":74.26630682349648,"net_investment":8.563693176503534,"net_equity_issuance_cash":8.563291638273622,"money_identity_error":0.0,"policy":{"assessment":2.806931765035393,"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",0.3830918629869018,13.00099833378338,70.33201743154709,61.18116862956885,0.0],["displaced_free",0.04473513558544106,8.948576774046167,49.14288509305185,42.110949524923136,0.0],["displaced_debt",0.019257756358886186,7.388680582324505,40.98656513633728,34.77026156388003,1.6268399003398397],["owners",1.369627439712702,78.32152136588687,415.5464277497816,368.57186525123234,0.0]]},{"year":18,"beginning_real_capital":361.96239626412887,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.433034194791794,"real_capital":372.0354983572667,"private_loan":16.374527232780164,"nonhousing_consumption":74.26786322083287,"net_investment":8.562136779167147,"net_equity_issuance_cash":8.561747679833061,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.7913677916715454,"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",0.40666930149990793,13.095088165124547,70.82399040587998,61.62394430646846,0.0],["displaced_free",0.047065405716248836,8.9768115930113,49.290518133392425,42.243819261229646,0.0],["displaced_debt",0.020218856546961112,7.4176918971655725,41.13825828583306,34.90678539842622,1.633870319727373],["owners",1.39312185252689,77.60953740603348,411.80329073961497,365.2213524989811,0.0]]},{"year":19,"beginning_real_capital":372.0354983572667,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000007,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":0.0,"firm_cash":31.43265668752892,"real_capital":382.106823945638,"private_loan":16.210465367946384,"nonhousing_consumption":74.26937324988441,"net_investment":8.560626750115603,"net_equity_issuance_cash":8.560249242852727,"money_identity_error":2.1316282072803006e-14,"policy":{"assessment":2.7762675011561377,"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",0.4304275029027505,13.185430655410125,71.29636944005294,62.049085437224115,0.0],["displaced_free",0.049403507146966036,9.00367048942571,49.4309568074547,42.3702140678857,0.0],["displaced_debt",0.021183926340100988,7.445618280881978,41.28427859284694,35.03820367473872,1.6406186483377916],["owners",1.4164148872110887,76.92612976653247,408.2101785193281,362.0053165483881,0.0]]},{"year":20,"beginning_real_capital":382.106823945638,"price_index":85.0,"nominal_output":102.00000000000001,"revenue":23.100000000000005,"benefit_cost":4.130000000000006,"government_interest":1.7999999999999998,"government_goods":17.169999999999998,"government_bonds":60.0,"treasury_cash":-1.7763568394002505e-15,"bond_redemption":8.881784197001252e-16,"firm_cash":31.432290001740384,"real_capital":392.1764239538279,"private_loan":16.045754841024134,"nonhousing_consumption":74.27083999303856,"net_investment":8.559160006961449,"net_equity_issuance_cash":8.558793321172915,"money_identity_error":2.842170943040401e-14,"policy":{"assessment":2.761600069614582,"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",0.45435905536132754,13.272267962131687,71.75042071702843,62.457731586502064,0.0],["displaced_free",0.05174904510318154,9.029260734946837,49.56476201279392,42.490638752691,0.0],["displaced_debt",0.02215281179258481,7.47253393638654,41.42501404646556,35.16486558299548,1.6471052692225008],["owners",1.4395147544095352,76.26942957634122,404.75727892154185,358.914962712194,0.0]]}]},"capital_only__0.90__0.0__0.05":{"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},"experiment":{"mode":"capital_only","floor":0.9,"owner_q":0.0,"cap_rate":0.05,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-7.378315157623227,"firm_cash":0.15743647797077376,"nominal_output":-2.1495228995433213,"total_dividend_payout_pct":-3.434223885009735,"sum_net_investment_change":-28.18723552212174}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839265106145707,"real_capital":234.56749224281248,"private_loan":18.674151167733914,"nonhousing_consumption":76.64293957541703,"net_investment":8.515882175046343,"net_equity_issuance_cash":8.073554977515599,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006887196441135945,8.488586843091923,42.94816501185309,36.70740256472184,1.9047882610463052],["owners",1.0527493098800316,93.8527404314202,453.1062603311481,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56749224281248,"price_index":91.0,"nominal_output":107.39035141310325,"revenue":24.147587853275812,"benefit_cost":3.965587853275811,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.423120932051724,"real_capital":244.1288495409557,"private_loan":18.483433397819248,"nonhousing_consumption":78.3075162717929,"net_investment":8.700835141310336,"net_equity_issuance_cash":8.284690967216353,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"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",0.12123316787120393,11.47058734103058,58.220206793800145,50.42016413639815,0.0],["displaced_free",0.01713801151044124,10.370284486552398,52.8463222786442,45.583668072757796,0.0],["displaced_debt",0.007935096275831917,8.41361660063745,43.28994676746007,36.98293011269209,1.9071776991466693],["owners",1.0758497599502215,96.69077820507837,474.4360351896379,425.0144096926522,0.0]]},{"year":6,"beginning_real_capital":244.1288495409557,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"revenue":24.56979932581602,"benefit_cost":4.657942949737311,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99045131622898,"treasury_cash":0.0,"bond_redemption":0.009548683771019917,"firm_cash":29.99430701202389,"real_capital":253.8527576583529,"private_loan":18.304692454526986,"nonhousing_consumption":80.02277195190429,"net_investment":8.714117659052107,"net_equity_issuance_cash":8.28530373902427,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"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",0.14066770396844147,11.69008530266666,60.20833912624381,52.17892152263231,0.0],["displaced_free",0.019760020217704597,10.207508600207769,52.8555505208206,45.56141177775142,0.0],["displaced_debt",0.008932363341411054,8.709835922626036,45.427893941492975,38.87652085635656,1.787409432922607],["owners",1.0990229646498046,99.3089882382603,492.66627783716433,443.26758698622626,0.0]]},{"year":7,"beginning_real_capital":253.8527576583529,"price_index":88.33333333333333,"nominal_output":110.15961411578952,"revenue":24.95990352894738,"benefit_cost":5.258402238656636,"government_interest":1.7997135394868693,"government_goods":17.843333333333334,"government_bonds":59.931996898758435,"treasury_cash":0.0,"bond_redemption":0.05845441747054014,"firm_cash":29.56361609808636,"real_capital":263.555488044921,"private_loan":18.118972945488196,"nonhousing_consumption":81.74553560765439,"net_investment":8.5707451748018,"net_equity_issuance_cash":8.140054260864272,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5705465324081266,"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",0.1607575453398649,11.9156256074962,62.21698418866012,53.957549920737506,0.0],["displaced_free",0.022301589487041317,10.291325203883208,54.04440354155073,46.602227338339056,0.0],["displaced_debt",0.0099836058454042,8.99180233533046,47.50592369977591,40.717595480741714,1.8571950903878902],["owners",1.1214160903401322,101.67133222744891,507.35900643789006,460.39848555825927,0.0]]},{"year":8,"beginning_real_capital":263.555488044921,"price_index":87.14285714285714,"nominal_output":111.32475223588008,"revenue":25.31118805897002,"benefit_cost":5.816819104585967,"government_interest":1.797959906962753,"government_goods":17.602857142857143,"government_bonds":59.838444994194276,"treasury_cash":0.0,"bond_redemption":0.0935519045641584,"firm_cash":29.14269120169268,"real_capital":273.071655143045,"private_loan":17.927778855637566,"nonhousing_consumption":83.42923519322913,"net_investment":8.292659899793804,"net_equity_issuance_cash":7.8717350034001266,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.0708070262402496,"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",0.1815131243169021,12.146238045825031,64.2431084304373,55.75322381690178,0.0],["displaced_free",0.024856462479425512,10.509383808024497,55.89485366569871,48.239794528637034,0.0],["displaced_debt",0.01108062111503896,9.302256968972172,49.73828690914768,42.69888444774111,1.9119408985062958],["owners",1.1421743157435358,103.73778088530095,519.0887107714556,476.1734204571191,0.0]]},{"year":9,"beginning_real_capital":273.071655143045,"price_index":86.03448275862068,"nominal_output":112.31257766844634,"revenue":25.618144417111587,"benefit_cost":6.333317744201763,"government_interest":1.7951533498258283,"government_goods":17.378965517241376,"government_bonds":59.727737188351654,"treasury_cash":0.0,"bond_redemption":0.11070780584261986,"firm_cash":28.747915339737542,"real_capital":282.2833958963317,"private_loan":17.730474444193437,"nonhousing_consumption":85.00833864104969,"net_investment":7.9252735101552645,"net_equity_issuance_cash":7.530497648200126,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.6308052558039923,"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",0.20294324752944715,12.381190714254544,66.28448554235258,57.56385261937985,0.0],["displaced_free",0.027496613378065096,10.739706243554181,57.80476171241529,49.93210117243628,0.0],["displaced_debt",0.01222728001922328,9.641103732161254,52.129504917867095,44.82437005734291,1.9730441144412936],["owners",1.1607217979181075,105.47170162712699,528.2243249602268,490.3694344187067,0.0]]},{"year":10,"beginning_real_capital":282.2833958963317,"price_index":85.0,"nominal_output":113.10889850250041,"revenue":25.877224625625104,"benefit_cost":6.807004714989791,"government_interest":1.7918321156505495,"government_goods":17.169999999999998,"government_bonds":59.61934939336689,"treasury_cash":0.0,"bond_redemption":0.1083877949847647,"firm_cash":28.433770765496398,"real_capital":291.3116095016095,"private_loan":17.518467809922374,"nonhousing_consumption":86.26491693801425,"net_investment":7.673981564486155,"net_equity_issuance_cash":7.359836990245012,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.249181206113944,"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",0.22505585665702768,12.619774152744398,68.33868838036287,59.38717248350305,0.0],["displaced_free",0.030300396341922636,10.751895368993456,58.572001929377564,50.59715467761626,0.0],["displaced_debt",0.013474377867876596,9.721747884131954,53.18560985167037,45.749401807679796,2.120066342710637],["owners",1.1778514667441633,106.85023002269945,537.289342586008,502.8246118715268,0.0]]},{"year":11,"beginning_real_capital":291.3116095016095,"price_index":85.0,"nominal_output":114.18222744145154,"revenue":26.145556860362888,"benefit_cost":6.6787957141379835,"government_interest":1.7885804818010067,"government_goods":17.169999999999998,"government_bonds":59.11116872894299,"treasury_cash":0.0,"bond_redemption":0.5081806644238993,"firm_cash":28.281944301133088,"real_capital":300.88808555570836,"private_loan":17.302715019464888,"nonhousing_consumption":86.8722227954675,"net_investment":8.14000464598405,"net_equity_issuance_cash":7.988178181620739,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.2074364730670224,"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",0.24766535079766266,12.83201460774806,69.44844239345392,60.385951095284994,0.0],["displaced_free",0.033113796884014016,10.74440600538858,58.532841858240936,50.56191061359332,0.0],["displaced_debt",0.01474351192939123,9.732045734967947,53.23945482336181,45.7978622822021,2.157527904574877],["owners",1.1981487214212208,106.88000299407578,537.4303333527805,502.9647199721213,0.0]]},{"year":12,"beginning_real_capital":300.88808555570836,"price_index":85.0,"nominal_output":115.29558318287633,"revenue":26.423895795719083,"benefit_cost":6.554993109182641,"government_interest":1.7733350618682897,"government_goods":17.169999999999998,"government_bonds":58.18560110427484,"treasury_cash":0.0,"bond_redemption":0.9255676246681546,"firm_cash":28.124530444160513,"real_capital":311.03362080220074,"private_loan":17.08671800003317,"nonhousing_consumption":87.5018782233578,"net_investment":8.62370495951852,"net_equity_issuance_cash":8.466291102545947,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.188891014854648,"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",0.27067313130130144,13.039939388070138,70.53563078729483,61.36442064974183,0.0],["displaced_free",0.03592329357704467,10.742870929025626,58.52481531516668,50.554686724826475,0.0],["displaced_debt",0.016014082631930746,9.74178962340047,53.2904032596103,45.84371587482574,2.159970194317178],["owners",1.2208625858899291,106.99045928947744,537.9649607166084,503.4845143034233,0.0]]},{"year":13,"beginning_real_capital":311.03362080220074,"price_index":85.0,"nominal_output":116.44835929305425,"revenue":26.71208982326356,"benefit_cost":6.4360196624060455,"government_interest":1.745568033128245,"government_goods":17.169999999999998,"government_bonds":56.82509897654557,"treasury_cash":0.0,"bond_redemption":1.360502127729272,"firm_cash":27.961662726221704,"real_capital":321.76892691742574,"private_loan":16.870577241148123,"nonhousing_consumption":88.153349095113,"net_investment":9.12501019794125,"net_equity_issuance_cash":8.96214248000244,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.170405368581938,"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",0.29407093283014796,13.24370908734477,71.60109326716218,62.32333688162245,0.0],["displaced_free",0.03873150519753616,10.744040113542171,58.53092869825972,50.56018876961022,0.0],["displaced_debt",0.01728549886066632,9.754154002259146,53.355053606583766,45.901901187101856,2.161407588850473],["owners",1.2461036416883404,107.1792150105678,538.881155005315,504.37277652031906,0.0]]},{"year":14,"beginning_real_capital":321.76892691742574,"price_index":85.0,"nominal_output":117.63983419046093,"revenue":27.009958547615234,"benefit_cost":6.321859430951788,"government_interest":1.704752969296367,"government_goods":17.169999999999998,"government_bonds":55.01175282917849,"treasury_cash":0.0,"bond_redemption":1.8133461473670813,"firm_cash":27.7935775958595,"real_capital":333.114979357307,"private_loan":16.654240399471224,"nonhousing_consumption":88.82568961656189,"net_investment":9.644144573899041,"net_equity_issuance_cash":9.476059443536837,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.152611658012627,"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",0.3178520444069694,13.442933296495784,72.64278847840933,63.260862571744866,0.0],["displaced_free",0.041539184009180115,10.747775040745422,58.55045772938783,50.577764897625514,0.0],["displaced_debt",0.018558068517589253,9.769350903698104,53.43451452914043,45.973416017402855,2.163368416768988],["owners",1.273983807781404,107.4465650214907,540.1800736054755,505.63089421877976,0.0]]},{"year":15,"beginning_real_capital":333.114979357307,"price_index":85.0,"nominal_output":118.8692224083842,"revenue":27.31730560209605,"benefit_cost":6.212505257856941,"government_interest":1.6503525848753546,"government_goods":17.169999999999998,"government_bonds":52.72730506981473,"treasury_cash":0.0,"bond_redemption":2.284447759363754,"firm_cash":27.62052496901151,"real_capital":345.09300557428395,"private_loan":16.437646721423786,"nonhousing_consumption":89.51790012395381,"net_investment":10.181322284430394,"net_equity_issuance_cash":10.008269657582403,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.135439148430524,"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",0.3420089197400555,13.63727443094335,73.65895127290639,64.17540908679224,0.0],["displaced_free",0.04434700980679515,10.754048132639735,58.58325820988097,50.60728533006934,0.0],["displaced_debt",0.01983214897669183,9.787459216948795,53.529198519993706,46.05863160917081,2.165936780474381],["owners",1.3046172006479675,107.79232194369254,541.8604684659034,507.2579856173767,0.0]]},{"year":16,"beginning_real_capital":345.09300557428395,"price_index":85.0,"nominal_output":120.13568254879426,"revenue":27.633920637198564,"benefit_cost":6.10793207079608,"government_interest":1.581819152094442,"government_goods":17.169999999999998,"government_bonds":49.953135655506685,"treasury_cash":0.0,"bond_redemption":2.7741694143080444,"firm_cash":27.442772268050675,"real_capital":357.72450159898654,"private_loan":16.220732889526932,"nonhousing_consumption":90.22891092779709,"net_investment":10.736771620997175,"net_equity_issuance_cash":10.55901892003634,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.118842746786474,"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",0.3665333282081625,13.826423988211229,74.64796856581033,65.06552465040578,0.0],["displaced_free",0.04715565115126374,10.762844124677645,58.629250325111876,50.648678233777154,0.0],["displaced_debt",0.021108112693732143,9.808528642221095,53.63936544952206,46.15778184574633,2.1691383189685323],["owners",1.3381200631185652,108.21593663511538,543.9192881998256,509.25146651819006,0.0]]},{"year":17,"beginning_real_capital":357.72450159898654,"price_index":85.0,"nominal_output":121.43832804192792,"revenue":27.95958201048198,"benefit_cost":6.008097108212397,"government_interest":1.4985940696652005,"government_goods":17.169999999999998,"government_bonds":46.6702448229023,"treasury_cash":0.0,"bond_redemption":3.2828908326043855,"firm_cash":27.260602649094235,"real_capital":371.03125293816885,"private_loan":16.003434087521583,"nonhousing_consumption":90.95758940362295,"net_investment":11.310738638304969,"net_equity_issuance_cash":11.128569019348529,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.102781217590138,"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",0.3914164023613897,14.010105048940884,75.6083924127628,65.92990611266299,0.0],["displaced_free",0.049965773478108766,10.774145104273966,58.688340414504395,50.70185931423043,0.0],["displaced_debt",0.02238634094082243,9.832594683805418,53.76520096107409,46.27103380614315,2.172988020053491],["owners",1.3746108090934528,108.7164983783918,546.3516789035943,511.60705119243204,0.0]]},{"year":18,"beginning_real_capital":371.03125293816885,"price_index":85.0,"nominal_output":122.77623770470295,"revenue":28.294059426175735,"benefit_cost":5.912940990824996,"government_interest":1.4001073446870689,"government_goods":17.169999999999998,"government_bonds":42.85923373223862,"treasury_cash":0.0,"bond_redemption":3.8110110906636727,"firm_cash":27.07431302488952,"real_capital":385.0353585902408,"private_loan":15.785684396711007,"nonhousing_consumption":91.70274790044182,"net_investment":11.903489804261127,"net_equity_issuance_cash":11.717200180056414,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.0872172442262897,"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",0.4166486937727664,14.188073128263198,76.53894446150692,66.7674029565327,0.0],["displaced_free",0.05277803912511725,10.787928307847162,58.76040945279563,50.76672144869253,0.0],["displaced_debt",0.023667221475002293,9.859681561668996,53.90683169500127,46.39850146667762,2.1774969081057653],["owners",1.414210078442396,109.292747983746,549.1510489632933,514.3188140411577,0.0]]},{"year":19,"beginning_real_capital":385.0353585902408,"price_index":85.0,"nominal_output":124.1484658302163,"revenue":28.63711645755407,"benefit_cost":5.822389073163575,"government_interest":1.2857770119671585,"government_goods":17.169999999999998,"government_bonds":38.500283359815285,"treasury_cash":0.0,"bond_redemption":4.358950372423339,"firm_cash":26.884212102326238,"real_capital":399.75925769556005,"private_loan":15.567417077913046,"nonhousing_consumption":92.46315159069489,"net_investment":12.515314239521402,"net_equity_issuance_cash":12.325213316958122,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0721169537108826,"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",0.4422202314991635,14.360116567620192,77.43851800062846,67.57701914174208,0.0],["displaced_free",0.05559310614854841,10.804165862425538,58.84531169895706,50.84313347023783,0.0],["displaced_debt",0.024951146879696177,9.889803334277598,54.06433115962143,46.54025098483576,2.1826731879796046],["owners",1.45704080309351,109.94309380669276,552.3091482875276,517.3792649726718,0.0]]},{"year":20,"beginning_real_capital":399.75925769556005,"price_index":85.0,"nominal_output":125.5540516597907,"revenue":28.988512914947677,"benefit_cost":5.736352932303264,"government_interest":1.1550085007944586,"government_goods":17.169999999999998,"government_bonds":33.57313187796533,"treasury_cash":0.0,"bond_redemption":4.927151481849956,"firm_cash":26.69061849211255,"real_capital":415.22575843466706,"private_loan":15.348564820335133,"nonhousing_consumption":93.23752603154975,"net_investment":13.146525628240951,"net_equity_issuance_cash":12.95293201802726,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.0574495221693274,"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",0.4681205823441309,14.52605645234486,78.30617752860057,68.357912716917,0.0],["displaced_free",0.05841162693376186,10.822824949612805,58.94287555353101,50.93094093935438,0.0],["displaced_debt",0.026238513100742718,9.922964728894843,54.23772407265276,46.69630460656396,2.1885225757791202],["owners",1.5032282829953842,110.6656302339527,555.8161597670329,520.7794363950716,0.0]]}]},"capital_only__0.90__0.0__0.10":{"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},"experiment":{"mode":"capital_only","floor":0.9,"owner_q":0.0,"cap_rate":0.1,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-7.642354454275191,"firm_cash":0.31324260555221084,"nominal_output":-2.240775852704846,"total_dividend_payout_pct":-3.5800158053431175,"sum_net_investment_change":-29.193377116135366}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839265106145707,"real_capital":234.56749224281248,"private_loan":18.674151167733914,"nonhousing_consumption":76.64293957541703,"net_investment":8.515882175046343,"net_equity_issuance_cash":8.073554977515599,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006887196441135945,8.488586843091923,42.94816501185309,36.70740256472184,1.9047882610463052],["owners",1.0527493098800316,93.8527404314202,453.1062603311481,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56749224281248,"price_index":91.0,"nominal_output":107.39035141310325,"revenue":24.147587853275812,"benefit_cost":3.965587853275811,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.423120932051724,"real_capital":244.1288495409557,"private_loan":18.483433397819248,"nonhousing_consumption":78.3075162717929,"net_investment":8.700835141310336,"net_equity_issuance_cash":8.284690967216353,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"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",0.12123316787120393,11.47058734103058,58.220206793800145,50.42016413639815,0.0],["displaced_free",0.01713801151044124,10.370284486552398,52.8463222786442,45.583668072757796,0.0],["displaced_debt",0.007935096275831917,8.41361660063745,43.28994676746007,36.98293011269209,1.9071776991466693],["owners",1.0758497599502215,96.69077820507837,474.4360351896379,425.0144096926522,0.0]]},{"year":6,"beginning_real_capital":244.1288495409557,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"revenue":24.56979932581602,"benefit_cost":4.657942949737311,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99045131622898,"treasury_cash":0.0,"bond_redemption":0.009548683771019917,"firm_cash":29.99430701202389,"real_capital":253.8527576583529,"private_loan":18.304692454526986,"nonhousing_consumption":80.02277195190429,"net_investment":8.714117659052107,"net_equity_issuance_cash":8.28530373902427,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"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",0.14066770396844147,11.69008530266666,60.20833912624381,52.17892152263231,0.0],["displaced_free",0.019760020217704597,10.207508600207769,52.8555505208206,45.56141177775142,0.0],["displaced_debt",0.008932363341411054,8.709835922626036,45.427893941492975,38.87652085635656,1.787409432922607],["owners",1.0990229646498046,99.3089882382603,492.66627783716433,443.26758698622626,0.0]]},{"year":7,"beginning_real_capital":253.8527576583529,"price_index":88.33333333333333,"nominal_output":110.15961411578952,"revenue":24.95990352894738,"benefit_cost":5.258402238656636,"government_interest":1.7997135394868693,"government_goods":17.843333333333334,"government_bonds":59.931996898758435,"treasury_cash":0.0,"bond_redemption":0.05845441747054014,"firm_cash":29.56361609808636,"real_capital":263.555488044921,"private_loan":18.118972945488196,"nonhousing_consumption":81.74553560765439,"net_investment":8.5707451748018,"net_equity_issuance_cash":8.140054260864272,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5705465324081266,"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",0.1607575453398649,11.9156256074962,62.21698418866012,53.957549920737506,0.0],["displaced_free",0.022301589487041317,10.291325203883208,54.04440354155073,46.602227338339056,0.0],["displaced_debt",0.0099836058454042,8.99180233533046,47.50592369977591,40.717595480741714,1.8571950903878902],["owners",1.1214160903401322,101.67133222744891,507.35900643789006,460.39848555825927,0.0]]},{"year":8,"beginning_real_capital":263.555488044921,"price_index":87.14285714285714,"nominal_output":111.32475223588008,"revenue":25.31118805897002,"benefit_cost":5.816819104585967,"government_interest":1.797959906962753,"government_goods":17.602857142857143,"government_bonds":59.838444994194276,"treasury_cash":0.0,"bond_redemption":0.0935519045641584,"firm_cash":29.14269120169268,"real_capital":273.071655143045,"private_loan":17.927778855637566,"nonhousing_consumption":83.42923519322913,"net_investment":8.292659899793804,"net_equity_issuance_cash":7.8717350034001266,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.0708070262402496,"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",0.1815131243169021,12.146238045825031,64.2431084304373,55.75322381690178,0.0],["displaced_free",0.024856462479425512,10.509383808024497,55.89485366569871,48.239794528637034,0.0],["displaced_debt",0.01108062111503896,9.302256968972172,49.73828690914768,42.69888444774111,1.9119408985062958],["owners",1.1421743157435358,103.73778088530095,519.0887107714556,476.1734204571191,0.0]]},{"year":9,"beginning_real_capital":273.071655143045,"price_index":86.03448275862068,"nominal_output":112.31257766844634,"revenue":25.618144417111587,"benefit_cost":6.333317744201763,"government_interest":1.7951533498258283,"government_goods":17.378965517241376,"government_bonds":59.727737188351654,"treasury_cash":0.0,"bond_redemption":0.11070780584261986,"firm_cash":28.747915339737542,"real_capital":282.2833958963317,"private_loan":17.730474444193437,"nonhousing_consumption":85.00833864104969,"net_investment":7.9252735101552645,"net_equity_issuance_cash":7.530497648200126,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.6308052558039923,"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",0.20294324752944715,12.381190714254544,66.28448554235258,57.56385261937985,0.0],["displaced_free",0.027496613378065096,10.739706243554181,57.80476171241529,49.93210117243628,0.0],["displaced_debt",0.01222728001922328,9.641103732161254,52.129504917867095,44.82437005734291,1.9730441144412936],["owners",1.1607217979181075,105.47170162712699,528.2243249602268,490.3694344187067,0.0]]},{"year":10,"beginning_real_capital":282.2833958963317,"price_index":85.0,"nominal_output":113.10889850250041,"revenue":25.877224625625104,"benefit_cost":6.807004714989791,"government_interest":1.7918321156505495,"government_goods":17.169999999999998,"government_bonds":59.61934939336689,"treasury_cash":0.0,"bond_redemption":0.1083877949847647,"firm_cash":28.382069319433313,"real_capital":291.06830857895966,"private_loan":17.526438531320796,"nonhousing_consumption":86.47172272226665,"net_investment":7.4671757802337595,"net_equity_issuance_cash":7.101329759929532,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.249181206113944,"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",0.22505585665702768,12.619774152744398,68.33868838036287,59.38717248350305,0.0],["displaced_free",0.03022521056078287,10.98196385928114,59.774974427613806,51.6798299260289,0.0],["displaced_debt",0.013427491271415274,10.008693854475235,54.68598093843258,47.099735785765795,2.040359128726391],["owners",1.1764529083552027,106.85023002269945,534.5859990010094,502.8246118715268,0.0]]},{"year":11,"beginning_real_capital":291.06830857895966,"price_index":85.0,"nominal_output":114.15360987355,"revenue":26.138402468387497,"benefit_cost":6.682375279865509,"government_interest":1.7885804818010067,"government_goods":17.169999999999998,"government_bonds":59.1219026866459,"treasury_cash":0.0,"bond_redemption":0.4974467067209831,"firm_cash":28.243940081023368,"real_capital":300.43227351736385,"private_loan":17.30286787646264,"nonhousing_consumption":87.02423967590643,"net_investment":7.959370197643565,"net_equity_issuance_cash":7.821240959233618,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.2074364730670224,"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",0.24766183418037552,12.83355187187643,69.45648037582446,60.393185279418496,0.0],["displaced_free",0.03311341586975901,10.929626701239078,59.50131608491021,51.433537417595666,0.0],["displaced_debt",0.014742612770580912,9.967105363161721,54.46852477470181,46.9040252384081,2.235706548581584],["owners",1.195650903783911,106.82900402223027,534.9661278840757,502.7247248104954,0.0]]},{"year":12,"beginning_real_capital":300.43227351736385,"price_index":85.0,"nominal_output":115.24315737524448,"revenue":26.410789343811118,"benefit_cost":6.553590438689751,"government_interest":1.773657080599377,"government_goods":17.169999999999998,"government_bonds":58.20836086212391,"treasury_cash":0.0,"bond_redemption":0.9135418245219915,"firm_cash":28.09658602274513,"real_capital":310.384628183511,"private_loan":17.080888429897424,"nonhousing_consumption":87.61365590901943,"net_investment":8.45950146622505,"net_equity_issuance_cash":8.312147407946808,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.188891014854648,"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",0.27067050658045244,13.042316577343952,70.54806053513178,61.37560742279507,0.0],["displaced_free",0.035978727260657956,10.905475206079561,59.37503375727876,51.31988332272735,0.0],["displaced_debt",0.01604837422096452,9.949529577343394,54.37662524101121,46.82131565808656,2.2197944656521353],["owners",1.2173661432951797,106.88291894771795,535.4662178525228,502.978442106908,0.0]]},{"year":13,"beginning_real_capital":310.384628183511,"price_index":85.0,"nominal_output":116.37541279054508,"revenue":26.693853197636273,"benefit_cost":6.430819653291864,"government_interest":1.7462508258637173,"government_goods":17.169999999999998,"government_bonds":56.861578143643214,"treasury_cash":0.0,"bond_redemption":1.3467827184806938,"firm_cash":27.943467025854567,"real_capital":320.948488058762,"private_loan":16.85929459060549,"nonhousing_consumption":88.2261318965817,"net_investment":8.979280893963377,"net_equity_issuance_cash":8.826161897072815,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.170405368581938,"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",0.2940705767833412,13.246996293384882,71.61828127260068,62.338806086517096,0.0],["displaced_free",0.038837622135279644,10.881637054600825,59.25038982797816,51.207703786356824,0.0],["displaced_debt",0.017351867393270007,9.931775024708536,54.28379097886817,46.737764822157814,2.2159383929193246],["owners",1.2417222844399096,107.02294360845075,536.4158511327654,503.63738168682704,0.0]]},{"year":14,"beginning_real_capital":320.948488058762,"price_index":85.0,"nominal_output":117.5497671816953,"revenue":26.987441795423827,"benefit_cost":6.313287028700539,"government_interest":1.7058473443092963,"government_goods":17.169999999999998,"government_bonds":55.06327072122922,"treasury_cash":0.0,"bond_redemption":1.7983074224139939,"firm_cash":27.784833931108842,"real_capital":332.14743265421,"private_loan":16.638109004752657,"nonhousing_consumption":88.86066427556453,"net_investment":9.519102906130769,"net_equity_issuance_cash":9.360469811385046,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.152611658012627,"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",0.31785570009489617,13.44709656618446,72.66455720880764,63.280454429103344,0.0],["displaced_free",0.04168993730571314,10.858862276754998,59.13130602224835,51.10052836119999,0.0],["displaced_debt",0.018652959074757253,9.914513953773412,54.19353701319431,46.65653625305134,2.2118558585283203],["owners",1.2688453414022283,107.24860849509172,537.8051360238605,504.6993340945493,0.0]]},{"year":15,"beginning_real_capital":332.14743265421,"price_index":85.0,"nominal_output":118.7655387161873,"revenue":27.29138467904682,"benefit_cost":6.201041821569264,"government_interest":1.6518981216368767,"government_goods":17.169999999999998,"government_bonds":52.79482598538854,"treasury_cash":0.0,"bond_redemption":2.268444735840683,"firm_cash":27.620930046025116,"real_capital":344.0053843016075,"private_loan":16.41731921201921,"nonhousing_consumption":89.51627981589941,"net_investment":10.079258900287883,"net_equity_issuance_cash":9.915355015204154,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.135439148430524,"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",0.34201834371454376,13.642246751114655,73.68495033262565,64.19880824053955,0.0],["displaced_free",0.044535985211784465,10.837045505580749,59.01723140172941,50.997861202732935,0.0],["displaced_debt",0.019951722561424606,9.897692578387929,54.10558210921792,46.577376839472606,2.207897927334499],["owners",1.298863504126337,107.56023419797725,539.6365809882802,506.1658079904812,0.0]]},{"year":16,"beginning_real_capital":344.0053843016075,"price_index":85.0,"nominal_output":120.02196840962824,"revenue":27.605492102407062,"benefit_cost":6.0940863858517496,"government_interest":1.5838447795616561,"government_goods":17.169999999999998,"government_bonds":50.037265048394886,"treasury_cash":0.0,"bond_redemption":2.7575609369936593,"firm_cash":27.45201870063024,"real_capital":356.5466116100184,"private_loan":16.196914619496,"nonhousing_consumption":90.19192519747897,"net_investment":10.660043212149276,"net_equity_issuance_cash":10.491131866754401,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.118842746786474,"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",0.36655023507781775,13.83210307034662,74.67766311292351,65.09224974280762,0.0],["displaced_free",0.04737603980003235,10.816114870006823,58.90779016997032,50.89936409414975,0.0],["displaced_debt",0.021248220164502306,9.881281310262743,54.01977155692937,46.500147342412916,2.204045925232089],["owners",1.3319076009644104,107.9576953210015,541.9100608665722,508.0362132753012,0.0]]},{"year":17,"beginning_real_capital":356.5466116100184,"price_index":85.0,"nominal_output":121.31823046947417,"revenue":27.929557617368545,"benefit_cost":5.992403088989745,"government_interest":1.5011179514518465,"government_goods":17.169999999999998,"government_bonds":46.77122847146793,"treasury_cash":0.0,"bond_redemption":3.2660365769269557,"firm_cash":27.278380600219094,"real_capital":369.7957326339602,"private_loan":15.9768853510531,"nonhousing_consumption":90.88647759912364,"net_investment":11.261752870350534,"net_equity_issuance_cash":11.08811476993939,"money_identity_error":0.0,"policy":{"assessment":2.102781217590138,"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",0.3914423968359002,14.01635481523359,75.64107092932598,65.95931677756984,0.0],["displaced_free",0.05021035408792877,10.796005045049233,58.80264075842736,50.8047296237611,0.0],["displaced_debt",0.0225425099788723,9.865252694528577,53.93596180145663,46.42471856248743,2.2002926844289914],["owners",1.3681110396331169,108.44045255159614,544.6232408471548,510.30801200751125,0.0]]},{"year":18,"beginning_real_capital":369.7957326339602,"price_index":85.0,"nominal_output":122.65344239024127,"revenue":28.263360597560315,"benefit_cost":5.89595430783799,"government_interest":1.4031368541440379,"government_goods":17.169999999999998,"government_bonds":42.97695903588964,"treasury_cash":0.0,"bond_redemption":3.794269435578289,"firm_cash":27.100312205249914,"real_capital":383.77772229424363,"private_loan":15.757222208425846,"nonhousing_consumption":91.59875117900035,"net_investment":11.88469121124092,"net_equity_issuance_cash":11.706622816271741,"money_identity_error":0.0,"policy":{"assessment":2.0872172442262897,"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",0.4166852041495958,14.194725756004958,76.57372944316317,66.79870944002333,0.0],["displaced_free",0.05303916193013457,10.776657083938865,58.701474948699946,50.71368039500643,0.0],["displaced_debt",0.023834646111973796,9.849581715570288,53.854022042197585,46.3509727791543,2.1966314262725417],["owners",1.4076097754986536,109.007558855957,547.7716081382894,512.9767475574447,0.0]]},{"year":19,"beginning_real_capital":383.77772229424363,"price_index":85.0,"nominal_output":124.02667511432617,"revenue":28.606668778581543,"benefit_cost":5.804683489176783,"government_interest":1.2893087710766893,"government_goods":17.169999999999998,"government_bonds":38.63428251756157,"treasury_cash":0.0,"bond_redemption":4.342676518328073,"firm_cash":26.918124001315483,"real_capital":398.5179236114061,"private_loan":15.537916609143553,"nonhousing_consumption":92.32750399473808,"net_investment":12.529171119588085,"net_equity_issuance_cash":12.346982915653657,"money_identity_error":0.0,"policy":{"assessment":2.0721169537108826,"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",0.4422684455204209,14.366975132991119,77.47437978034571,67.60929474348762,0.0],["displaced_free",0.055862679942913794,10.758017631985513,58.604013762015754,50.62596532699065,0.0],["displaced_debt",0.02512467904892846,9.834245513863973,53.773832752229914,46.278802418183396,2.193055992822928],["owners",1.4505422944466455,109.6576709100579,551.3485373291944,516.0360984002725,0.0]]},{"year":20,"beginning_real_capital":398.5179236114061,"price_index":85.0,"nominal_output":125.43696303299139,"revenue":28.959240758247844,"benefit_cost":5.718516424486044,"government_interest":1.1590284755268472,"government_goods":17.169999999999998,"government_bonds":33.722586659326616,"treasury_cash":0.0,"bond_redemption":4.911695858234955,"firm_cash":26.7321387431917,"real_capital":414.04206244170985,"private_loan":15.318960532197215,"nonhousing_consumption":93.07144502723318,"net_investment":13.195518005758203,"net_equity_issuance_cash":13.00953274763442,"money_identity_error":0.0,"policy":{"assessment":2.0574495221693274,"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",0.46818138674496496,14.532898075511875,78.34195072163071,68.39010859064412,0.0],["displaced_free",0.058681109180685004,10.74003826999403,58.51000402611258,50.54135656467779,0.0],["displaced_debt",0.026412655972142214,9.819223154886956,53.69528446999716,46.20810896417391,2.1895607694633825],["owners",1.4970496102824955,110.38906461461886,555.3453761554921,519.4779511276182,0.0]]}]},"capital_only__0.90__0.0__0.20":{"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},"experiment":{"mode":"capital_only","floor":0.9,"owner_q":0.0,"cap_rate":0.2,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-7.642354454275191,"firm_cash":0.31324260555221084,"nominal_output":-2.240775852704846,"total_dividend_payout_pct":-3.5800158053431175,"sum_net_investment_change":-29.193377116135366}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839265106145707,"real_capital":234.56749224281248,"private_loan":18.674151167733914,"nonhousing_consumption":76.64293957541703,"net_investment":8.515882175046343,"net_equity_issuance_cash":8.073554977515599,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006887196441135945,8.488586843091923,42.94816501185309,36.70740256472184,1.9047882610463052],["owners",1.0527493098800316,93.8527404314202,453.1062603311481,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56749224281248,"price_index":91.0,"nominal_output":107.39035141310325,"revenue":24.147587853275812,"benefit_cost":3.965587853275811,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.423120932051724,"real_capital":244.1288495409557,"private_loan":18.483433397819248,"nonhousing_consumption":78.3075162717929,"net_investment":8.700835141310336,"net_equity_issuance_cash":8.284690967216353,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"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",0.12123316787120393,11.47058734103058,58.220206793800145,50.42016413639815,0.0],["displaced_free",0.01713801151044124,10.370284486552398,52.8463222786442,45.583668072757796,0.0],["displaced_debt",0.007935096275831917,8.41361660063745,43.28994676746007,36.98293011269209,1.9071776991466693],["owners",1.0758497599502215,96.69077820507837,474.4360351896379,425.0144096926522,0.0]]},{"year":6,"beginning_real_capital":244.1288495409557,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"revenue":24.56979932581602,"benefit_cost":4.657942949737311,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99045131622898,"treasury_cash":0.0,"bond_redemption":0.009548683771019917,"firm_cash":29.99430701202389,"real_capital":253.8527576583529,"private_loan":18.304692454526986,"nonhousing_consumption":80.02277195190429,"net_investment":8.714117659052107,"net_equity_issuance_cash":8.28530373902427,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"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",0.14066770396844147,11.69008530266666,60.20833912624381,52.17892152263231,0.0],["displaced_free",0.019760020217704597,10.207508600207769,52.8555505208206,45.56141177775142,0.0],["displaced_debt",0.008932363341411054,8.709835922626036,45.427893941492975,38.87652085635656,1.787409432922607],["owners",1.0990229646498046,99.3089882382603,492.66627783716433,443.26758698622626,0.0]]},{"year":7,"beginning_real_capital":253.8527576583529,"price_index":88.33333333333333,"nominal_output":110.15961411578952,"revenue":24.95990352894738,"benefit_cost":5.258402238656636,"government_interest":1.7997135394868693,"government_goods":17.843333333333334,"government_bonds":59.931996898758435,"treasury_cash":0.0,"bond_redemption":0.05845441747054014,"firm_cash":29.56361609808636,"real_capital":263.555488044921,"private_loan":18.118972945488196,"nonhousing_consumption":81.74553560765439,"net_investment":8.5707451748018,"net_equity_issuance_cash":8.140054260864272,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5705465324081266,"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",0.1607575453398649,11.9156256074962,62.21698418866012,53.957549920737506,0.0],["displaced_free",0.022301589487041317,10.291325203883208,54.04440354155073,46.602227338339056,0.0],["displaced_debt",0.0099836058454042,8.99180233533046,47.50592369977591,40.717595480741714,1.8571950903878902],["owners",1.1214160903401322,101.67133222744891,507.35900643789006,460.39848555825927,0.0]]},{"year":8,"beginning_real_capital":263.555488044921,"price_index":87.14285714285714,"nominal_output":111.32475223588008,"revenue":25.31118805897002,"benefit_cost":5.816819104585967,"government_interest":1.797959906962753,"government_goods":17.602857142857143,"government_bonds":59.838444994194276,"treasury_cash":0.0,"bond_redemption":0.0935519045641584,"firm_cash":29.14269120169268,"real_capital":273.071655143045,"private_loan":17.927778855637566,"nonhousing_consumption":83.42923519322913,"net_investment":8.292659899793804,"net_equity_issuance_cash":7.8717350034001266,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.0708070262402496,"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",0.1815131243169021,12.146238045825031,64.2431084304373,55.75322381690178,0.0],["displaced_free",0.024856462479425512,10.509383808024497,55.89485366569871,48.239794528637034,0.0],["displaced_debt",0.01108062111503896,9.302256968972172,49.73828690914768,42.69888444774111,1.9119408985062958],["owners",1.1421743157435358,103.73778088530095,519.0887107714556,476.1734204571191,0.0]]},{"year":9,"beginning_real_capital":273.071655143045,"price_index":86.03448275862068,"nominal_output":112.31257766844634,"revenue":25.618144417111587,"benefit_cost":6.333317744201763,"government_interest":1.7951533498258283,"government_goods":17.378965517241376,"government_bonds":59.727737188351654,"treasury_cash":0.0,"bond_redemption":0.11070780584261986,"firm_cash":28.747915339737542,"real_capital":282.2833958963317,"private_loan":17.730474444193437,"nonhousing_consumption":85.00833864104969,"net_investment":7.9252735101552645,"net_equity_issuance_cash":7.530497648200126,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.6308052558039923,"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",0.20294324752944715,12.381190714254544,66.28448554235258,57.56385261937985,0.0],["displaced_free",0.027496613378065096,10.739706243554181,57.80476171241529,49.93210117243628,0.0],["displaced_debt",0.01222728001922328,9.641103732161254,52.129504917867095,44.82437005734291,1.9730441144412936],["owners",1.1607217979181075,105.47170162712699,528.2243249602268,490.3694344187067,0.0]]},{"year":10,"beginning_real_capital":282.2833958963317,"price_index":85.0,"nominal_output":113.10889850250041,"revenue":25.877224625625104,"benefit_cost":6.807004714989791,"government_interest":1.7918321156505495,"government_goods":17.169999999999998,"government_bonds":59.61934939336689,"treasury_cash":0.0,"bond_redemption":0.1083877949847647,"firm_cash":28.382069319433313,"real_capital":291.06830857895966,"private_loan":17.526438531320796,"nonhousing_consumption":86.47172272226665,"net_investment":7.4671757802337595,"net_equity_issuance_cash":7.101329759929532,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.249181206113944,"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",0.22505585665702768,12.619774152744398,68.33868838036287,59.38717248350305,0.0],["displaced_free",0.03022521056078287,10.98196385928114,59.774974427613806,51.6798299260289,0.0],["displaced_debt",0.013427491271415274,10.008693854475235,54.68598093843258,47.099735785765795,2.040359128726391],["owners",1.1764529083552027,106.85023002269945,534.5859990010094,502.8246118715268,0.0]]},{"year":11,"beginning_real_capital":291.06830857895966,"price_index":85.0,"nominal_output":114.15360987355,"revenue":26.138402468387497,"benefit_cost":6.682375279865509,"government_interest":1.7885804818010067,"government_goods":17.169999999999998,"government_bonds":59.1219026866459,"treasury_cash":0.0,"bond_redemption":0.4974467067209831,"firm_cash":28.243940081023368,"real_capital":300.43227351736385,"private_loan":17.30286787646264,"nonhousing_consumption":87.02423967590643,"net_investment":7.959370197643565,"net_equity_issuance_cash":7.821240959233618,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.2074364730670224,"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",0.24766183418037552,12.83355187187643,69.45648037582446,60.393185279418496,0.0],["displaced_free",0.03311341586975901,10.929626701239078,59.50131608491021,51.433537417595666,0.0],["displaced_debt",0.014742612770580912,9.967105363161721,54.46852477470181,46.9040252384081,2.235706548581584],["owners",1.195650903783911,106.82900402223027,534.9661278840757,502.7247248104954,0.0]]},{"year":12,"beginning_real_capital":300.43227351736385,"price_index":85.0,"nominal_output":115.24315737524448,"revenue":26.410789343811118,"benefit_cost":6.553590438689751,"government_interest":1.773657080599377,"government_goods":17.169999999999998,"government_bonds":58.20836086212391,"treasury_cash":0.0,"bond_redemption":0.9135418245219915,"firm_cash":28.09658602274513,"real_capital":310.384628183511,"private_loan":17.080888429897424,"nonhousing_consumption":87.61365590901943,"net_investment":8.45950146622505,"net_equity_issuance_cash":8.312147407946808,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.188891014854648,"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",0.27067050658045244,13.042316577343952,70.54806053513178,61.37560742279507,0.0],["displaced_free",0.035978727260657956,10.905475206079561,59.37503375727876,51.31988332272735,0.0],["displaced_debt",0.01604837422096452,9.949529577343394,54.37662524101121,46.82131565808656,2.2197944656521353],["owners",1.2173661432951797,106.88291894771795,535.4662178525228,502.978442106908,0.0]]},{"year":13,"beginning_real_capital":310.384628183511,"price_index":85.0,"nominal_output":116.37541279054508,"revenue":26.693853197636273,"benefit_cost":6.430819653291864,"government_interest":1.7462508258637173,"government_goods":17.169999999999998,"government_bonds":56.861578143643214,"treasury_cash":0.0,"bond_redemption":1.3467827184806938,"firm_cash":27.943467025854567,"real_capital":320.948488058762,"private_loan":16.85929459060549,"nonhousing_consumption":88.2261318965817,"net_investment":8.979280893963377,"net_equity_issuance_cash":8.826161897072815,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.170405368581938,"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",0.2940705767833412,13.246996293384882,71.61828127260068,62.338806086517096,0.0],["displaced_free",0.038837622135279644,10.881637054600825,59.25038982797816,51.207703786356824,0.0],["displaced_debt",0.017351867393270007,9.931775024708536,54.28379097886817,46.737764822157814,2.2159383929193246],["owners",1.2417222844399096,107.02294360845075,536.4158511327654,503.63738168682704,0.0]]},{"year":14,"beginning_real_capital":320.948488058762,"price_index":85.0,"nominal_output":117.5497671816953,"revenue":26.987441795423827,"benefit_cost":6.313287028700539,"government_interest":1.7058473443092963,"government_goods":17.169999999999998,"government_bonds":55.06327072122922,"treasury_cash":0.0,"bond_redemption":1.7983074224139939,"firm_cash":27.784833931108842,"real_capital":332.14743265421,"private_loan":16.638109004752657,"nonhousing_consumption":88.86066427556453,"net_investment":9.519102906130769,"net_equity_issuance_cash":9.360469811385046,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.152611658012627,"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",0.31785570009489617,13.44709656618446,72.66455720880764,63.280454429103344,0.0],["displaced_free",0.04168993730571314,10.858862276754998,59.13130602224835,51.10052836119999,0.0],["displaced_debt",0.018652959074757253,9.914513953773412,54.19353701319431,46.65653625305134,2.2118558585283203],["owners",1.2688453414022283,107.24860849509172,537.8051360238605,504.6993340945493,0.0]]},{"year":15,"beginning_real_capital":332.14743265421,"price_index":85.0,"nominal_output":118.7655387161873,"revenue":27.29138467904682,"benefit_cost":6.201041821569264,"government_interest":1.6518981216368767,"government_goods":17.169999999999998,"government_bonds":52.79482598538854,"treasury_cash":0.0,"bond_redemption":2.268444735840683,"firm_cash":27.620930046025116,"real_capital":344.0053843016075,"private_loan":16.41731921201921,"nonhousing_consumption":89.51627981589941,"net_investment":10.079258900287883,"net_equity_issuance_cash":9.915355015204154,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.135439148430524,"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",0.34201834371454376,13.642246751114655,73.68495033262565,64.19880824053955,0.0],["displaced_free",0.044535985211784465,10.837045505580749,59.01723140172941,50.997861202732935,0.0],["displaced_debt",0.019951722561424606,9.897692578387929,54.10558210921792,46.577376839472606,2.207897927334499],["owners",1.298863504126337,107.56023419797725,539.6365809882802,506.1658079904812,0.0]]},{"year":16,"beginning_real_capital":344.0053843016075,"price_index":85.0,"nominal_output":120.02196840962824,"revenue":27.605492102407062,"benefit_cost":6.0940863858517496,"government_interest":1.5838447795616561,"government_goods":17.169999999999998,"government_bonds":50.037265048394886,"treasury_cash":0.0,"bond_redemption":2.7575609369936593,"firm_cash":27.45201870063024,"real_capital":356.5466116100184,"private_loan":16.196914619496,"nonhousing_consumption":90.19192519747897,"net_investment":10.660043212149276,"net_equity_issuance_cash":10.491131866754401,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.118842746786474,"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",0.36655023507781775,13.83210307034662,74.67766311292351,65.09224974280762,0.0],["displaced_free",0.04737603980003235,10.816114870006823,58.90779016997032,50.89936409414975,0.0],["displaced_debt",0.021248220164502306,9.881281310262743,54.01977155692937,46.500147342412916,2.204045925232089],["owners",1.3319076009644104,107.9576953210015,541.9100608665722,508.0362132753012,0.0]]},{"year":17,"beginning_real_capital":356.5466116100184,"price_index":85.0,"nominal_output":121.31823046947417,"revenue":27.929557617368545,"benefit_cost":5.992403088989745,"government_interest":1.5011179514518465,"government_goods":17.169999999999998,"government_bonds":46.77122847146793,"treasury_cash":0.0,"bond_redemption":3.2660365769269557,"firm_cash":27.278380600219094,"real_capital":369.7957326339602,"private_loan":15.9768853510531,"nonhousing_consumption":90.88647759912364,"net_investment":11.261752870350534,"net_equity_issuance_cash":11.08811476993939,"money_identity_error":0.0,"policy":{"assessment":2.102781217590138,"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",0.3914423968359002,14.01635481523359,75.64107092932598,65.95931677756984,0.0],["displaced_free",0.05021035408792877,10.796005045049233,58.80264075842736,50.8047296237611,0.0],["displaced_debt",0.0225425099788723,9.865252694528577,53.93596180145663,46.42471856248743,2.2002926844289914],["owners",1.3681110396331169,108.44045255159614,544.6232408471548,510.30801200751125,0.0]]},{"year":18,"beginning_real_capital":369.7957326339602,"price_index":85.0,"nominal_output":122.65344239024127,"revenue":28.263360597560315,"benefit_cost":5.89595430783799,"government_interest":1.4031368541440379,"government_goods":17.169999999999998,"government_bonds":42.97695903588964,"treasury_cash":0.0,"bond_redemption":3.794269435578289,"firm_cash":27.100312205249914,"real_capital":383.77772229424363,"private_loan":15.757222208425846,"nonhousing_consumption":91.59875117900035,"net_investment":11.88469121124092,"net_equity_issuance_cash":11.706622816271741,"money_identity_error":0.0,"policy":{"assessment":2.0872172442262897,"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",0.4166852041495958,14.194725756004958,76.57372944316317,66.79870944002333,0.0],["displaced_free",0.05303916193013457,10.776657083938865,58.701474948699946,50.71368039500643,0.0],["displaced_debt",0.023834646111973796,9.849581715570288,53.854022042197585,46.3509727791543,2.1966314262725417],["owners",1.4076097754986536,109.007558855957,547.7716081382894,512.9767475574447,0.0]]},{"year":19,"beginning_real_capital":383.77772229424363,"price_index":85.0,"nominal_output":124.02667511432617,"revenue":28.606668778581543,"benefit_cost":5.804683489176783,"government_interest":1.2893087710766893,"government_goods":17.169999999999998,"government_bonds":38.63428251756157,"treasury_cash":0.0,"bond_redemption":4.342676518328073,"firm_cash":26.918124001315483,"real_capital":398.5179236114061,"private_loan":15.537916609143553,"nonhousing_consumption":92.32750399473808,"net_investment":12.529171119588085,"net_equity_issuance_cash":12.346982915653657,"money_identity_error":0.0,"policy":{"assessment":2.0721169537108826,"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",0.4422684455204209,14.366975132991119,77.47437978034571,67.60929474348762,0.0],["displaced_free",0.055862679942913794,10.758017631985513,58.604013762015754,50.62596532699065,0.0],["displaced_debt",0.02512467904892846,9.834245513863973,53.773832752229914,46.278802418183396,2.193055992822928],["owners",1.4505422944466455,109.6576709100579,551.3485373291944,516.0360984002725,0.0]]},{"year":20,"beginning_real_capital":398.5179236114061,"price_index":85.0,"nominal_output":125.43696303299139,"revenue":28.959240758247844,"benefit_cost":5.718516424486044,"government_interest":1.1590284755268472,"government_goods":17.169999999999998,"government_bonds":33.722586659326616,"treasury_cash":0.0,"bond_redemption":4.911695858234955,"firm_cash":26.7321387431917,"real_capital":414.04206244170985,"private_loan":15.318960532197215,"nonhousing_consumption":93.07144502723318,"net_investment":13.195518005758203,"net_equity_issuance_cash":13.00953274763442,"money_identity_error":0.0,"policy":{"assessment":2.0574495221693274,"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",0.46818138674496496,14.532898075511875,78.34195072163071,68.39010859064412,0.0],["displaced_free",0.058681109180685004,10.74003826999403,58.51000402611258,50.54135656467779,0.0],["displaced_debt",0.026412655972142214,9.819223154886956,53.69528446999716,46.20810896417391,2.1895607694633825],["owners",1.4970496102824955,110.38906461461886,555.3453761554921,519.4779511276182,0.0]]}]},"capital_only__0.90__0.5__0.05":{"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},"experiment":{"mode":"capital_only","floor":0.9,"owner_q":0.5,"cap_rate":0.05,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-3.0350543615060177,"firm_cash":0.03166178290503474,"nominal_output":-0.8696634738505349,"total_dividend_payout_pct":-1.3894334758901894,"sum_net_investment_change":-11.597298538541992}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839265106145707,"real_capital":234.56749224281248,"private_loan":18.674151167733914,"nonhousing_consumption":76.64293957541703,"net_investment":8.515882175046343,"net_equity_issuance_cash":8.073554977515599,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006887196441135945,8.488586843091923,42.94816501185309,36.70740256472184,1.9047882610463052],["owners",1.0527493098800316,93.8527404314202,453.1062603311481,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56749224281248,"price_index":91.0,"nominal_output":107.39035141310325,"revenue":24.147587853275812,"benefit_cost":3.965587853275811,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.423120932051724,"real_capital":244.1288495409557,"private_loan":18.483433397819248,"nonhousing_consumption":78.3075162717929,"net_investment":8.700835141310336,"net_equity_issuance_cash":8.284690967216353,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"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",0.12123316787120393,11.47058734103058,58.220206793800145,50.42016413639815,0.0],["displaced_free",0.01713801151044124,10.370284486552398,52.8463222786442,45.583668072757796,0.0],["displaced_debt",0.007935096275831917,8.41361660063745,43.28994676746007,36.98293011269209,1.9071776991466693],["owners",1.0758497599502215,96.69077820507837,474.4360351896379,425.0144096926522,0.0]]},{"year":6,"beginning_real_capital":244.1288495409557,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"revenue":24.56979932581602,"benefit_cost":4.657942949737311,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99045131622898,"treasury_cash":0.0,"bond_redemption":0.009548683771019917,"firm_cash":30.017663278334645,"real_capital":253.95700880411766,"private_loan":18.304692454526986,"nonhousing_consumption":79.92934688666126,"net_investment":8.807542724295132,"net_equity_issuance_cash":8.402085070578051,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"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",0.14066770396844147,11.69008530266666,60.20833912624381,52.17892152263231,0.0],["displaced_free",0.019760020217704597,10.207508600207769,52.8555505208206,45.56141177775142,0.0],["displaced_debt",0.008932363341411054,8.709835922626036,45.427893941492975,38.87652085635656,1.787409432922607],["owners",1.0996745343108345,99.07542557515274,492.66627783716433,442.22507552857877,0.0]]},{"year":7,"beginning_real_capital":253.95700880411766,"price_index":88.33333333333333,"nominal_output":110.1731841267328,"revenue":24.9632960316832,"benefit_cost":5.258598238333773,"government_interest":1.7997135394868693,"government_goods":17.843333333333334,"government_bonds":59.92880039569975,"treasury_cash":0.0,"bond_redemption":0.06165092052922372,"firm_cash":29.632600375363346,"real_capital":263.98748310017766,"private_loan":18.118971311088245,"nonhousing_consumption":81.46959849854646,"net_investment":8.860252294853012,"net_equity_issuance_cash":8.475189391881711,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5705465324081266,"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",0.16075851661100618,11.915184372892021,62.214764140337216,53.95555187724689,0.0],["displaced_free",0.02230163041826472,10.29119504259279,54.04374864197631,46.60163792872207,0.0],["displaced_debt",0.009983615096724678,8.991743496932214,47.50562765752057,40.7173290427119,1.8572114343874029],["owners",1.1239636298551228,100.984767096597,507.4929336562963,457.2895113808166,0.0]]},{"year":8,"beginning_real_capital":263.98748310017766,"price_index":87.14285714285714,"nominal_output":111.37946273975494,"revenue":25.324865684938736,"benefit_cost":5.8177503860990445,"government_interest":1.7978640118709925,"government_goods":17.602857142857143,"government_bonds":59.8224062515882,"treasury_cash":0.0,"bond_redemption":0.10639414411155546,"firm_cash":29.267121720499027,"real_capital":274.1375892234987,"private_loan":17.9277756612867,"nonhousing_consumption":82.93151311800372,"net_investment":8.845092478894074,"net_equity_issuance_cash":8.479613824029755,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.0708070262402496,"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",0.1815164629423775,12.144382862289035,64.23364665648323,55.744708220343114,0.0],["displaced_free",0.024856544048957194,10.509022029523214,55.89300852944444,48.238133906008194,0.0],["displaced_debt",0.01108063931689748,9.302094901622349,49.73746033614314,42.698140532037016,1.9119564980154535],["owners",1.1482072676140405,102.50698582784048,519.6380703906751,470.523869373694,0.0]]},{"year":9,"beginning_real_capital":274.1375892234987,"price_index":86.03448275862068,"nominal_output":112.44392187958096,"revenue":25.650980469895238,"benefit_cost":6.335958629126219,"government_interest":1.794672187547646,"government_goods":17.378965517241376,"government_bonds":59.6810221156082,"treasury_cash":0.0,"bond_redemption":0.14138413597999655,"firm_cash":28.929115723488636,"real_capital":284.344449280915,"private_loan":17.73047369635272,"nonhousing_consumption":84.2835371060452,"net_investment":8.781419256294384,"net_equity_issuance_cash":8.443413259283991,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.6308052558039923,"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",0.202949734586676,12.376458319160216,66.26003852249323,57.54185030150642,0.0],["displaced_free",0.027496632108795535,10.73924966918731,57.80240310067816,49.92997842187287,0.0],["displaced_debt",0.012227284002886533,9.64090008529701,52.12845290111127,44.82342324226266,1.9730196493397816],["owners",1.1720572000013165,103.69348477650718,529.5689523224926,482.10197330961256,0.0]]},{"year":10,"beginning_real_capital":284.344449280915,"price_index":85.0,"nominal_output":113.35602269674105,"revenue":25.93900567418526,"benefit_cost":6.812880917700944,"government_interest":1.7904306634682459,"government_goods":17.169999999999998,"government_bonds":59.51532802259213,"treasury_cash":0.0,"bond_redemption":0.16569409301607152,"firm_cash":28.669722921311195,"real_capital":294.77376031854567,"private_loan":17.51886057888866,"nonhousing_consumption":85.32110831475497,"net_investment":8.864914381986083,"net_equity_issuance_cash":8.605521579808642,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.249181206113944,"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",0.22506476916559287,12.610195572847585,68.28860430247104,59.3420968134004,0.0],["displaced_free",0.03029653060331088,10.7629600113202,58.629856268340916,50.64922358268329,0.0],["displaced_debt",0.01347206704679277,9.735547924828438,53.257766927207534,45.81434317566325,2.116131174640604],["owners",1.196518199059323,104.53289384080566,539.7430714368599,491.91950042732077,0.0]]},{"year":11,"beginning_real_capital":294.77376031854567,"price_index":85.0,"nominal_output":114.587651761258,"revenue":26.246912940314502,"benefit_cost":6.689074095576586,"government_interest":1.7854598406777638,"government_goods":17.169999999999998,"government_bonds":58.912949018531975,"treasury_cash":0.0,"bond_redemption":0.602379004060154,"firm_cash":28.48373380433717,"real_capital":305.7768038227891,"private_loan":17.30305537947547,"nonhousing_consumption":86.0650647826511,"net_investment":9.352586978606894,"net_equity_issuance_cash":9.166597861632871,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2074364730670224,"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",0.24767259906531075,12.815500674963264,69.36209503248764,60.30823847041536,0.0],["displaced_free",0.03311049572158745,10.762594758450032,58.62794644941194,50.64750474564721,0.0],["displaced_debt",0.014741509396282125,9.754999085816335,53.35947234413771,45.90587805090041,2.1580519941319034],["owners",1.2237481255837972,104.93656338761855,541.4811248872469,493.8191218240873,0.0]]},{"year":12,"beginning_real_capital":305.7768038227891,"price_index":85.0,"nominal_output":115.85440046084267,"revenue":26.56360011521067,"benefit_cost":6.569232364740399,"government_interest":1.7673884705559593,"government_goods":17.169999999999998,"government_bonds":57.85596973861766,"treasury_cash":0.0,"bond_redemption":1.0569792799143123,"firm_cash":28.296285359533194,"real_capital":317.3880295862898,"private_loan":17.086794598369007,"nonhousing_consumption":86.81485856186707,"net_investment":9.869541898975598,"net_equity_issuance_cash":9.682093454171623,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.188891014854648,"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",0.27066565795854447,13.016649755891695,70.41385493276702,61.2548223806668,0.0],["displaced_free",0.03592249516070497,10.767952281510432,58.655959641884614,50.67271661887262,0.0],["displaced_debt",0.01601363163808485,9.773610234636733,53.45678554058422,45.993459927702276,2.1626078110646323],["owners",1.2536244359165352,105.37903559727866,543.5481665343781,495.9013439871937,0.0]]},{"year":13,"beginning_real_capital":317.3880295862898,"price_index":85.0,"nominal_output":117.15702527319594,"revenue":26.889256318298983,"benefit_cost":6.454446144163203,"government_interest":1.7356790921585297,"government_goods":17.169999999999998,"government_bonds":56.326838656640405,"treasury_cash":0.0,"bond_redemption":1.5291310819772521,"firm_cash":28.104187918240793,"real_capital":329.6277671700066,"private_loan":16.87019458022971,"nonhousing_consumption":87.58324832703666,"net_investment":10.403776946159283,"net_equity_issuance_cash":10.211679504866883,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.170405368581938,"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",0.29403818293460454,13.212837213927362,71.43967170680973,62.17805747730523,0.0],["displaced_free",0.03873502662409489,10.775967828745609,58.69787099997704,50.710436841155804,0.0],["displaced_debt",0.01728774939184542,9.794897769331422,53.568092911536844,46.093636561559634,2.166000181392969],["owners",1.2862339646931298,105.89739472202308,545.984501096332,498.3406810448145,0.0]]},{"year":14,"beginning_real_capital":329.6277671700066,"price_index":85.0,"nominal_output":118.49453189711025,"revenue":27.223632974277564,"benefit_cost":6.344636227142999,"government_interest":1.689805159699212,"government_goods":17.169999999999998,"government_bonds":54.307647069205046,"treasury_cash":0.0,"bond_redemption":2.0191915874353548,"firm_cash":27.90782537632677,"real_capital":342.5169829375566,"private_loan":16.653200267040344,"nonhousing_consumption":88.36869849469278,"net_investment":10.955833402417468,"net_equity_issuance_cash":10.759470860503445,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.152611658012627,"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",0.31778165174827916,13.40381918937721,72.43827027125337,63.07679618530452,0.0],["displaced_free",0.04154883959443548,10.786474402499916,58.75280733333292,50.759879541176076,0.0],["displaced_debt",0.01856418652825347,9.819020709979291,53.694225934532255,46.2071562822555,2.1699431318936866],["owners",1.3216912508344916,106.48951679861229,548.7831961236543,501.12713787582254,0.0]]},{"year":15,"beginning_real_capital":342.5169829375566,"price_index":85.0,"nominal_output":119.86594290170878,"revenue":27.566485725427192,"benefit_cost":6.2397463311719115,"government_interest":1.6292294120761512,"government_goods":17.169999999999998,"government_bonds":51.78013708702591,"treasury_cash":0.0,"bond_redemption":2.527509982179131,"firm_cash":27.707486772242625,"real_capital":356.0768535148265,"private_loan":16.435750048830606,"nonhousing_consumption":89.17005291102936,"net_investment":11.525889990679417,"net_equity_issuance_cash":11.325551386595272,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.135439148430524,"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",0.341887156585473,13.589325283477091,73.40823677635079,63.9497660398922,0.0],["displaced_free",0.04436459979141003,10.799427721757699,58.8205371072298,50.82083633768329,0.0],["displaced_debt",0.019843305458898987,9.846029422412155,53.835447960325,46.33425610546897,2.1745021820973833],["owners",1.3601117573790615,107.1543981490639,551.9385094924559,504.2559912897125,0.0]]},{"year":16,"beginning_real_capital":356.0768535148265,"price_index":85.0,"nominal_output":121.27025650026651,"revenue":27.917564125066626,"benefit_cost":6.139704012623875,"government_interest":1.5534041126107774,"government_goods":17.169999999999998,"government_bonds":48.72568108719394,"treasury_cash":0.0,"bond_redemption":3.0544559998319745,"firm_cash":27.503476152339804,"real_capital":370.32880776144526,"private_loan":16.21778041206118,"nonhousing_consumption":89.98609539064057,"net_investment":12.11416110962594,"net_equity_issuance_cash":11.910150489723119,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.118842746786474,"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",0.36634520883571453,13.769122669438868,74.34835382713133,64.79587138559468,0.0],["displaced_free",0.047182957684122305,10.81479474746429,58.90088756844074,50.893151752773136,0.0],["displaced_debt",0.02112547979283679,9.875946036642542,53.99187470139892,46.475040172435484,2.17969636769426],["owners",1.4016128816652471,107.89063900642252,555.4428844747649,507.7206541478707,0.0]]},{"year":17,"beginning_real_capital":370.32880776144526,"price_index":85.0,"nominal_output":122.70645858167931,"revenue":28.276614645419826,"benefit_cost":6.044421690398041,"government_interest":1.461770432615818,"government_goods":17.169999999999998,"government_bonds":45.12525856478797,"treasury_cash":0.0,"bond_redemption":3.600422522405969,"firm_cash":27.29610747796586,"real_capital":385.2945589303194,"private_loan":15.999227006571866,"nonhousing_consumption":90.81557008813631,"net_investment":12.720888493543,"net_equity_issuance_cash":12.51351981916906,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.102781217590138,"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",0.3911458168067291,13.94301217766074,75.25758001391236,65.6141749536976,0.0],["displaced_free",0.0500045557902705,10.832540340622234,58.99367498364567,50.97666042645758,0.0],["displaced_debt",0.022411088060420997,9.908780268341202,54.163556958646815,46.629554203958605,2.185534054893153],["owners",1.4463140074332594,108.69651936775216,559.2871910105955,511.5130323188337,0.0]]},{"year":18,"beginning_real_capital":385.2945589303194,"price_index":85.0,"nominal_output":124.17353242070261,"revenue":28.64338310517565,"benefit_cost":5.953798240807073,"government_interest":1.353757756943639,"government_goods":17.169999999999998,"government_bonds":40.959431457363024,"treasury_cash":0.0,"bond_redemption":4.165827107424942,"firm_cash":27.085702683776248,"real_capital":400.99613911362286,"private_loan":15.780025003763894,"nonhousing_consumption":91.65718926489468,"net_investment":13.34634315580793,"net_equity_issuance_cash":13.135938361618317,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.0872172442262897,"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",0.41627854789178215,14.110828045466143,76.13504860374454,66.40389668454655,0.0],["displaced_free",0.05283002874203599,10.852625380717635,59.09869480113797,51.07117826220064,0.0],["displaced_debt",0.02370051160635024,9.944532381927216,54.350496114652124,46.79779944436338,2.1920200280797117],["owners",1.49433660550709,109.57001908132885,563.4608254847941,515.6236192062535,0.0]]},{"year":19,"beginning_real_capital":400.99613911362286,"price_index":85.0,"nominal_output":125.67046742128535,"revenue":29.017616855321336,"benefit_cost":5.867720743682735,"government_interest":1.2287829437208906,"government_goods":17.169999999999998,"government_bonds":36.208318289445316,"treasury_cash":0.0,"bond_redemption":4.751113167917712,"firm_cash":26.872589792594372,"real_capital":417.45593510381485,"private_loan":15.560109343092032,"nonhousing_consumption":92.50964082962214,"net_investment":13.990826591663208,"net_equity_issuance_cash":13.777713700481332,"money_identity_error":-9.237055564881302e-14,"policy":{"assessment":2.0721169537108826,"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",0.44173259171493356,14.272437039147155,76.98006294978906,67.16440959598661,0.0],["displaced_free",0.05566000226898268,10.875006692834862,59.215721269724774,51.17650208392877,0.0],["displaced_debt",0.024994133139714134,9.983194503281956,54.55265099755271,46.97973883897391,2.1991566067186197],["owners",1.5458043413323417,110.50884160390846,567.9518253591126,520.0416075478046,0.0]]},{"year":20,"beginning_real_capital":417.45593510381485,"price_index":85.0,"nominal_output":127.19626681512133,"revenue":29.399066703780335,"benefit_cost":5.786066249193411,"government_interest":1.0862495486833594,"government_goods":17.169999999999998,"government_bonds":30.85156738354175,"treasury_cash":0.0,"bond_redemption":5.356750905903567,"firm_cash":26.65710121651115,"real_capital":434.6967253169517,"private_loan":15.339414941297552,"nonhousing_consumption":93.371595133955,"net_investment":14.654671681166334,"net_equity_issuance_cash":14.439183105083112,"money_identity_error":-9.947598300641403e-14,"policy":{"assessment":2.0574495221693274,"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",0.46749682245353263,14.427737233305853,77.79209010878878,67.89523403908638,0.0],["displaced_free",0.058495092055436876,10.899637300552918,59.34450876106101,51.29241082613138,0.0],["displaced_debt",0.026292335503211074,10.024751641306242,54.7699432225163,47.17530184144114,2.2069440179447986],["owners",1.6008431896501627,111.51043825988738,572.7469867751105,524.7550035759406,0.0]]}]},"capital_only__0.90__0.5__0.10":{"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},"experiment":{"mode":"capital_only","floor":0.9,"owner_q":0.5,"cap_rate":0.1,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-3.165132193210052,"firm_cash":0.219278172058468,"nominal_output":-0.9223354493456126,"total_dividend_payout_pct":-1.4735858039971683,"sum_net_investment_change":-12.092969897298133}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839265106145707,"real_capital":234.56749224281248,"private_loan":18.674151167733914,"nonhousing_consumption":76.64293957541703,"net_investment":8.515882175046343,"net_equity_issuance_cash":8.073554977515599,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006887196441135945,8.488586843091923,42.94816501185309,36.70740256472184,1.9047882610463052],["owners",1.0527493098800316,93.8527404314202,453.1062603311481,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56749224281248,"price_index":91.0,"nominal_output":107.39035141310325,"revenue":24.147587853275812,"benefit_cost":3.965587853275811,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.423120932051724,"real_capital":244.1288495409557,"private_loan":18.483433397819248,"nonhousing_consumption":78.3075162717929,"net_investment":8.700835141310336,"net_equity_issuance_cash":8.284690967216353,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"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",0.12123316787120393,11.47058734103058,58.220206793800145,50.42016413639815,0.0],["displaced_free",0.01713801151044124,10.370284486552398,52.8463222786442,45.583668072757796,0.0],["displaced_debt",0.007935096275831917,8.41361660063745,43.28994676746007,36.98293011269209,1.9071776991466693],["owners",1.0758497599502215,96.69077820507837,474.4360351896379,425.0144096926522,0.0]]},{"year":6,"beginning_real_capital":244.1288495409557,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"revenue":24.56979932581602,"benefit_cost":4.657942949737311,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99045131622898,"treasury_cash":0.0,"bond_redemption":0.009548683771019917,"firm_cash":30.017663278334645,"real_capital":253.95700880411766,"private_loan":18.304692454526986,"nonhousing_consumption":79.92934688666126,"net_investment":8.807542724295132,"net_equity_issuance_cash":8.402085070578051,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"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",0.14066770396844147,11.69008530266666,60.20833912624381,52.17892152263231,0.0],["displaced_free",0.019760020217704597,10.207508600207769,52.8555505208206,45.56141177775142,0.0],["displaced_debt",0.008932363341411054,8.709835922626036,45.427893941492975,38.87652085635656,1.787409432922607],["owners",1.0996745343108345,99.07542557515274,492.66627783716433,442.22507552857877,0.0]]},{"year":7,"beginning_real_capital":253.95700880411766,"price_index":88.33333333333333,"nominal_output":110.1731841267328,"revenue":24.9632960316832,"benefit_cost":5.258598238333773,"government_interest":1.7997135394868693,"government_goods":17.843333333333334,"government_bonds":59.92880039569975,"treasury_cash":0.0,"bond_redemption":0.06165092052922372,"firm_cash":29.632600375363346,"real_capital":263.98748310017766,"private_loan":18.118971311088245,"nonhousing_consumption":81.46959849854646,"net_investment":8.860252294853012,"net_equity_issuance_cash":8.475189391881711,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5705465324081266,"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",0.16075851661100618,11.915184372892021,62.214764140337216,53.95555187724689,0.0],["displaced_free",0.02230163041826472,10.29119504259279,54.04374864197631,46.60163792872207,0.0],["displaced_debt",0.009983615096724678,8.991743496932214,47.50562765752057,40.7173290427119,1.8572114343874029],["owners",1.1239636298551228,100.984767096597,507.4929336562963,457.2895113808166,0.0]]},{"year":8,"beginning_real_capital":263.98748310017766,"price_index":87.14285714285714,"nominal_output":111.37946273975494,"revenue":25.324865684938736,"benefit_cost":5.8177503860990445,"government_interest":1.7978640118709925,"government_goods":17.602857142857143,"government_bonds":59.8224062515882,"treasury_cash":0.0,"bond_redemption":0.10639414411155546,"firm_cash":29.267121720499027,"real_capital":274.1375892234987,"private_loan":17.9277756612867,"nonhousing_consumption":82.93151311800372,"net_investment":8.845092478894074,"net_equity_issuance_cash":8.479613824029755,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.0708070262402496,"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",0.1815164629423775,12.144382862289035,64.23364665648323,55.744708220343114,0.0],["displaced_free",0.024856544048957194,10.509022029523214,55.89300852944444,48.238133906008194,0.0],["displaced_debt",0.01108063931689748,9.302094901622349,49.73746033614314,42.698140532037016,1.9119564980154535],["owners",1.1482072676140405,102.50698582784048,519.6380703906751,470.523869373694,0.0]]},{"year":9,"beginning_real_capital":274.1375892234987,"price_index":86.03448275862068,"nominal_output":112.44392187958096,"revenue":25.650980469895238,"benefit_cost":6.335958629126219,"government_interest":1.794672187547646,"government_goods":17.378965517241376,"government_bonds":59.6810221156082,"treasury_cash":0.0,"bond_redemption":0.14138413597999655,"firm_cash":28.929115723488636,"real_capital":284.344449280915,"private_loan":17.73047369635272,"nonhousing_consumption":84.2835371060452,"net_investment":8.781419256294384,"net_equity_issuance_cash":8.443413259283991,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.6308052558039923,"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",0.202949734586676,12.376458319160216,66.26003852249323,57.54185030150642,0.0],["displaced_free",0.027496632108795535,10.73924966918731,57.80240310067816,49.92997842187287,0.0],["displaced_debt",0.012227284002886533,9.64090008529701,52.12845290111127,44.82342324226266,1.9730196493397816],["owners",1.1720572000013165,103.69348477650718,529.5689523224926,482.10197330961256,0.0]]},{"year":10,"beginning_real_capital":284.344449280915,"price_index":85.0,"nominal_output":113.35602269674105,"revenue":25.93900567418526,"benefit_cost":6.812880917700944,"government_interest":1.7904306634682459,"government_goods":17.169999999999998,"government_bonds":59.51532802259213,"treasury_cash":0.0,"bond_redemption":0.16569409301607152,"firm_cash":28.62050794355042,"real_capital":294.54216042320087,"private_loan":17.526447965823294,"nonhousing_consumption":85.51796822579806,"net_investment":8.668054470942991,"net_equity_issuance_cash":8.359446691004777,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.249181206113944,"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",0.22506476916559287,12.610195572847585,68.28860430247104,59.3420968134004,0.0],["displaced_free",0.030224960718356324,10.98196385928114,59.774974427613806,51.6798299260289,0.0],["displaced_debt",0.013427435358941989,10.008693854475235,54.685980938432586,47.099735785765795,2.040257305294274],["owners",1.1951869012862233,104.53289384080566,537.169739266362,491.91950042732077,0.0]]},{"year":11,"beginning_real_capital":294.54216042320087,"price_index":85.0,"nominal_output":114.56063532410138,"revenue":26.240158831025347,"benefit_cost":6.692471021398653,"government_interest":1.7854598406777638,"government_goods":17.169999999999998,"government_bonds":58.923100053643196,"treasury_cash":0.0,"bond_redemption":0.5922279689489329,"firm_cash":28.449614697783936,"real_capital":305.3528593823036,"private_loan":17.302877310965137,"nonhousing_consumption":86.20154120886403,"net_investment":9.189094115237353,"net_equity_issuance_cash":9.018200869470869,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2074364730670224,"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",0.24766931281341867,12.816937236504652,69.3696064653838,60.31499876002189,0.0],["displaced_free",0.03311316602733246,10.929626701239078,59.50131608491021,51.433537417595666,0.0],["displaced_debt",0.014742556858107629,9.967105363161721,54.46852477470181,46.904025238408096,2.235706548581587],["owners",1.2214272712389078,104.88856030222671,539.2477062962598,493.5932249516551,0.0]]},{"year":12,"beginning_real_capital":305.3528593823036,"price_index":85.0,"nominal_output":115.8061891371471,"revenue":26.551547284286777,"benefit_cost":6.567789342170551,"government_interest":1.7676930016092958,"government_goods":17.169999999999998,"government_bonds":57.877035113136266,"treasury_cash":0.0,"bond_redemption":1.0460649405069322,"firm_cash":28.273332954270444,"real_capital":316.7993546225731,"private_loan":17.080897864399923,"nonhousing_consumption":86.90666818291803,"net_investment":9.729520954229073,"net_equity_issuance_cash":9.553239210715581,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.188891014854648,"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",0.2706633776369801,13.01879583140863,70.4250762426595,61.26492155957003,0.0],["displaced_free",0.03597847741823142,10.905475206079561,59.37503375727876,51.31988332272735,0.0],["displaced_debt",0.016048318308491242,9.949529577343394,54.37662524101122,46.82131565808656,2.21979446565214],["owners",1.250457658342979,105.28009485401168,541.3919154988603,495.43574048946675,0.0]]},{"year":13,"beginning_real_capital":316.7993546225731,"price_index":85.0,"nominal_output":117.09179386624199,"revenue":26.872948466560494,"benefit_cost":6.449494567407726,"government_interest":1.736311053394088,"government_goods":17.169999999999998,"government_bonds":56.35989226737758,"treasury_cash":0.0,"bond_redemption":1.5171428457586824,"firm_cash":28.091912983533007,"real_capital":328.9045849759546,"private_loan":16.85930402510799,"nonhousing_consumption":87.63234806586773,"net_investment":10.289445800374253,"net_equity_issuance_cash":10.108025829636814,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.170405368581938,"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",0.29403816868733473,13.215709551666242,71.45469046622871,62.19157436078232,0.0],["displaced_free",0.038837372292853105,10.881637054600825,59.25038982797816,51.207703786356824,0.0],["displaced_debt",0.017351811480796727,9.931775024708536,54.28379097886817,46.737764822157814,2.2159383929193246],["owners",1.282379454714149,105.75749122369626,543.9847626411207,497.6823116409236,0.0]]},{"year":14,"beginning_real_capital":328.9045849759546,"price_index":85.0,"nominal_output":118.4164811126802,"revenue":27.204120278170052,"benefit_cost":6.33673705412566,"government_interest":1.6907967680213274,"government_goods":17.169999999999998,"government_bonds":54.35330581135452,"treasury_cash":0.0,"bond_redemption":2.006586456023067,"firm_cash":27.90576253645083,"real_capital":341.69226880946485,"private_loan":16.638118439255155,"nonhousing_consumption":88.37694985419648,"net_investment":10.869531258483718,"net_equity_issuance_cash":10.683380811401541,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.152611658012627,"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",0.31778543594895065,13.407328932921398,72.45662187148443,63.09331262551247,0.0],["displaced_free",0.0416896874632866,10.858862276754998,59.13130602224835,51.10052836119999,0.0],["displaced_debt",0.018652903162283976,9.914513953773412,54.19353701319431,46.65653625305134,2.211855858528325],["owners",1.3173221971382685,106.31769587451299,547.0069762954269,500.31856882123765,0.0]]},{"year":15,"beginning_real_capital":341.69226880946485,"price_index":85.0,"nominal_output":119.77928568726313,"revenue":27.544821421815783,"benefit_cost":6.2295079809101175,"government_interest":1.6305991743406354,"government_goods":17.169999999999998,"government_bonds":51.83859154478948,"treasury_cash":0.0,"bond_redemption":2.514714266565033,"firm_cash":27.715177515499832,"real_capital":355.18638145565615,"private_loan":16.417328646521703,"nonhousing_consumption":89.1392899380005,"net_investment":11.469995749262623,"net_equity_issuance_cash":11.279410728311626,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.135439148430524,"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",0.341896185768053,13.593350015479496,73.42928112669017,63.96870595519763,0.0],["displaced_free",0.044535735369357926,10.837045505580749,59.01723140172941,50.997861202732935,0.0],["displaced_debt",0.019951666648951333,9.897692578387927,54.10558210921792,46.57737683947259,2.2078979273345043],["owners",1.3554161107988487,106.96003665267611,550.4554117869051,503.34134895376997,0.0]]},{"year":16,"beginning_real_capital":355.18638145565615,"price_index":85.0,"nominal_output":121.1791954606555,"revenue":27.894798865163878,"benefit_cost":6.127751862338101,"government_interest":1.5551577463436843,"government_goods":17.169999999999998,"government_bonds":48.79670228830739,"treasury_cash":0.0,"bond_redemption":3.0418892564820936,"firm_cash":27.5204718293823,"real_capital":369.41118472410886,"private_loan":16.196924053998494,"nonhousing_consumption":89.91811268247068,"net_investment":12.091082778184827,"net_equity_issuance_cash":11.896377092067294,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.118842746786474,"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",0.3663607831618452,13.773506024291049,74.37127332962639,64.81649893784024,0.0],["displaced_free",0.04737578995760581,10.816114870006823,58.90779016997032,50.89936409414975,0.0],["displaced_debt",0.021248164252029033,9.881281310262743,54.01977155692937,46.500147342412916,2.204045925232089],["owners",1.3967936499905973,107.68334335586978,554.3241861912852,506.7451452040931,0.0]]},{"year":17,"beginning_real_capital":369.41118472410886,"price_index":85.0,"nominal_output":122.61516452689752,"revenue":28.253791131724377,"benefit_cost":6.0313947938617325,"government_interest":1.4639010686492215,"government_goods":17.169999999999998,"government_bonds":45.20820701909396,"treasury_cash":0.0,"bond_redemption":3.588495269213425,"firm_cash":27.321971295262024,"real_capital":384.39124320404505,"private_loan":15.976894785555595,"nonhousing_consumption":90.71211481895173,"net_investment":12.733049707945781,"net_equity_issuance_cash":12.534549173825507,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.102781217590138,"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",0.39116902071821863,13.947566997652086,75.2813960661547,65.6356094007157,0.0],["displaced_free",0.05021010424550223,10.796005045049233,58.80264075842736,50.8047296237611,0.0],["displaced_debt",0.022542454066399025,9.865252694528577,53.93596180145663,46.42471856248743,2.200292684428987],["owners",1.441589450530931,108.48606032423692,558.6053809497872,510.52263681993844,0.0]]},{"year":18,"beginning_real_capital":384.39124320404505,"price_index":85.0,"nominal_output":124.08612391783939,"revenue":28.62153097945985,"benefit_cost":5.940345224719222,"government_interest":1.3562462105728188,"government_goods":17.169999999999998,"government_bonds":41.05326747492615,"treasury_cash":0.0,"bond_redemption":4.15493954416781,"firm_cash":27.120011791501224,"real_capital":400.15144447915617,"private_loan":15.75723164292834,"nonhousing_consumption":91.51995283399494,"net_investment":13.39617108384445,"net_equity_issuance_cash":13.19421158008365,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0872172442262897,"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",0.4163101856840856,14.115339910694745,76.15864005592024,66.42512899150468,0.0],["displaced_free",0.05303891208770803,10.776657083938865,58.701474948699946,50.71368039500643,0.0],["displaced_debt",0.02383459019950052,9.849581715570288,53.854022042197585,46.3509727791543,2.1966314262725417],["owners",1.4899403508843665,109.36626391061498,563.2891328961501,514.6647713440705,0.0]]},{"year":19,"beginning_real_capital":400.15144447915617,"price_index":85.0,"nominal_output":125.59099169835434,"revenue":28.997747924588587,"benefit_cost":5.854495694214635,"government_interest":1.2315980242477844,"government_goods":17.169999999999998,"government_bonds":36.31161326879998,"treasury_cash":0.0,"bond_redemption":4.74165420612617,"firm_cash":26.91493736887753,"real_capital":416.7170223307616,"private_loan":15.53792604364605,"nonhousing_consumption":92.3402505244897,"net_investment":14.080741173864638,"net_equity_issuance_cash":13.875666751240948,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0721169537108826,"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",0.4417731287202089,14.276668169173796,77.00218650548389,67.18432079611198,0.0],["displaced_free",0.055862430100487255,10.758017631985513,58.604013762015754,50.62596532699065,0.0],["displaced_debt",0.02512462313645518,9.834245513863973,53.773832752229914,46.278802418183396,2.1930559928229236],["owners",1.541985426023456,110.32168598115821,568.3637596206398,519.1608752054505,0.0]]},{"year":20,"beginning_real_capital":416.7170223307616,"price_index":85.0,"nominal_output":127.12868227053559,"revenue":29.3821705676339,"benefit_cost":5.773724656992712,"government_interest":1.0893483980639993,"government_goods":17.169999999999998,"government_bonds":30.962515756222793,"treasury_cash":0.0,"bond_redemption":5.34909751257719,"firm_cash":26.707098477242393,"real_capital":434.1135825419443,"private_loan":15.31896996669971,"nonhousing_consumption":93.17160609103028,"net_investment":14.787076179505306,"net_equity_issuance_cash":14.579237287870168,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.0574495221693274,"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",0.46754633280073177,14.431430635027112,77.81140201321365,67.91261475306877,0.0],["displaced_free",0.058680859338258465,10.740038269994034,58.5100040261126,50.54135656467781,0.0],["displaced_debt",0.026412600059668938,9.819223154886956,53.69528446999715,46.2081089641739,2.1895607694633883],["owners",1.5978660351223608,111.34973935750494,573.8158945638463,523.9987734470822,0.0]]}]},"capital_only__0.90__0.5__0.20":{"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},"experiment":{"mode":"capital_only","floor":0.9,"owner_q":0.5,"cap_rate":0.2,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-3.165132193210052,"firm_cash":0.219278172058468,"nominal_output":-0.9223354493456126,"total_dividend_payout_pct":-1.4735858039971683,"sum_net_investment_change":-12.092969897298133}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839265106145707,"real_capital":234.56749224281248,"private_loan":18.674151167733914,"nonhousing_consumption":76.64293957541703,"net_investment":8.515882175046343,"net_equity_issuance_cash":8.073554977515599,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006887196441135945,8.488586843091923,42.94816501185309,36.70740256472184,1.9047882610463052],["owners",1.0527493098800316,93.8527404314202,453.1062603311481,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56749224281248,"price_index":91.0,"nominal_output":107.39035141310325,"revenue":24.147587853275812,"benefit_cost":3.965587853275811,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.423120932051724,"real_capital":244.1288495409557,"private_loan":18.483433397819248,"nonhousing_consumption":78.3075162717929,"net_investment":8.700835141310336,"net_equity_issuance_cash":8.284690967216353,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"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",0.12123316787120393,11.47058734103058,58.220206793800145,50.42016413639815,0.0],["displaced_free",0.01713801151044124,10.370284486552398,52.8463222786442,45.583668072757796,0.0],["displaced_debt",0.007935096275831917,8.41361660063745,43.28994676746007,36.98293011269209,1.9071776991466693],["owners",1.0758497599502215,96.69077820507837,474.4360351896379,425.0144096926522,0.0]]},{"year":6,"beginning_real_capital":244.1288495409557,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"revenue":24.56979932581602,"benefit_cost":4.657942949737311,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99045131622898,"treasury_cash":0.0,"bond_redemption":0.009548683771019917,"firm_cash":30.017663278334645,"real_capital":253.95700880411766,"private_loan":18.304692454526986,"nonhousing_consumption":79.92934688666126,"net_investment":8.807542724295132,"net_equity_issuance_cash":8.402085070578051,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"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",0.14066770396844147,11.69008530266666,60.20833912624381,52.17892152263231,0.0],["displaced_free",0.019760020217704597,10.207508600207769,52.8555505208206,45.56141177775142,0.0],["displaced_debt",0.008932363341411054,8.709835922626036,45.427893941492975,38.87652085635656,1.787409432922607],["owners",1.0996745343108345,99.07542557515274,492.66627783716433,442.22507552857877,0.0]]},{"year":7,"beginning_real_capital":253.95700880411766,"price_index":88.33333333333333,"nominal_output":110.1731841267328,"revenue":24.9632960316832,"benefit_cost":5.258598238333773,"government_interest":1.7997135394868693,"government_goods":17.843333333333334,"government_bonds":59.92880039569975,"treasury_cash":0.0,"bond_redemption":0.06165092052922372,"firm_cash":29.632600375363346,"real_capital":263.98748310017766,"private_loan":18.118971311088245,"nonhousing_consumption":81.46959849854646,"net_investment":8.860252294853012,"net_equity_issuance_cash":8.475189391881711,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.5705465324081266,"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",0.16075851661100618,11.915184372892021,62.214764140337216,53.95555187724689,0.0],["displaced_free",0.02230163041826472,10.29119504259279,54.04374864197631,46.60163792872207,0.0],["displaced_debt",0.009983615096724678,8.991743496932214,47.50562765752057,40.7173290427119,1.8572114343874029],["owners",1.1239636298551228,100.984767096597,507.4929336562963,457.2895113808166,0.0]]},{"year":8,"beginning_real_capital":263.98748310017766,"price_index":87.14285714285714,"nominal_output":111.37946273975494,"revenue":25.324865684938736,"benefit_cost":5.8177503860990445,"government_interest":1.7978640118709925,"government_goods":17.602857142857143,"government_bonds":59.8224062515882,"treasury_cash":0.0,"bond_redemption":0.10639414411155546,"firm_cash":29.267121720499027,"real_capital":274.1375892234987,"private_loan":17.9277756612867,"nonhousing_consumption":82.93151311800372,"net_investment":8.845092478894074,"net_equity_issuance_cash":8.479613824029755,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":1.0708070262402496,"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",0.1815164629423775,12.144382862289035,64.23364665648323,55.744708220343114,0.0],["displaced_free",0.024856544048957194,10.509022029523214,55.89300852944444,48.238133906008194,0.0],["displaced_debt",0.01108063931689748,9.302094901622349,49.73746033614314,42.698140532037016,1.9119564980154535],["owners",1.1482072676140405,102.50698582784048,519.6380703906751,470.523869373694,0.0]]},{"year":9,"beginning_real_capital":274.1375892234987,"price_index":86.03448275862068,"nominal_output":112.44392187958096,"revenue":25.650980469895238,"benefit_cost":6.335958629126219,"government_interest":1.794672187547646,"government_goods":17.378965517241376,"government_bonds":59.6810221156082,"treasury_cash":0.0,"bond_redemption":0.14138413597999655,"firm_cash":28.929115723488636,"real_capital":284.344449280915,"private_loan":17.73047369635272,"nonhousing_consumption":84.2835371060452,"net_investment":8.781419256294384,"net_equity_issuance_cash":8.443413259283991,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.6308052558039923,"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",0.202949734586676,12.376458319160216,66.26003852249323,57.54185030150642,0.0],["displaced_free",0.027496632108795535,10.73924966918731,57.80240310067816,49.92997842187287,0.0],["displaced_debt",0.012227284002886533,9.64090008529701,52.12845290111127,44.82342324226266,1.9730196493397816],["owners",1.1720572000013165,103.69348477650718,529.5689523224926,482.10197330961256,0.0]]},{"year":10,"beginning_real_capital":284.344449280915,"price_index":85.0,"nominal_output":113.35602269674105,"revenue":25.93900567418526,"benefit_cost":6.812880917700944,"government_interest":1.7904306634682459,"government_goods":17.169999999999998,"government_bonds":59.51532802259213,"treasury_cash":0.0,"bond_redemption":0.16569409301607152,"firm_cash":28.62050794355042,"real_capital":294.54216042320087,"private_loan":17.526447965823294,"nonhousing_consumption":85.51796822579806,"net_investment":8.668054470942991,"net_equity_issuance_cash":8.359446691004777,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.249181206113944,"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",0.22506476916559287,12.610195572847585,68.28860430247104,59.3420968134004,0.0],["displaced_free",0.030224960718356324,10.98196385928114,59.774974427613806,51.6798299260289,0.0],["displaced_debt",0.013427435358941989,10.008693854475235,54.685980938432586,47.099735785765795,2.040257305294274],["owners",1.1951869012862233,104.53289384080566,537.169739266362,491.91950042732077,0.0]]},{"year":11,"beginning_real_capital":294.54216042320087,"price_index":85.0,"nominal_output":114.56063532410138,"revenue":26.240158831025347,"benefit_cost":6.692471021398653,"government_interest":1.7854598406777638,"government_goods":17.169999999999998,"government_bonds":58.923100053643196,"treasury_cash":0.0,"bond_redemption":0.5922279689489329,"firm_cash":28.449614697783936,"real_capital":305.3528593823036,"private_loan":17.302877310965137,"nonhousing_consumption":86.20154120886403,"net_investment":9.189094115237353,"net_equity_issuance_cash":9.018200869470869,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2074364730670224,"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",0.24766931281341867,12.816937236504652,69.3696064653838,60.31499876002189,0.0],["displaced_free",0.03311316602733246,10.929626701239078,59.50131608491021,51.433537417595666,0.0],["displaced_debt",0.014742556858107629,9.967105363161721,54.46852477470181,46.904025238408096,2.235706548581587],["owners",1.2214272712389078,104.88856030222671,539.2477062962598,493.5932249516551,0.0]]},{"year":12,"beginning_real_capital":305.3528593823036,"price_index":85.0,"nominal_output":115.8061891371471,"revenue":26.551547284286777,"benefit_cost":6.567789342170551,"government_interest":1.7676930016092958,"government_goods":17.169999999999998,"government_bonds":57.877035113136266,"treasury_cash":0.0,"bond_redemption":1.0460649405069322,"firm_cash":28.273332954270444,"real_capital":316.7993546225731,"private_loan":17.080897864399923,"nonhousing_consumption":86.90666818291803,"net_investment":9.729520954229073,"net_equity_issuance_cash":9.553239210715581,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.188891014854648,"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",0.2706633776369801,13.01879583140863,70.4250762426595,61.26492155957003,0.0],["displaced_free",0.03597847741823142,10.905475206079561,59.37503375727876,51.31988332272735,0.0],["displaced_debt",0.016048318308491242,9.949529577343394,54.37662524101122,46.82131565808656,2.21979446565214],["owners",1.250457658342979,105.28009485401168,541.3919154988603,495.43574048946675,0.0]]},{"year":13,"beginning_real_capital":316.7993546225731,"price_index":85.0,"nominal_output":117.09179386624199,"revenue":26.872948466560494,"benefit_cost":6.449494567407726,"government_interest":1.736311053394088,"government_goods":17.169999999999998,"government_bonds":56.35989226737758,"treasury_cash":0.0,"bond_redemption":1.5171428457586824,"firm_cash":28.091912983533007,"real_capital":328.9045849759546,"private_loan":16.85930402510799,"nonhousing_consumption":87.63234806586773,"net_investment":10.289445800374253,"net_equity_issuance_cash":10.108025829636814,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.170405368581938,"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",0.29403816868733473,13.215709551666242,71.45469046622871,62.19157436078232,0.0],["displaced_free",0.038837372292853105,10.881637054600825,59.25038982797816,51.207703786356824,0.0],["displaced_debt",0.017351811480796727,9.931775024708536,54.28379097886817,46.737764822157814,2.2159383929193246],["owners",1.282379454714149,105.75749122369626,543.9847626411207,497.6823116409236,0.0]]},{"year":14,"beginning_real_capital":328.9045849759546,"price_index":85.0,"nominal_output":118.4164811126802,"revenue":27.204120278170052,"benefit_cost":6.33673705412566,"government_interest":1.6907967680213274,"government_goods":17.169999999999998,"government_bonds":54.35330581135452,"treasury_cash":0.0,"bond_redemption":2.006586456023067,"firm_cash":27.90576253645083,"real_capital":341.69226880946485,"private_loan":16.638118439255155,"nonhousing_consumption":88.37694985419648,"net_investment":10.869531258483718,"net_equity_issuance_cash":10.683380811401541,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.152611658012627,"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",0.31778543594895065,13.407328932921398,72.45662187148443,63.09331262551247,0.0],["displaced_free",0.0416896874632866,10.858862276754998,59.13130602224835,51.10052836119999,0.0],["displaced_debt",0.018652903162283976,9.914513953773412,54.19353701319431,46.65653625305134,2.211855858528325],["owners",1.3173221971382685,106.31769587451299,547.0069762954269,500.31856882123765,0.0]]},{"year":15,"beginning_real_capital":341.69226880946485,"price_index":85.0,"nominal_output":119.77928568726313,"revenue":27.544821421815783,"benefit_cost":6.2295079809101175,"government_interest":1.6305991743406354,"government_goods":17.169999999999998,"government_bonds":51.83859154478948,"treasury_cash":0.0,"bond_redemption":2.514714266565033,"firm_cash":27.715177515499832,"real_capital":355.18638145565615,"private_loan":16.417328646521703,"nonhousing_consumption":89.1392899380005,"net_investment":11.469995749262623,"net_equity_issuance_cash":11.279410728311626,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.135439148430524,"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",0.341896185768053,13.593350015479496,73.42928112669017,63.96870595519763,0.0],["displaced_free",0.044535735369357926,10.837045505580749,59.01723140172941,50.997861202732935,0.0],["displaced_debt",0.019951666648951333,9.897692578387927,54.10558210921792,46.57737683947259,2.2078979273345043],["owners",1.3554161107988487,106.96003665267611,550.4554117869051,503.34134895376997,0.0]]},{"year":16,"beginning_real_capital":355.18638145565615,"price_index":85.0,"nominal_output":121.1791954606555,"revenue":27.894798865163878,"benefit_cost":6.127751862338101,"government_interest":1.5551577463436843,"government_goods":17.169999999999998,"government_bonds":48.79670228830739,"treasury_cash":0.0,"bond_redemption":3.0418892564820936,"firm_cash":27.5204718293823,"real_capital":369.41118472410886,"private_loan":16.196924053998494,"nonhousing_consumption":89.91811268247068,"net_investment":12.091082778184827,"net_equity_issuance_cash":11.896377092067294,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.118842746786474,"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",0.3663607831618452,13.773506024291049,74.37127332962639,64.81649893784024,0.0],["displaced_free",0.04737578995760581,10.816114870006823,58.90779016997032,50.89936409414975,0.0],["displaced_debt",0.021248164252029033,9.881281310262743,54.01977155692937,46.500147342412916,2.204045925232089],["owners",1.3967936499905973,107.68334335586978,554.3241861912852,506.7451452040931,0.0]]},{"year":17,"beginning_real_capital":369.41118472410886,"price_index":85.0,"nominal_output":122.61516452689752,"revenue":28.253791131724377,"benefit_cost":6.0313947938617325,"government_interest":1.4639010686492215,"government_goods":17.169999999999998,"government_bonds":45.20820701909396,"treasury_cash":0.0,"bond_redemption":3.588495269213425,"firm_cash":27.321971295262024,"real_capital":384.39124320404505,"private_loan":15.976894785555595,"nonhousing_consumption":90.71211481895173,"net_investment":12.733049707945781,"net_equity_issuance_cash":12.534549173825507,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.102781217590138,"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",0.39116902071821863,13.947566997652086,75.2813960661547,65.6356094007157,0.0],["displaced_free",0.05021010424550223,10.796005045049233,58.80264075842736,50.8047296237611,0.0],["displaced_debt",0.022542454066399025,9.865252694528577,53.93596180145663,46.42471856248743,2.200292684428987],["owners",1.441589450530931,108.48606032423692,558.6053809497872,510.52263681993844,0.0]]},{"year":18,"beginning_real_capital":384.39124320404505,"price_index":85.0,"nominal_output":124.08612391783939,"revenue":28.62153097945985,"benefit_cost":5.940345224719222,"government_interest":1.3562462105728188,"government_goods":17.169999999999998,"government_bonds":41.05326747492615,"treasury_cash":0.0,"bond_redemption":4.15493954416781,"firm_cash":27.120011791501224,"real_capital":400.15144447915617,"private_loan":15.75723164292834,"nonhousing_consumption":91.51995283399494,"net_investment":13.39617108384445,"net_equity_issuance_cash":13.19421158008365,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0872172442262897,"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",0.4163101856840856,14.115339910694745,76.15864005592024,66.42512899150468,0.0],["displaced_free",0.05303891208770803,10.776657083938865,58.701474948699946,50.71368039500643,0.0],["displaced_debt",0.02383459019950052,9.849581715570288,53.854022042197585,46.3509727791543,2.1966314262725417],["owners",1.4899403508843665,109.36626391061498,563.2891328961501,514.6647713440705,0.0]]},{"year":19,"beginning_real_capital":400.15144447915617,"price_index":85.0,"nominal_output":125.59099169835434,"revenue":28.997747924588587,"benefit_cost":5.854495694214635,"government_interest":1.2315980242477844,"government_goods":17.169999999999998,"government_bonds":36.31161326879998,"treasury_cash":0.0,"bond_redemption":4.74165420612617,"firm_cash":26.91493736887753,"real_capital":416.7170223307616,"private_loan":15.53792604364605,"nonhousing_consumption":92.3402505244897,"net_investment":14.080741173864638,"net_equity_issuance_cash":13.875666751240948,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0721169537108826,"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",0.4417731287202089,14.276668169173796,77.00218650548389,67.18432079611198,0.0],["displaced_free",0.055862430100487255,10.758017631985513,58.604013762015754,50.62596532699065,0.0],["displaced_debt",0.02512462313645518,9.834245513863973,53.773832752229914,46.278802418183396,2.1930559928229236],["owners",1.541985426023456,110.32168598115821,568.3637596206398,519.1608752054505,0.0]]},{"year":20,"beginning_real_capital":416.7170223307616,"price_index":85.0,"nominal_output":127.12868227053559,"revenue":29.3821705676339,"benefit_cost":5.773724656992712,"government_interest":1.0893483980639993,"government_goods":17.169999999999998,"government_bonds":30.962515756222793,"treasury_cash":0.0,"bond_redemption":5.34909751257719,"firm_cash":26.707098477242393,"real_capital":434.1135825419443,"private_loan":15.31896996669971,"nonhousing_consumption":93.17160609103028,"net_investment":14.787076179505306,"net_equity_issuance_cash":14.579237287870168,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.0574495221693274,"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",0.46754633280073177,14.431430635027112,77.81140201321365,67.91261475306877,0.0],["displaced_free",0.058680859338258465,10.740038269994034,58.5100040261126,50.54135656467781,0.0],["displaced_debt",0.026412600059668938,9.819223154886956,53.69528446999715,46.2081089641739,2.1895607694633883],["owners",1.5978660351223608,111.34973935750494,573.8158945638463,523.9987734470822,0.0]]}]},"capital_only__0.90__1.0__0.05":{"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},"experiment":{"mode":"capital_only","floor":0.9,"owner_q":1.0,"cap_rate":0.05,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":1.3229792328606882,"firm_cash":0.053661244998237656,"nominal_output":0.3688392400064133,"total_dividend_payout_pct":0.5892826394303441,"sum_net_investment_change":5.048929590872092}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839265106145707,"real_capital":234.56749224281248,"private_loan":18.674151167733914,"nonhousing_consumption":76.64293957541703,"net_investment":8.515882175046343,"net_equity_issuance_cash":8.073554977515599,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006887196441135945,8.488586843091923,42.94816501185309,36.70740256472184,1.9047882610463052],["owners",1.0527493098800316,93.8527404314202,453.1062603311481,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56749224281248,"price_index":91.0,"nominal_output":107.39035141310325,"revenue":24.147587853275812,"benefit_cost":3.965587853275811,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.423120932051724,"real_capital":244.1288495409557,"private_loan":18.483433397819248,"nonhousing_consumption":78.3075162717929,"net_investment":8.700835141310336,"net_equity_issuance_cash":8.284690967216353,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"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",0.12123316787120393,11.47058734103058,58.220206793800145,50.42016413639815,0.0],["displaced_free",0.01713801151044124,10.370284486552398,52.8463222786442,45.583668072757796,0.0],["displaced_debt",0.007935096275831917,8.41361660063745,43.28994676746007,36.98293011269209,1.9071776991466693],["owners",1.0758497599502215,96.69077820507837,474.4360351896379,425.0144096926522,0.0]]},{"year":6,"beginning_real_capital":244.1288495409557,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"revenue":24.56979932581602,"benefit_cost":4.657942949737311,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99045131622898,"treasury_cash":0.0,"bond_redemption":0.009548683771019917,"firm_cash":30.0410195446454,"real_capital":254.0612599498824,"private_loan":18.304692454526986,"nonhousing_consumption":79.83592182141824,"net_investment":8.900967789538157,"net_equity_issuance_cash":8.518866402131833,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"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",0.14066770396844147,11.69008530266666,60.20833912624381,52.17892152263231,0.0],["displaced_free",0.019760020217704597,10.207508600207769,52.8555505208206,45.56141177775142,0.0],["displaced_debt",0.008932363341411054,8.709835922626036,45.427893941492975,38.87652085635656,1.787409432922607],["owners",1.1003261039718641,98.84186291204517,492.66627783716433,441.1825640709313,0.0]]},{"year":7,"beginning_real_capital":254.0612599498824,"price_index":88.33333333333333,"nominal_output":110.1867502388264,"revenue":24.9666875597066,"benefit_cost":5.2587940831029005,"government_interest":1.7997135394868693,"government_goods":17.843333333333334,"government_bonds":59.925604712445484,"treasury_cash":0.0,"bond_redemption":0.06484660378349627,"firm_cash":29.7015853454255,"real_capital":264.41947687878275,"private_loan":18.11896967798004,"nonhousing_consumption":81.19365861829779,"net_investment":9.149758287195283,"net_equity_issuance_cash":8.810324087975381,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5705465324081266,"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",0.160759487114505,11.914743487016853,62.21254584662567,53.9535554129065,0.0],["displaced_free",0.022301671317138196,10.291064984175126,54.04309426000063,46.601048984943965,0.0],["displaced_debt",0.009983624340733393,8.99168470503679,47.505331849241706,40.717062815260924,1.8572277654694658],["owners",1.1265111677155846,100.29819244741458,507.6268129837315,454.1804941015,0.0]]},{"year":8,"beginning_real_capital":264.41947687878275,"price_index":87.14285714285714,"nominal_output":111.43411044741799,"revenue":25.3385276118545,"benefit_cost":5.818678988923997,"government_interest":1.7977681413733644,"government_goods":17.602857142857143,"government_bonds":59.80638137374549,"treasury_cash":0.0,"bond_redemption":0.11922333869999413,"firm_cash":29.391563433337254,"real_capital":275.20350134851566,"private_loan":17.927772478852518,"nonhousing_consumption":82.43374626665073,"net_investment":9.397507037910117,"net_equity_issuance_cash":9.08748512582187,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.0708070262402496,"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",0.18151979029438728,12.142533014789215,64.22421209728562,55.73621711706525,0.0],["displaced_free",0.024856625313474223,10.508661291581053,55.89116870023124,48.236478059716305,0.0],["displaced_debt",0.011080657450481464,9.301933300475476,49.73663614085852,42.69739875628086,1.911971991275208],["owners",1.1542401855285962,101.2760399710458,520.1866609058222,464.8736260966037,0.0]]},{"year":9,"beginning_real_capital":275.20350134851566,"price_index":86.03448275862068,"nominal_output":112.5749063856223,"revenue":25.683726596405577,"benefit_cost":6.338582592788709,"government_interest":1.7941914412123645,"government_goods":17.378965517241376,"government_bonds":59.63439432858236,"treasury_cash":0.0,"bond_redemption":0.17198704516312802,"firm_cash":29.11038052117103,"real_capital":286.4053620955655,"private_loan":17.730472973371313,"nonhousing_consumption":83.5584779153156,"net_investment":9.63746295306531,"net_equity_issuance_cash":9.356280040899088,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.6308052558039923,"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",0.2029561636609639,12.37175619614812,66.23574788479992,57.519988727582444,0.0],["displaced_free",0.027496650194786625,10.738796020036245,57.80005960027631,49.927869271511206,0.0],["displaced_debt",0.01222728784305761,9.640697743532453,52.12740762635336,44.82248249498055,1.9729950548120594],["owners",1.1833923314745185,101.91440765168349,530.9091356051483,473.8305125288692,0.0]]},{"year":10,"beginning_real_capital":286.4053620955655,"price_index":85.0,"nominal_output":113.60187943966514,"revenue":26.000469859916286,"benefit_cost":6.818689834958798,"government_interest":1.7890318298574708,"government_goods":17.169999999999998,"government_bonds":59.41164613348234,"treasury_cash":0.0,"bond_redemption":0.22274819510001898,"firm_cash":28.905918786025712,"real_capital":298.23542631176343,"private_loan":17.519250952317016,"nonhousing_consumption":84.3763248558969,"net_investment":10.055554583768242,"net_equity_issuance_cash":9.851092848622923,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.249181206113944,"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",0.2250734983181825,12.600726288625332,68.23909170523048,59.29753547588391,0.0],["displaced_free",0.030292688156130895,10.773956674351775,58.687355160009275,50.70097258518482,0.0],["displaced_debt",0.013469770319847583,9.749263180403801,53.32948068184995,45.87888555484142,2.112220210542955],["owners",1.2151840813710653,102.21250826460935,542.1816545105289,481.00003889227935,0.0]]},{"year":11,"beginning_real_capital":298.23542631176343,"price_index":85.0,"nominal_output":114.98970033579401,"revenue":26.3474250839485,"benefit_cost":6.699169097470628,"government_interest":1.7823493840044702,"government_goods":17.169999999999998,"government_bonds":58.715739531008936,"treasury_cash":0.0,"bond_redemption":0.6959066024734044,"firm_cash":28.686172729730913,"real_capital":310.66412190554917,"private_loan":17.303391295034476,"nonhousing_consumption":85.25530908107612,"net_investment":10.56439125471789,"net_equity_issuance_cash":10.344645198423093,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.2074364730670224,"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",0.24767944398620734,12.799279641789015,69.27727917275303,60.23190419665419,0.0],["displaced_free",0.033107237205477986,10.780601922831096,58.722101557286784,50.73224434273457,0.0],["displaced_debt",0.014739533009744881,9.777726062555388,53.478306209439936,46.012828529672404,2.158596572825405],["owners",1.249344678072167,102.9849872247807,545.4915054748328,484.635233998968,0.0]]},{"year":12,"beginning_real_capital":310.66412190554917,"price_index":85.0,"nominal_output":116.40684084630452,"revenue":26.701710211576128,"benefit_cost":6.583145394674378,"government_interest":1.761472185930268,"government_goods":17.169999999999998,"government_bonds":57.52864690003745,"treasury_cash":0.0,"bond_redemption":1.1870926309714838,"firm_cash":28.469258905110706,"real_capital":323.739270689958,"private_loan":17.086866344470472,"nonhousing_consumption":86.12296437955699,"net_investment":11.113876466747527,"net_equity_issuance_cash":10.896962642127319,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.188891014854648,"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",0.2706577798252706,12.993887974143995,70.29483908049147,61.1477081136188,0.0],["displaced_free",0.035921742810661565,10.792696309234211,58.78534017900241,50.78915910227864,0.0],["displaced_debt",0.016013209189533143,9.805008692295546,53.620960482591094,46.141217375508454,2.1652495056400434],["owners",1.2863779406959397,103.75249012835475,549.0562753671195,488.24701236872824,0.0]]},{"year":13,"beginning_real_capital":323.739270689958,"price_index":85.0,"nominal_output":117.8554819743752,"revenue":27.063870493593797,"benefit_cost":6.472358790738726,"government_interest":1.7258594070011235,"government_goods":17.169999999999998,"government_bonds":55.832994604183504,"treasury_cash":0.0,"bond_redemption":1.6956522958539484,"firm_cash":28.248657707040596,"real_capital":337.48057986941427,"private_loan":16.86980938401431,"nonhousing_consumption":87.00536917183739,"net_investment":11.680112802537806,"net_equity_issuance_cash":11.459511604467696,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.170405368581938,"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",0.2940052519892599,13.182817664629582,71.28270674316121,62.036789010021565,0.0],["displaced_free",0.0387385725008433,10.807354504665462,58.86198433812007,50.858138845484525,0.0],["displaced_debt",0.017290014839275284,9.83496506971008,53.77759513573898,46.282188563341556,2.1705696045616385],["owners",1.3263457249830128,104.59137970281085,552.9677048360271,492.1947280132276,0.0]]},{"year":14,"beginning_real_capital":337.48057986941427,"price_index":85.0,"nominal_output":119.33444264278823,"revenue":27.433610660697056,"benefit_cost":6.366667477341347,"government_interest":1.674989838125505,"government_goods":17.169999999999998,"government_bonds":53.6110412589533,"treasury_cash":0.0,"bond_redemption":2.2219533452302054,"firm_cash":28.024883994583234,"real_capital":351.90879001191,"private_loan":16.652164023289966,"nonhousing_consumption":87.90046402166685,"net_investment":12.263978621121382,"net_equity_issuance_cash":12.04020490866402,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.152611658012627,"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",0.31771168245626435,13.36597504932846,72.24039241478934,62.89870611448687,0.0],["displaced_free",0.04155845941852514,10.824384140291409,58.951028184530244,50.93827830725369,0.0],["displaced_debt",0.01857028166706555,9.867704139401722,53.94877981386523,46.436254773655165,2.1764536072434537],["owners",1.3693638755273834,105.49724642917478,557.211436834056,496.45763025494017,0.0]]},{"year":15,"beginning_real_capital":351.90879001191,"price_index":85.0,"nominal_output":120.84264082058083,"revenue":27.810660205145204,"benefit_cost":6.265967436242812,"government_interest":1.608331237768599,"government_goods":17.169999999999998,"government_bonds":50.8446797278195,"treasury_cash":0.0,"bond_redemption":2.7663615311337946,"firm_cash":27.798249166498977,"real_capital":367.0448341137653,"private_loan":16.43386912383074,"nonhousing_consumption":88.8070033340038,"net_investment":12.865637486577029,"net_equity_issuance_cash":12.639002658492773,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.135439148430524,"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",0.341766961333375,13.543161751082874,73.16685882919148,63.732525887448816,0.0],["displaced_free",0.04438204265972952,10.843726734439128,59.05216593170786,51.02930227971355,0.0],["displaced_debt",0.019854369310943365,9.903251070390882,54.134646119690885,46.603534448898266,2.1829489945922833],["owners",1.4155480002269127,106.46839827259939,561.777873667167,501.0277565769383,0.0]]},{"year":16,"beginning_real_capital":367.0448341137653,"price_index":85.0,"nominal_output":122.37900219131082,"revenue":28.194750547827702,"benefit_cost":6.170141420264347,"government_interest":1.5253403918345851,"government_goods":17.169999999999998,"government_bonds":47.515410992090736,"treasury_cash":0.0,"bond_redemption":3.329268735728771,"firm_cash":27.569076774289897,"real_capital":382.9099038649074,"private_loan":16.21486225018212,"nonhousing_consumption":89.72369290284007,"net_investment":13.485309288470745,"net_equity_issuance_cash":13.256136896261664,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.118842746786474,"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",0.3661605165201374,13.714222741735874,74.06129538162547,64.5375187846394,0.0],["displaced_free",0.047209942577486674,10.865334373653535,59.1651470517832,51.13098528778134,0.0],["displaced_debt",0.02114264503828819,9.941604475353255,54.335186799232716,46.78402106048592,2.190068736486203],["owners",1.465015545255411,107.50273421594227,566.6556979550414,505.8952198397283,0.0]]},{"year":17,"beginning_real_capital":382.9099038649074,"price_index":85.0,"nominal_output":123.94247174185578,"revenue":28.585617935463944,"benefit_cost":6.079060600972348,"government_interest":1.425462329762722,"government_goods":17.169999999999998,"government_bonds":43.60431598736186,"treasury_cash":0.0,"bond_redemption":3.9110950047288764,"firm_cash":27.337694462275138,"real_capital":399.52549161897406,"private_loan":15.99508071763388,"nonhousing_consumption":90.6492221508991,"net_investment":14.123249590956675,"net_equity_issuance_cash":13.891867278941918,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.102781217590138,"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",0.39088141586182734,13.879036365757269,74.9230659647439,65.31311230944597,0.0],["displaced_free",0.050042767412057904,10.889157878788398,59.28971439889358,51.2430959001807,0.0],["displaced_debt",0.022435477582689604,9.982752883899211,54.55034187659718,46.97766063011393,2.1978153254824004],["owners",1.5178858548814655,108.59789005425927,571.8323259375009,511.0488943729848,0.0]]},{"year":18,"beginning_real_capital":399.52549161897406,"price_index":85.0,"nominal_output":125.5320211852792,"revenue":28.983005296319803,"benefit_cost":5.992586492402234,"government_interest":1.3081294796208558,"government_goods":17.169999999999998,"government_bonds":39.09202666306514,"treasury_cash":0.0,"bond_redemption":4.512289324296715,"firm_cash":27.104432360831154,"real_capital":416.91343353497894,"private_loan":15.774461897599652,"nonhousing_consumption":91.58227055667506,"net_investment":14.779750628604148,"net_equity_issuance_cash":14.546488527160164,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.0872172442262897,"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",0.41591843103042847,14.03751311323171,75.75170255284554,66.05888523873746,0.0],["displaced_free",0.05288111350243788,10.91514514525637,59.42559553075227,51.365388918853505,0.0],["displaced_debt",0.023733235347596825,10.026677669786368,54.78001395966727,47.18436550487701,2.206188200342277],["owners",1.5742803154291076,109.75126178402294,577.2940239453383,516.4765260424609,0.0]]},{"year":19,"beginning_real_capital":416.91343353497894,"price_index":85.0,"nominal_output":127.14665517173637,"revenue":29.386663792934094,"benefit_cost":5.910572886471898,"government_interest":1.1727607998919543,"government_goods":17.169999999999998,"government_bonds":33.9586965564949,"treasury_cash":0.0,"bond_redemption":5.133330106570244,"firm_cash":26.8696215376553,"real_capital":435.09595273775284,"private_loan":15.552943416328779,"nonhousing_consumption":92.52151384937854,"net_investment":15.455141322357832,"net_equity_issuance_cash":15.220330499181978,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.0721169537108826,"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",0.4412601007763864,14.189593686298322,76.54689509175594,66.77455852375681,0.0],["displaced_free",0.05572556452538747,10.94324113123574,59.57250264698426,51.4976053234623,0.0],["displaced_debt",0.025036285237425494,10.073354479863994,55.02407571170716,47.40402108171292,2.215184812708738],["owners",1.6343225006479125,110.96003320825837,583.0260391186188,522.16486215651,0.0]]},{"year":20,"beginning_real_capital":435.09595273775284,"price_index":85.0,"nominal_output":128.7854162840273,"revenue":29.796354071006824,"benefit_cost":5.832867693125163,"government_interest":1.018760896694847,"government_goods":17.169999999999998,"government_bonds":28.183971075308083,"treasury_cash":0.0,"bond_redemption":5.774725481186817,"firm_cash":26.662963779196556,"real_capital":454.23391909165133,"private_loan":15.325847553927316,"nonhousing_consumption":93.34814488321359,"net_investment":16.267271400813698,"net_equity_issuance_cash":16.060613642354955,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0574495221693274,"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",0.46689479101385223,14.335246902959039,77.30848053834791,67.4599854256896,0.0],["displaced_free",0.058618371501355,10.845844689763693,59.06324020791474,51.03926912829973,0.0],["displaced_debt",0.02637214325155175,9.956587017302514,54.413526887856285,46.85452714024713,2.270958624014631],["owners",1.6989333433165585,112.22120218025452,590.54846681627,528.0997749659036,0.0]]}]},"capital_only__0.90__1.0__0.10":{"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},"experiment":{"mode":"capital_only","floor":0.9,"owner_q":1.0,"cap_rate":0.1,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":1.291715525559023,"firm_cash":0.1633298160107044,"nominal_output":0.3514365553071608,"total_dividend_payout_pct":0.5614789275135479,"sum_net_investment_change":4.929796883361718}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839265106145707,"real_capital":234.56749224281248,"private_loan":18.674151167733914,"nonhousing_consumption":76.64293957541703,"net_investment":8.515882175046343,"net_equity_issuance_cash":8.073554977515599,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006887196441135945,8.488586843091923,42.94816501185309,36.70740256472184,1.9047882610463052],["owners",1.0527493098800316,93.8527404314202,453.1062603311481,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56749224281248,"price_index":91.0,"nominal_output":107.39035141310325,"revenue":24.147587853275812,"benefit_cost":3.965587853275811,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.423120932051724,"real_capital":244.1288495409557,"private_loan":18.483433397819248,"nonhousing_consumption":78.3075162717929,"net_investment":8.700835141310336,"net_equity_issuance_cash":8.284690967216353,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"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",0.12123316787120393,11.47058734103058,58.220206793800145,50.42016413639815,0.0],["displaced_free",0.01713801151044124,10.370284486552398,52.8463222786442,45.583668072757796,0.0],["displaced_debt",0.007935096275831917,8.41361660063745,43.28994676746007,36.98293011269209,1.9071776991466693],["owners",1.0758497599502215,96.69077820507837,474.4360351896379,425.0144096926522,0.0]]},{"year":6,"beginning_real_capital":244.1288495409557,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"revenue":24.56979932581602,"benefit_cost":4.657942949737311,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99045131622898,"treasury_cash":0.0,"bond_redemption":0.009548683771019917,"firm_cash":30.0410195446454,"real_capital":254.0612599498824,"private_loan":18.304692454526986,"nonhousing_consumption":79.83592182141824,"net_investment":8.900967789538157,"net_equity_issuance_cash":8.518866402131833,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"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",0.14066770396844147,11.69008530266666,60.20833912624381,52.17892152263231,0.0],["displaced_free",0.019760020217704597,10.207508600207769,52.8555505208206,45.56141177775142,0.0],["displaced_debt",0.008932363341411054,8.709835922626036,45.427893941492975,38.87652085635656,1.787409432922607],["owners",1.1003261039718641,98.84186291204517,492.66627783716433,441.1825640709313,0.0]]},{"year":7,"beginning_real_capital":254.0612599498824,"price_index":88.33333333333333,"nominal_output":110.1867502388264,"revenue":24.9666875597066,"benefit_cost":5.2587940831029005,"government_interest":1.7997135394868693,"government_goods":17.843333333333334,"government_bonds":59.925604712445484,"treasury_cash":0.0,"bond_redemption":0.06484660378349627,"firm_cash":29.7015853454255,"real_capital":264.41947687878275,"private_loan":18.11896967798004,"nonhousing_consumption":81.19365861829779,"net_investment":9.149758287195283,"net_equity_issuance_cash":8.810324087975381,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5705465324081266,"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",0.160759487114505,11.914743487016853,62.21254584662567,53.9535554129065,0.0],["displaced_free",0.022301671317138196,10.291064984175126,54.04309426000063,46.601048984943965,0.0],["displaced_debt",0.009983624340733393,8.99168470503679,47.505331849241706,40.717062815260924,1.8572277654694658],["owners",1.1265111677155846,100.29819244741458,507.6268129837315,454.1804941015,0.0]]},{"year":8,"beginning_real_capital":264.41947687878275,"price_index":87.14285714285714,"nominal_output":111.43411044741799,"revenue":25.3385276118545,"benefit_cost":5.818678988923997,"government_interest":1.7977681413733644,"government_goods":17.602857142857143,"government_bonds":59.80638137374549,"treasury_cash":0.0,"bond_redemption":0.11922333869999413,"firm_cash":29.391563433337254,"real_capital":275.20350134851566,"private_loan":17.927772478852518,"nonhousing_consumption":82.43374626665073,"net_investment":9.397507037910117,"net_equity_issuance_cash":9.08748512582187,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.0708070262402496,"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",0.18151979029438728,12.142533014789215,64.22421209728562,55.73621711706525,0.0],["displaced_free",0.024856625313474223,10.508661291581053,55.89116870023124,48.236478059716305,0.0],["displaced_debt",0.011080657450481464,9.301933300475476,49.73663614085852,42.69739875628086,1.911971991275208],["owners",1.1542401855285962,101.2760399710458,520.1866609058222,464.8736260966037,0.0]]},{"year":9,"beginning_real_capital":275.20350134851566,"price_index":86.03448275862068,"nominal_output":112.5749063856223,"revenue":25.683726596405577,"benefit_cost":6.338582592788709,"government_interest":1.7941914412123645,"government_goods":17.378965517241376,"government_bonds":59.63439432858236,"treasury_cash":0.0,"bond_redemption":0.17198704516312802,"firm_cash":29.11038052117103,"real_capital":286.4053620955655,"private_loan":17.730472973371313,"nonhousing_consumption":83.5584779153156,"net_investment":9.63746295306531,"net_equity_issuance_cash":9.356280040899088,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.6308052558039923,"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",0.2029561636609639,12.37175619614812,66.23574788479992,57.519988727582444,0.0],["displaced_free",0.027496650194786625,10.738796020036245,57.80005960027631,49.927869271511206,0.0],["displaced_debt",0.01222728784305761,9.640697743532453,52.12740762635336,44.82248249498055,1.9729950548120594],["owners",1.1833923314745185,101.91440765168349,530.9091356051483,473.8305125288692,0.0]]},{"year":10,"beginning_real_capital":286.4053620955655,"price_index":85.0,"nominal_output":113.60187943966514,"revenue":26.000469859916286,"benefit_cost":6.818689834958798,"government_interest":1.7890318298574708,"government_goods":17.169999999999998,"government_bonds":59.41164613348234,"treasury_cash":0.0,"bond_redemption":0.22274819510001898,"firm_cash":28.859175000125628,"real_capital":298.0154555545866,"private_loan":17.526457359930113,"nonhousing_consumption":84.56329999949722,"net_investment":9.86857944016792,"net_equity_issuance_cash":9.617373919122517,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.249181206113944,"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",0.2250734983181825,12.600726288625332,68.23909170523048,59.29753547588391,0.0],["displaced_free",0.030224711951905615,10.98196385928114,59.774974427613806,51.6798299260289,0.0],["displaced_debt",0.013427379686829373,10.008693854475235,54.685980938432586,47.099735785765795,2.0401561344119976],["owners",1.2139196309759535,102.21250826460935,539.7375349863418,481.00003889227935,0.0]]},{"year":11,"beginning_real_capital":298.0154555545866,"price_index":85.0,"nominal_output":114.9642497336368,"revenue":26.3410624334092,"benefit_cost":6.702385484836277,"government_interest":1.7823493840044702,"government_goods":17.169999999999998,"government_bonds":58.72531856891389,"treasury_cash":0.0,"bond_redemption":0.6863275645684537,"firm_cash":28.655903423786228,"real_capital":310.2717654708007,"private_loan":17.302886705071955,"nonhousing_consumption":85.37638630485482,"net_investment":10.417863428781985,"net_equity_issuance_cash":10.214591852442586,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.2074364730670224,"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",0.24767637916923083,12.800619404638748,69.28428446869934,60.238208963005874,0.0],["displaced_free",0.03311291726088175,10.929626701239078,59.50131608491021,51.433537417595666,0.0],["displaced_debt",0.014742501185995011,9.967105363161721,54.46852477470181,46.9040252384081,2.235706548581584],["owners",1.2471992577428963,102.939897865265,543.4863110250026,484.42304877771767,0.0]]},{"year":12,"beginning_real_capital":310.2717654708007,"price_index":85.0,"nominal_output":116.36271617268153,"revenue":26.690679043170384,"benefit_cost":6.581660163026189,"government_interest":1.7617595570674167,"government_goods":17.169999999999998,"government_bonds":57.54805924583711,"treasury_cash":0.0,"bond_redemption":1.1772593230767798,"firm_cash":28.451244484210246,"real_capital":323.2102291290627,"private_loan":17.08090725850674,"nonhousing_consumption":86.19502206315882,"net_investment":10.997694109522712,"net_equity_issuance_cash":10.79303516994673,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.188891014854648,"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",0.27065582421780104,12.995814664260479,70.30491327717898,61.15677489063755,0.0],["displaced_free",0.0359782286517807,10.905475206079561,59.37503375727876,51.31988332272735,0.0],["displaced_debt",0.016048262636378624,9.949529577343394,54.37662524101122,46.82131565808656,2.21979446565214],["owners",1.2835371820292008,103.66184772465071,547.2369698215132,487.8204598807092,0.0]]},{"year":13,"beginning_real_capital":323.2102291290627,"price_index":85.0,"nominal_output":117.79767050519206,"revenue":27.049417626298016,"benefit_cost":6.467642427525436,"government_interest":1.7264417773751133,"government_goods":17.169999999999998,"government_bonds":55.86272582443964,"treasury_cash":0.0,"bond_redemption":1.685333421397469,"firm_cash":28.242234290360706,"real_capital":336.85329697216287,"private_loan":16.859313419214807,"nonhousing_consumption":87.03106283855693,"net_investment":11.596607666635123,"net_equity_issuance_cash":11.387597472785584,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.170405368581938,"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",0.2940055492420314,13.185300885076732,71.295690902362,62.048474753302266,0.0],["displaced_free",0.03883712352640239,10.881637054600825,59.25038982797816,51.207703786356824,0.0],["displaced_debt",0.01735175580868411,9.931775024708536,54.28379097886815,46.73776482215781,2.215938392919326],["owners",1.3230109364450173,104.46713882154584,551.4234779800854,491.6100650425687,0.0]]},{"year":14,"beginning_real_capital":336.85329697216287,"price_index":85.0,"nominal_output":119.26785640745364,"revenue":27.416964101863407,"benefit_cost":6.359407136289027,"government_interest":1.6758817747331893,"government_goods":17.169999999999998,"government_bonds":53.65105063359845,"treasury_cash":0.0,"bond_redemption":2.2116751908411914,"firm_cash":28.029424517712442,"real_capital":351.2245375348731,"private_loan":16.638127833361974,"nonhousing_consumption":87.88230192914993,"net_investment":12.215554478303702,"net_equity_issuance_cash":12.002744705655438,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.152611658012627,"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",0.3177155615414517,13.36887907367726,72.2555768558288,62.9123721114224,0.0],["displaced_free",0.04168943869683588,10.858862276754998,59.13130602224835,51.10052836119999,0.0],["displaced_debt",0.018652847490171355,9.914513953773412,54.193537013194316,46.65653625305135,2.211855858528319],["owners",1.3657518979151788,105.35022507660561,556.017662698608,495.76576506637934,0.0]]},{"year":15,"beginning_real_capital":351.2245375348731,"price_index":85.0,"nominal_output":120.77210276138241,"revenue":27.7930256903456,"benefit_cost":6.256886575402904,"government_interest":1.6095315190079535,"government_goods":17.169999999999998,"government_bonds":50.894443037663706,"treasury_cash":0.0,"bond_redemption":2.756607595934746,"firm_cash":27.813149566484967,"real_capital":366.3477152140761,"private_loan":16.417338040628525,"nonhousing_consumption":88.74740173405985,"net_investment":12.854701027322562,"net_equity_issuance_cash":12.638426076095088,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.135439148430524,"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",0.34177557678547404,13.546318525946438,73.18336484155,63.747381298571476,0.0],["displaced_free",0.04453548660290721,10.837045505580749,59.01723140172941,50.997861202732935,0.0],["displaced_debt",0.01995161097683871,9.897692578387929,54.10558210921792,46.577376839472606,2.207897927334499],["owners",1.4118907540789771,106.30953656955587,561.01122277994,500.28017209202767,0.0]]},{"year":16,"beginning_real_capital":366.3477152140761,"price_index":85.0,"nominal_output":122.3092263929677,"revenue":28.177306598241927,"benefit_cost":6.159968293774347,"government_interest":1.5268332911299112,"government_goods":17.169999999999998,"government_bonds":47.57393802432603,"treasury_cash":0.0,"bond_redemption":3.3205050133376703,"firm_cash":27.593758758252854,"real_capital":382.24684630346354,"private_loan":16.196933448105316,"nonhousing_consumption":89.6249649669884,"net_investment":13.5142614259793,"net_equity_issuance_cash":13.294870617747186,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.118842746786474,"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",0.36617478648686197,13.717433105811166,74.07808159901263,64.55262638028785,0.0],["displaced_free",0.04737554119115509,10.816114870006823,58.90779016997032,50.89936409414975,0.0],["displaced_debt",0.021248108579916408,9.881281310262743,54.01977155692937,46.500147342412916,2.204045925232089],["owners",1.4615601134671294,107.34298449652326,566.3931774286007,505.14345645422713,0.0]]},{"year":17,"beginning_real_capital":382.24684630346354,"price_index":85.0,"nominal_output":123.87804599945893,"revenue":28.56951149986473,"benefit_cost":6.0685245108698105,"government_interest":1.427218140729781,"government_goods":17.169999999999998,"government_bonds":43.670169176060895,"treasury_cash":0.0,"bond_redemption":3.903768848265141,"firm_cash":27.371607171421104,"real_capital":398.94622828598534,"private_loan":15.976904179662418,"nonhousing_consumption":90.5135713143154,"net_investment":14.194474685143533,"net_equity_issuance_cash":13.972323098311785,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.102781217590138,"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",0.39090195485273244,13.882074561951018,74.93895195791382,65.32740970329891,0.0],["displaced_free",0.05020985547905151,10.796005045049233,58.80264075842736,50.8047296237611,0.0],["displaced_debt",0.0225423983942864,9.865252694528577,53.93596180145663,46.42471856248743,2.200292684428987],["owners",1.5148944768714148,108.44814861255354,572.1508178664109,510.34422876495785,0.0]]},{"year":18,"beginning_real_capital":398.94622828598534,"price_index":85.0,"nominal_output":125.4773916090571,"revenue":28.969347902264275,"benefit_cost":5.98241348174796,"government_interest":1.3101050752818268,"government_goods":17.169999999999998,"government_bonds":39.1633398308264,"treasury_cash":0.0,"bond_redemption":4.50682934523449,"firm_cash":27.147053921745513,"real_capital":416.4704721636787,"private_loan":15.757241037035163,"nonhousing_consumption":91.41178431301772,"net_investment":14.895607296039373,"net_equity_issuance_cash":14.671054046363782,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.0872172442262897,"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",0.4159454906454097,14.04013142214148,75.76539305694891,66.0712066924305,0.0],["displaced_free",0.05303866332125731,10.776657083938865,58.701474948699946,50.71368039500643,0.0],["displaced_debt",0.023834534527387895,9.849581715570288,53.854022042197585,46.3509727791543,2.1966314262725417],["owners",1.572030315023217,109.6223020280448,578.2698370671968,515.8696566025637,0.0]]},{"year":19,"beginning_real_capital":416.4704721636787,"price_index":85.0,"nominal_output":127.10611293290819,"revenue":29.37652823322705,"benefit_cost":5.901481687423958,"government_interest":1.174900194924792,"government_goods":17.169999999999998,"government_bonds":34.0331934799481,"treasury_cash":0.0,"bond_redemption":5.1301463508783005,"firm_cash":26.92046044288599,"real_capital":434.844536521858,"private_loan":15.537935437752871,"nonhousing_consumption":92.3181582284558,"net_investment":15.617954704452387,"net_equity_issuance_cash":15.391361225592862,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.0721169537108826,"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",0.4412935186777019,14.19152716288123,76.55700477323518,66.78365723708814,0.0],["displaced_free",0.05586218133403654,10.758017631985513,58.604013762015754,50.62596532699065,0.0],["displaced_debt",0.025124567464342558,9.834245513863973,53.77383275222992,46.2788024181834,2.1930559928229254],["owners",1.6331061550152666,110.86244228512143,584.7344916264009,521.7056107535126,0.0]]},{"year":20,"beginning_real_capital":434.844536521858,"price_index":85.0,"nominal_output":128.76308652500623,"revenue":29.79077163125156,"benefit_cost":5.825565968968167,"government_interest":1.020995804398443,"government_goods":17.169999999999998,"government_bonds":28.258983622063152,"treasury_cash":0.0,"bond_redemption":5.7742098578849514,"firm_cash":26.6921889879519,"real_capital":454.0937629651686,"private_loan":15.318979360806534,"nonhousing_consumption":93.23124404819222,"net_investment":16.361842476814004,"net_equity_issuance_cash":16.133571021879916,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0574495221693274,"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",0.4669339486191172,14.336218090224653,77.31355864169754,67.46455571870425,0.0],["displaced_free",0.05868061057180775,10.74003826999403,58.51000402611258,50.54135656467779,0.0],["displaced_debt",0.026412544387556313,9.819223154886956,53.69528446999715,46.2081089641739,2.189560769463384],["owners",1.698262677865101,112.165322064027,591.5277618016697,527.8368097130682,0.0]]}]},"capital_only__0.90__1.0__0.20":{"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},"experiment":{"mode":"capital_only","floor":0.9,"owner_q":1.0,"cap_rate":0.2,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":1.291715525559023,"firm_cash":0.1633298160107044,"nominal_output":0.3514365553071608,"total_dividend_payout_pct":0.5614789275135479,"sum_net_investment_change":4.929796883361718}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839265106145707,"real_capital":234.56749224281248,"private_loan":18.674151167733914,"nonhousing_consumption":76.64293957541703,"net_investment":8.515882175046343,"net_equity_issuance_cash":8.073554977515599,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.0,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006887196441135945,8.488586843091923,42.94816501185309,36.70740256472184,1.9047882610463052],["owners",1.0527493098800316,93.8527404314202,453.1062603311481,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56749224281248,"price_index":91.0,"nominal_output":107.39035141310325,"revenue":24.147587853275812,"benefit_cost":3.965587853275811,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.423120932051724,"real_capital":244.1288495409557,"private_loan":18.483433397819248,"nonhousing_consumption":78.3075162717929,"net_investment":8.700835141310336,"net_equity_issuance_cash":8.284690967216353,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.0,"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",0.12123316787120393,11.47058734103058,58.220206793800145,50.42016413639815,0.0],["displaced_free",0.01713801151044124,10.370284486552398,52.8463222786442,45.583668072757796,0.0],["displaced_debt",0.007935096275831917,8.41361660063745,43.28994676746007,36.98293011269209,1.9071776991466693],["owners",1.0758497599502215,96.69077820507837,474.4360351896379,425.0144096926522,0.0]]},{"year":6,"beginning_real_capital":244.1288495409557,"price_index":89.61538461538461,"nominal_output":108.83919730326409,"revenue":24.56979932581602,"benefit_cost":4.657942949737311,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99045131622898,"treasury_cash":0.0,"bond_redemption":0.009548683771019917,"firm_cash":30.0410195446454,"real_capital":254.0612599498824,"private_loan":18.304692454526986,"nonhousing_consumption":79.83592182141824,"net_investment":8.900967789538157,"net_equity_issuance_cash":8.518866402131833,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.18685013048605328,"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",0.14066770396844147,11.69008530266666,60.20833912624381,52.17892152263231,0.0],["displaced_free",0.019760020217704597,10.207508600207769,52.8555505208206,45.56141177775142,0.0],["displaced_debt",0.008932363341411054,8.709835922626036,45.427893941492975,38.87652085635656,1.787409432922607],["owners",1.1003261039718641,98.84186291204517,492.66627783716433,441.1825640709313,0.0]]},{"year":7,"beginning_real_capital":254.0612599498824,"price_index":88.33333333333333,"nominal_output":110.1867502388264,"revenue":24.9666875597066,"benefit_cost":5.2587940831029005,"government_interest":1.7997135394868693,"government_goods":17.843333333333334,"government_bonds":59.925604712445484,"treasury_cash":0.0,"bond_redemption":0.06484660378349627,"firm_cash":29.7015853454255,"real_capital":264.41947687878275,"private_loan":18.11896967798004,"nonhousing_consumption":81.19365861829779,"net_investment":9.149758287195283,"net_equity_issuance_cash":8.810324087975381,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5705465324081266,"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",0.160759487114505,11.914743487016853,62.21254584662567,53.9535554129065,0.0],["displaced_free",0.022301671317138196,10.291064984175126,54.04309426000063,46.601048984943965,0.0],["displaced_debt",0.009983624340733393,8.99168470503679,47.505331849241706,40.717062815260924,1.8572277654694658],["owners",1.1265111677155846,100.29819244741458,507.6268129837315,454.1804941015,0.0]]},{"year":8,"beginning_real_capital":264.41947687878275,"price_index":87.14285714285714,"nominal_output":111.43411044741799,"revenue":25.3385276118545,"benefit_cost":5.818678988923997,"government_interest":1.7977681413733644,"government_goods":17.602857142857143,"government_bonds":59.80638137374549,"treasury_cash":0.0,"bond_redemption":0.11922333869999413,"firm_cash":29.391563433337254,"real_capital":275.20350134851566,"private_loan":17.927772478852518,"nonhousing_consumption":82.43374626665073,"net_investment":9.397507037910117,"net_equity_issuance_cash":9.08748512582187,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.0708070262402496,"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",0.18151979029438728,12.142533014789215,64.22421209728562,55.73621711706525,0.0],["displaced_free",0.024856625313474223,10.508661291581053,55.89116870023124,48.236478059716305,0.0],["displaced_debt",0.011080657450481464,9.301933300475476,49.73663614085852,42.69739875628086,1.911971991275208],["owners",1.1542401855285962,101.2760399710458,520.1866609058222,464.8736260966037,0.0]]},{"year":9,"beginning_real_capital":275.20350134851566,"price_index":86.03448275862068,"nominal_output":112.5749063856223,"revenue":25.683726596405577,"benefit_cost":6.338582592788709,"government_interest":1.7941914412123645,"government_goods":17.378965517241376,"government_bonds":59.63439432858236,"treasury_cash":0.0,"bond_redemption":0.17198704516312802,"firm_cash":29.11038052117103,"real_capital":286.4053620955655,"private_loan":17.730472973371313,"nonhousing_consumption":83.5584779153156,"net_investment":9.63746295306531,"net_equity_issuance_cash":9.356280040899088,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.6308052558039923,"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",0.2029561636609639,12.37175619614812,66.23574788479992,57.519988727582444,0.0],["displaced_free",0.027496650194786625,10.738796020036245,57.80005960027631,49.927869271511206,0.0],["displaced_debt",0.01222728784305761,9.640697743532453,52.12740762635336,44.82248249498055,1.9729950548120594],["owners",1.1833923314745185,101.91440765168349,530.9091356051483,473.8305125288692,0.0]]},{"year":10,"beginning_real_capital":286.4053620955655,"price_index":85.0,"nominal_output":113.60187943966514,"revenue":26.000469859916286,"benefit_cost":6.818689834958798,"government_interest":1.7890318298574708,"government_goods":17.169999999999998,"government_bonds":59.41164613348234,"treasury_cash":0.0,"bond_redemption":0.22274819510001898,"firm_cash":28.859175000125628,"real_capital":298.0154555545866,"private_loan":17.526457359930113,"nonhousing_consumption":84.56329999949722,"net_investment":9.86857944016792,"net_equity_issuance_cash":9.617373919122517,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.249181206113944,"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",0.2250734983181825,12.600726288625332,68.23909170523048,59.29753547588391,0.0],["displaced_free",0.030224711951905615,10.98196385928114,59.774974427613806,51.6798299260289,0.0],["displaced_debt",0.013427379686829373,10.008693854475235,54.685980938432586,47.099735785765795,2.0401561344119976],["owners",1.2139196309759535,102.21250826460935,539.7375349863418,481.00003889227935,0.0]]},{"year":11,"beginning_real_capital":298.0154555545866,"price_index":85.0,"nominal_output":114.9642497336368,"revenue":26.3410624334092,"benefit_cost":6.702385484836277,"government_interest":1.7823493840044702,"government_goods":17.169999999999998,"government_bonds":58.72531856891389,"treasury_cash":0.0,"bond_redemption":0.6863275645684537,"firm_cash":28.655903423786228,"real_capital":310.2717654708007,"private_loan":17.302886705071955,"nonhousing_consumption":85.37638630485482,"net_investment":10.417863428781985,"net_equity_issuance_cash":10.214591852442586,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.2074364730670224,"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",0.24767637916923083,12.800619404638748,69.28428446869934,60.238208963005874,0.0],["displaced_free",0.03311291726088175,10.929626701239078,59.50131608491021,51.433537417595666,0.0],["displaced_debt",0.014742501185995011,9.967105363161721,54.46852477470181,46.9040252384081,2.235706548581584],["owners",1.2471992577428963,102.939897865265,543.4863110250026,484.42304877771767,0.0]]},{"year":12,"beginning_real_capital":310.2717654708007,"price_index":85.0,"nominal_output":116.36271617268153,"revenue":26.690679043170384,"benefit_cost":6.581660163026189,"government_interest":1.7617595570674167,"government_goods":17.169999999999998,"government_bonds":57.54805924583711,"treasury_cash":0.0,"bond_redemption":1.1772593230767798,"firm_cash":28.451244484210246,"real_capital":323.2102291290627,"private_loan":17.08090725850674,"nonhousing_consumption":86.19502206315882,"net_investment":10.997694109522712,"net_equity_issuance_cash":10.79303516994673,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.188891014854648,"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",0.27065582421780104,12.995814664260479,70.30491327717898,61.15677489063755,0.0],["displaced_free",0.0359782286517807,10.905475206079561,59.37503375727876,51.31988332272735,0.0],["displaced_debt",0.016048262636378624,9.949529577343394,54.37662524101122,46.82131565808656,2.21979446565214],["owners",1.2835371820292008,103.66184772465071,547.2369698215132,487.8204598807092,0.0]]},{"year":13,"beginning_real_capital":323.2102291290627,"price_index":85.0,"nominal_output":117.79767050519206,"revenue":27.049417626298016,"benefit_cost":6.467642427525436,"government_interest":1.7264417773751133,"government_goods":17.169999999999998,"government_bonds":55.86272582443964,"treasury_cash":0.0,"bond_redemption":1.685333421397469,"firm_cash":28.242234290360706,"real_capital":336.85329697216287,"private_loan":16.859313419214807,"nonhousing_consumption":87.03106283855693,"net_investment":11.596607666635123,"net_equity_issuance_cash":11.387597472785584,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.170405368581938,"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",0.2940055492420314,13.185300885076732,71.295690902362,62.048474753302266,0.0],["displaced_free",0.03883712352640239,10.881637054600825,59.25038982797816,51.207703786356824,0.0],["displaced_debt",0.01735175580868411,9.931775024708536,54.28379097886815,46.73776482215781,2.215938392919326],["owners",1.3230109364450173,104.46713882154584,551.4234779800854,491.6100650425687,0.0]]},{"year":14,"beginning_real_capital":336.85329697216287,"price_index":85.0,"nominal_output":119.26785640745364,"revenue":27.416964101863407,"benefit_cost":6.359407136289027,"government_interest":1.6758817747331893,"government_goods":17.169999999999998,"government_bonds":53.65105063359845,"treasury_cash":0.0,"bond_redemption":2.2116751908411914,"firm_cash":28.029424517712442,"real_capital":351.2245375348731,"private_loan":16.638127833361974,"nonhousing_consumption":87.88230192914993,"net_investment":12.215554478303702,"net_equity_issuance_cash":12.002744705655438,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.152611658012627,"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",0.3177155615414517,13.36887907367726,72.2555768558288,62.9123721114224,0.0],["displaced_free",0.04168943869683588,10.858862276754998,59.13130602224835,51.10052836119999,0.0],["displaced_debt",0.018652847490171355,9.914513953773412,54.193537013194316,46.65653625305135,2.211855858528319],["owners",1.3657518979151788,105.35022507660561,556.017662698608,495.76576506637934,0.0]]},{"year":15,"beginning_real_capital":351.2245375348731,"price_index":85.0,"nominal_output":120.77210276138241,"revenue":27.7930256903456,"benefit_cost":6.256886575402904,"government_interest":1.6095315190079535,"government_goods":17.169999999999998,"government_bonds":50.894443037663706,"treasury_cash":0.0,"bond_redemption":2.756607595934746,"firm_cash":27.813149566484967,"real_capital":366.3477152140761,"private_loan":16.417338040628525,"nonhousing_consumption":88.74740173405985,"net_investment":12.854701027322562,"net_equity_issuance_cash":12.638426076095088,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.135439148430524,"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",0.34177557678547404,13.546318525946438,73.18336484155,63.747381298571476,0.0],["displaced_free",0.04453548660290721,10.837045505580749,59.01723140172941,50.997861202732935,0.0],["displaced_debt",0.01995161097683871,9.897692578387929,54.10558210921792,46.577376839472606,2.207897927334499],["owners",1.4118907540789771,106.30953656955587,561.01122277994,500.28017209202767,0.0]]},{"year":16,"beginning_real_capital":366.3477152140761,"price_index":85.0,"nominal_output":122.3092263929677,"revenue":28.177306598241927,"benefit_cost":6.159968293774347,"government_interest":1.5268332911299112,"government_goods":17.169999999999998,"government_bonds":47.57393802432603,"treasury_cash":0.0,"bond_redemption":3.3205050133376703,"firm_cash":27.593758758252854,"real_capital":382.24684630346354,"private_loan":16.196933448105316,"nonhousing_consumption":89.6249649669884,"net_investment":13.5142614259793,"net_equity_issuance_cash":13.294870617747186,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.118842746786474,"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",0.36617478648686197,13.717433105811166,74.07808159901263,64.55262638028785,0.0],["displaced_free",0.04737554119115509,10.816114870006823,58.90779016997032,50.89936409414975,0.0],["displaced_debt",0.021248108579916408,9.881281310262743,54.01977155692937,46.500147342412916,2.204045925232089],["owners",1.4615601134671294,107.34298449652326,566.3931774286007,505.14345645422713,0.0]]},{"year":17,"beginning_real_capital":382.24684630346354,"price_index":85.0,"nominal_output":123.87804599945893,"revenue":28.56951149986473,"benefit_cost":6.0685245108698105,"government_interest":1.427218140729781,"government_goods":17.169999999999998,"government_bonds":43.670169176060895,"treasury_cash":0.0,"bond_redemption":3.903768848265141,"firm_cash":27.371607171421104,"real_capital":398.94622828598534,"private_loan":15.976904179662418,"nonhousing_consumption":90.5135713143154,"net_investment":14.194474685143533,"net_equity_issuance_cash":13.972323098311785,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.102781217590138,"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",0.39090195485273244,13.882074561951018,74.93895195791382,65.32740970329891,0.0],["displaced_free",0.05020985547905151,10.796005045049233,58.80264075842736,50.8047296237611,0.0],["displaced_debt",0.0225423983942864,9.865252694528577,53.93596180145663,46.42471856248743,2.200292684428987],["owners",1.5148944768714148,108.44814861255354,572.1508178664109,510.34422876495785,0.0]]},{"year":18,"beginning_real_capital":398.94622828598534,"price_index":85.0,"nominal_output":125.4773916090571,"revenue":28.969347902264275,"benefit_cost":5.98241348174796,"government_interest":1.3101050752818268,"government_goods":17.169999999999998,"government_bonds":39.1633398308264,"treasury_cash":0.0,"bond_redemption":4.50682934523449,"firm_cash":27.147053921745513,"real_capital":416.4704721636787,"private_loan":15.757241037035163,"nonhousing_consumption":91.41178431301772,"net_investment":14.895607296039373,"net_equity_issuance_cash":14.671054046363782,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.0872172442262897,"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",0.4159454906454097,14.04013142214148,75.76539305694891,66.0712066924305,0.0],["displaced_free",0.05303866332125731,10.776657083938865,58.701474948699946,50.71368039500643,0.0],["displaced_debt",0.023834534527387895,9.849581715570288,53.854022042197585,46.3509727791543,2.1966314262725417],["owners",1.572030315023217,109.6223020280448,578.2698370671968,515.8696566025637,0.0]]},{"year":19,"beginning_real_capital":416.4704721636787,"price_index":85.0,"nominal_output":127.10611293290819,"revenue":29.37652823322705,"benefit_cost":5.901481687423958,"government_interest":1.174900194924792,"government_goods":17.169999999999998,"government_bonds":34.0331934799481,"treasury_cash":0.0,"bond_redemption":5.1301463508783005,"firm_cash":26.92046044288599,"real_capital":434.844536521858,"private_loan":15.537935437752871,"nonhousing_consumption":92.3181582284558,"net_investment":15.617954704452387,"net_equity_issuance_cash":15.391361225592862,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.0721169537108826,"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",0.4412935186777019,14.19152716288123,76.55700477323518,66.78365723708814,0.0],["displaced_free",0.05586218133403654,10.758017631985513,58.604013762015754,50.62596532699065,0.0],["displaced_debt",0.025124567464342558,9.834245513863973,53.77383275222992,46.2788024181834,2.1930559928229254],["owners",1.6331061550152666,110.86244228512143,584.7344916264009,521.7056107535126,0.0]]},{"year":20,"beginning_real_capital":434.844536521858,"price_index":85.0,"nominal_output":128.76308652500623,"revenue":29.79077163125156,"benefit_cost":5.825565968968167,"government_interest":1.020995804398443,"government_goods":17.169999999999998,"government_bonds":28.258983622063152,"treasury_cash":0.0,"bond_redemption":5.7742098578849514,"firm_cash":26.6921889879519,"real_capital":454.0937629651686,"private_loan":15.318979360806534,"nonhousing_consumption":93.23124404819222,"net_investment":16.361842476814004,"net_equity_issuance_cash":16.133571021879916,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.0574495221693274,"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",0.4669339486191172,14.336218090224653,77.31355864169754,67.46455571870425,0.0],["displaced_free",0.05868061057180775,10.74003826999403,58.51000402611258,50.54135656467779,0.0],["displaced_debt",0.026412544387556313,9.819223154886956,53.69528446999715,46.2081089641739,2.189560769463384],["owners",1.698262677865101,112.165322064027,591.5277618016697,527.8368097130682,0.0]]}]},"capital_only__0.95__0.0__0.05":{"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},"experiment":{"mode":"capital_only","floor":0.95,"owner_q":0.0,"cap_rate":0.05,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-7.876875601583411,"firm_cash":0.3113321819206316,"nominal_output":-2.3103052723126627,"total_dividend_payout_pct":-3.691100731946484,"sum_net_investment_change":-30.138288602275367}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.83913317348587,"real_capital":234.56692172320228,"private_loan":18.674187815694985,"nonhousing_consumption":76.64346730605645,"net_investment":8.515354444406924,"net_equity_issuance_cash":8.072895314216344,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006886998344049079,8.489906169690448,42.95450411863278,36.713107760823554,1.904421781435604],["owners",1.0527459422295549,93.8527404314202,453.0999212243685,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56692172320228,"price_index":91.0,"nominal_output":107.39027305396705,"revenue":24.147568263491763,"benefit_cost":3.965568263491762,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.3865714515341,"real_capital":243.96753585518422,"private_loan":18.49356061599134,"nonhousing_consumption":78.45371419386349,"net_investment":8.554558860103555,"net_equity_issuance_cash":8.101997138151784,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12123316412920848,11.470589092284447,58.220215346932584,50.42017183421735,0.0],["displaced_free",0.017138018891385637,10.370260306578544,52.84620418353379,45.58356178715843,0.0],["displaced_debt",0.007879455485277903,8.779251916111557,45.075711434000276,38.59011831257827,1.806271997036461],["owners",1.0748980191066555,96.69064961597749,472.64946765687233,425.0138444658351,0.0]]},{"year":6,"beginning_real_capital":243.96753585518422,"price_index":89.61538461538461,"nominal_output":108.81761691966605,"revenue":24.564404229916512,"benefit_cost":4.659107040272925,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.997010502664104,"treasury_cash":0.0,"bond_redemption":0.002989497335897262,"firm_cash":29.926609919347662,"real_capital":253.3651955772219,"private_loan":18.3069397011273,"nonhousing_consumption":80.29356032260921,"net_investment":8.421748904749151,"net_equity_issuance_cash":7.961787372562712,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5027472950988933,"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",0.1406664291443918,11.690674270103338,60.211260090164394,52.18155039016083,0.0],["displaced_free",0.019656312328635434,10.54206649351397,54.51477898547702,47.054717395942184,0.0],["displaced_debt",0.00892068805748071,9.084300513895304,47.28503831402535,40.54795079163569,1.8662091486404147],["owners",1.0963272177143437,99.27281390839038,488.96183974341733,443.106122166206,0.0]]},{"year":7,"beginning_real_capital":253.3651955772219,"price_index":88.33333333333333,"nominal_output":110.09609801025807,"revenue":24.944024502564517,"benefit_cost":5.260475576517422,"government_interest":1.799910315079923,"government_goods":17.843333333333334,"government_bonds":59.95670522503026,"treasury_cash":0.0,"bond_redemption":0.04030527763383862,"firm_cash":29.491500182247247,"real_capital":262.669458300898,"private_loan":18.11280145584916,"nonhousing_consumption":82.03399927101088,"net_investment":8.218765405913857,"net_equity_issuance_cash":7.7836556688134415,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9364286796100724,"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",0.1607547231644746,11.917388688491254,62.22585503643398,53.96553368373398,0.0],["displaced_free",0.02224565846164981,10.741598985339426,56.3099320017078,48.64120295248042,0.0],["displaced_debt",0.010019583785470174,9.362764094998575,49.37239796225699,42.39742231697469,1.9413824527813828],["owners",1.1166091101472955,101.55891427775042,502.651319489951,459.8894231445302,0.0]]},{"year":8,"beginning_real_capital":262.669458300898,"price_index":87.14285714285714,"nominal_output":111.21234328033408,"revenue":25.28308582008352,"benefit_cost":5.815529056231124,"government_interest":1.798701156750908,"government_goods":17.602857142857143,"government_bonds":59.89070676078592,"treasury_cash":0.0,"bond_redemption":0.06599846424434563,"firm_cash":29.08056969040273,"real_capital":271.7714835949334,"private_loan":17.913254264227213,"nonhousing_consumption":83.67772123838895,"net_investment":7.93176489908798,"net_equity_issuance_cash":7.520834407243462,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"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",0.18151009505154994,12.149504401729663,64.25976744051557,55.768216925972226,0.0],["displaced_free",0.02491676672048608,10.955229978747445,58.16875034698151,50.28630154179155,0.0],["displaced_debt",0.011164526688219052,9.669276472607322,51.61015323005556,44.3835641365582,1.9954719162194756],["owners",1.135190015664786,103.52326583250999,513.8525828846459,475.1887611984065,0.0]]},{"year":9,"beginning_real_capital":271.7714835949334,"price_index":86.03448275862068,"nominal_output":112.15188399902902,"revenue":25.577970999757255,"benefit_cost":6.325450545411536,"government_interest":1.7967212028235775,"government_goods":17.378965517241376,"government_bonds":59.81387302650515,"treasury_cash":0.0,"bond_redemption":0.07683373428076568,"firm_cash":28.697659562615314,"real_capital":280.5627920211949,"private_loan":17.707451634706167,"nonhousing_consumption":85.20936174953853,"net_investment":7.5635567322491255,"net_equity_issuance_cash":7.1806466044617085,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.987165421296063,"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",0.2029421085854091,12.386233757540825,66.31053733577092,57.58729923345635,0.0],["displaced_free",0.02767552435718459,11.174875653874365,60.05279785568589,51.95533370137982,0.0],["displaced_debt",0.012360574034132949,9.995802987935502,53.96184130930832,46.473472809640015,2.0580262952104644],["owners",1.1515344098796552,105.14908942925068,522.4875344255711,488.8695139796826,0.0]]},{"year":10,"beginning_real_capital":280.5627920211949,"price_index":85.0,"nominal_output":112.90162570162582,"revenue":25.825406425406456,"benefit_cost":6.790816335424973,"government_interest":1.7944161907951544,"government_goods":17.169999999999998,"government_bonds":59.74369912731882,"treasury_cash":0.0,"bond_redemption":0.07017389918633121,"firm_cash":28.47398034628736,"real_capital":289.53637682916604,"private_loan":17.475606528655103,"nonhousing_consumption":86.10407861485038,"net_investment":7.6275470867754365,"net_equity_issuance_cash":7.403867870447482,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.6012564798365703,"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",0.22505909731046794,12.626937120904913,68.37614180865314,59.42088056896429,0.0],["displaced_free",0.030717638002865102,10.805908421191486,58.85442311734109,50.85133374678346,0.0],["displaced_debt",0.013724368775609792,9.646021560445606,52.78965521801624,45.39304263739108,2.3184510605106348],["owners",1.1685636767112477,106.41970670915445,535.151773738653,500.79861980778566,0.0]]},{"year":11,"beginning_real_capital":289.53637682916604,"price_index":85.0,"nominal_output":113.97303510527937,"revenue":26.093258776319843,"benefit_cost":6.6498994370298306,"government_interest":1.7923109738195646,"government_goods":17.169999999999998,"government_bonds":59.26265076184837,"treasury_cash":0.0,"bond_redemption":0.4810483654704498,"firm_cash":28.325224243648844,"real_capital":299.0704145701953,"private_loan":17.261430650269666,"nonhousing_consumption":86.69910302540453,"net_investment":8.103932079874838,"net_equity_issuance_cash":7.955175977236323,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5595117467896493,"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",0.24768203515894144,12.839031129581855,69.48513008931688,60.41897002156167,0.0],["displaced_free",0.03354438798526047,10.80078021201483,58.82760895171153,50.82720099771685,0.0],["displaced_debt",0.01498422688375942,9.652507186926375,52.82356699046473,45.42356323259472,2.1417587838543675],["owners",1.1886492835795017,106.4212522574971,535.1527574303576,500.80589297645696,0.0]]},{"year":12,"beginning_real_capital":299.0704145701953,"price_index":85.0,"nominal_output":115.086188985424,"revenue":26.371547246356002,"benefit_cost":6.526059787596616,"government_interest":1.7778795228554511,"government_goods":17.169999999999998,"government_bonds":58.365042825944435,"treasury_cash":0.0,"bond_redemption":0.8976079359039364,"firm_cash":28.167697260960843,"real_capital":309.1727416634511,"private_loan":17.047152484224167,"nonhousing_consumption":87.32921095615656,"net_investment":8.586978029267442,"net_equity_issuance_cash":8.429451046579441,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.5409662885772755,"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",0.2707010361836751,13.04766415672093,70.57602173448853,61.40077250221614,0.0],["displaced_free",0.03636814070143202,10.800721070141767,58.82729971315957,50.82692268302008,0.0],["displaced_debt",0.01624468668402707,9.660498958829464,52.86535403309524,45.461171570962186,2.1427816604550034],["owners",1.2111310761946785,106.52815826437364,535.67026528315,501.3089800676407,0.0]]},{"year":13,"beginning_real_capital":309.1727416634511,"price_index":85.0,"nominal_output":116.2389109083183,"revenue":26.659727727079577,"benefit_cost":6.40706162788433,"government_interest":1.750951284778333,"government_goods":17.169999999999998,"government_bonds":57.033328011527516,"treasury_cash":0.0,"bond_redemption":1.331714814416916,"firm_cash":28.004681293887884,"real_capital":319.8640782327098,"private_loan":16.83276766229972,"nonhousing_consumption":87.9812748244484,"net_investment":9.087636083869896,"net_equity_issuance_cash":8.924620116796937,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.522480642304565,"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",0.29411138856099356,13.252127157155593,71.6451093184606,62.36295132779103,0.0],["displaced_free",0.03919096639196314,10.803451313229939,58.84157549401275,50.83977088578795,0.0],["displaced_debt",0.017505773871817933,9.671044536612937,52.92049430908727,45.51079781935501,2.14384821924447],["owners",1.2361345763319613,106.71380111118897,536.5715307782802,502.1825934644187,0.0]]},{"year":14,"beginning_real_capital":319.8640782327098,"price_index":85.0,"nominal_output":117.43047406045496,"revenue":26.957618515113737,"benefit_cost":6.292902541752348,"government_interest":1.7109998403458253,"government_goods":17.169999999999998,"government_bonds":55.24961187851195,"treasury_cash":0.0,"bond_redemption":1.7837161330155649,"firm_cash":27.836410601466557,"real_capital":331.1653917224995,"private_loan":16.618225428484518,"nonhousing_consumption":88.65435759413367,"net_investment":9.606116466321282,"net_equity_issuance_cash":9.437845773899955,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.504686931735254,"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",0.31790634560207803,13.452033376348856,72.69037059528814,63.303686476935795,0.0],["displaced_free",0.042013640726529924,10.808828900039545,58.869693594978024,50.86507717665668,0.0],["displaced_debt",0.018767787011907355,9.684359748556028,52.99011633231912,45.57345764026366,2.145422338152018],["owners",1.263771671662691,106.97847170229662,537.8576891696787,503.42810212845467,0.0]]},{"year":15,"beginning_real_capital":331.1653917224995,"price_index":85.0,"nominal_output":118.66008537913986,"revenue":27.265021344784962,"benefit_cost":6.183575172581769,"government_interest":1.6574883563553584,"government_goods":17.169999999999998,"government_bonds":52.995654062664116,"treasury_cash":0.0,"bond_redemption":2.253957815847837,"firm_cash":27.663136268442493,"real_capital":343.0978981376877,"private_loan":16.403466523533755,"nonhousing_consumption":89.34745492622991,"net_investment":10.142630452909941,"net_equity_issuance_cash":9.969356119885877,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.487514422153151,"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",0.34207834840544626,13.647041709098398,73.71002200835763,64.22137274869834,0.0],["displaced_free",0.044836865788973314,10.816823328994415,58.91149453068976,50.902698018797246,0.0],["displaced_debt",0.02003107468808832,9.700526969173339,53.074650819206994,45.649538678462775,2.1475890495076366],["owners",1.2941564274141448,107.32199505371825,539.5275542773883,505.044682605733,0.0]]},{"year":16,"beginning_real_capital":343.0978981376877,"price_index":85.0,"nominal_output":119.92689519666908,"revenue":27.58172379916727,"benefit_cost":6.07905408061916,"government_interest":1.5898696218799233,"government_goods":17.169999999999998,"government_bonds":50.252853965995925,"treasury_cash":0.0,"bond_redemption":2.742800096668189,"firm_cash":27.485127049582843,"real_capital":355.6830786023942,"private_loan":16.18842886834696,"nonhousing_consumption":90.05949180166859,"net_investment":10.697403395000492,"net_equity_issuance_cash":10.519394176140844,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"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",0.36661914604576445,13.83684067932373,74.70243492456852,65.11454437328814,0.0],["displaced_free",0.047661329651982456,10.827422571381977,58.966915405918826,50.95257680650342,0.0],["displaced_debt",0.021296002071540046,9.719592957787428,53.174342262940804,45.73926097782319,2.1503765518679354],["owners",1.3274050277987826,107.74382921973593,541.5781108003479,507.0297845634632,0.0]]},{"year":17,"beginning_real_capital":355.6830786023942,"price_index":85.0,"nominal_output":121.23000815597096,"revenue":27.90750203899274,"benefit_cost":5.979295972716876,"government_interest":1.5075856189798778,"government_goods":17.169999999999998,"government_bonds":47.00223351869994,"treasury_cash":0.0,"bond_redemption":3.2506204472959865,"firm_cash":27.30266755850213,"real_capital":368.9427002376643,"private_loan":15.973048866673215,"nonhousing_consumption":90.78932976599135,"net_investment":11.270678389979608,"net_equity_issuance_cash":11.088218898898894,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"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",0.39151984469446066,14.021150670638354,75.66614729745545,65.98188550888638,0.0],["displaced_free",0.05048771717544336,10.840614806697177,59.03589441410289,51.01465791386907,0.0],["displaced_debt",0.022562943257856193,9.741587263762538,53.28934517000018,45.84276359417665,2.1538000167374487],["owners",1.3636358174926557,108.2430676500502,544.0045259063555,509.3791418825892,0.0]]},{"year":18,"beginning_real_capital":368.9427002376643,"price_index":85.0,"nominal_output":122.56849391676984,"revenue":28.242123479192458,"benefit_cost":5.884240756186773,"government_interest":1.410067005560998,"government_goods":17.169999999999998,"government_bonds":43.22441780125525,"treasury_cash":0.0,"bond_redemption":3.777815717444688,"firm_cash":27.11605626966361,"real_capital":382.8988402322813,"private_loan":15.757261923315042,"nonhousing_consumption":91.5357749213454,"net_investment":11.86271899542443,"net_equity_issuance_cash":11.676107706585912,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.439292517948917,"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",0.41677096389698143,14.199724812904243,76.59986830276729,66.82223441366703,0.0],["displaced_free",0.05331671142742092,10.856384241003592,59.11834897256781,51.0888670164875,0.0],["displaced_debt",0.02383227821878662,9.766527113878361,53.41974961505025,45.96012759472169,2.157869433581726],["owners",1.4029693555865559,108.81845225815185,546.8002138733067,512.0868341560088,0.0]]},{"year":19,"beginning_real_capital":382.8988402322813,"price_index":85.0,"nominal_output":123.94139738899028,"revenue":28.585349347247572,"benefit_cost":5.79381289465489,"government_interest":1.2967325340376574,"government_goods":17.169999999999998,"government_bonds":38.89961388270022,"treasury_cash":0.0,"bond_redemption":4.324803918555027,"firm_cash":26.925603530018236,"real_capital":397.57391259588525,"private_loan":15.541002770314948,"nonhousing_consumption":92.29758587992693,"net_investment":12.473811509063353,"net_equity_issuance_cash":12.283358769417982,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.42419222743351,"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",0.44236249557526797,14.372349386719511,77.50248045343535,67.63458534926829,0.0],["displaced_free",0.05614899297625954,10.87471009436028,59.21417042802761,51.17510632640132,0.0],["displaced_debt",0.02510439088349305,9.794419296977702,53.565591095308264,46.0913849269539,2.1625915300009337],["owners",1.445528481279536,109.46838960144278,549.956916131267,515.145362830319,0.0]]},{"year":20,"beginning_real_capital":397.57391259588525,"price_index":85.0,"nominal_output":125.34774833930776,"revenue":28.936937084826937,"benefit_cost":5.70792291622076,"government_interest":1.1669884164810067,"government_goods":17.169999999999998,"government_bonds":34.00758813057505,"treasury_cash":0.0,"bond_redemption":4.892025752125173,"firm_cash":26.731629640821453,"real_capital":412.99069718717203,"private_loan":15.324205729168977,"nonhousing_consumption":93.073481436714,"net_investment":13.10426690259375,"net_equity_issuance_cash":12.910293013396968,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.4095247958919543,"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",0.4682839648727844,14.538843746037948,78.37303919496966,68.41808821664917,0.0],["displaced_free",0.05898523861434096,10.895566517319345,59.323223619970435,51.27325419914986,0.0],["displaced_debt",0.026379667596116416,9.825261253304882,53.726856226430755,46.23652354496415,2.167970411459718],["owners",1.4914383897101204,110.19096959889517,553.4647938733121,518.5457392889184,0.0]]}]},"capital_only__0.95__0.0__0.10":{"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},"experiment":{"mode":"capital_only","floor":0.95,"owner_q":0.0,"cap_rate":0.1,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-9.242642588123928,"firm_cash":0.46473871323087224,"nominal_output":-2.7311083077016685,"total_dividend_payout_pct":-4.363404262801862,"sum_net_investment_change":-35.34271329633225}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.83913317348587,"real_capital":234.56692172320228,"private_loan":18.674187815694985,"nonhousing_consumption":76.64346730605645,"net_investment":8.515354444406924,"net_equity_issuance_cash":8.072895314216344,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006886998344049079,8.489906169690448,42.95450411863278,36.713107760823554,1.904421781435604],["owners",1.0527459422295549,93.8527404314202,453.0999212243685,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56692172320228,"price_index":91.0,"nominal_output":107.39027305396705,"revenue":24.147568263491763,"benefit_cost":3.965568263491762,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.3865714515341,"real_capital":243.96753585518422,"private_loan":18.49356061599134,"nonhousing_consumption":78.45371419386349,"net_investment":8.554558860103555,"net_equity_issuance_cash":8.101997138151784,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12123316412920848,11.470589092284447,58.220215346932584,50.42017183421735,0.0],["displaced_free",0.017138018891385637,10.370260306578544,52.84620418353379,45.58356178715843,0.0],["displaced_debt",0.007879455485277903,8.779251916111557,45.075711434000276,38.59011831257827,1.806271997036461],["owners",1.0748980191066555,96.69064961597749,472.64946765687233,425.0138444658351,0.0]]},{"year":6,"beginning_real_capital":243.96753585518422,"price_index":89.61538461538461,"nominal_output":108.81761691966605,"revenue":24.564404229916512,"benefit_cost":4.659107040272925,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.997010502664104,"treasury_cash":0.0,"bond_redemption":0.002989497335897262,"firm_cash":29.926609919347662,"real_capital":253.3651955772219,"private_loan":18.3069397011273,"nonhousing_consumption":80.29356032260921,"net_investment":8.421748904749151,"net_equity_issuance_cash":7.961787372562712,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5027472950988933,"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",0.1406664291443918,11.690674270103338,60.211260090164394,52.18155039016083,0.0],["displaced_free",0.019656312328635434,10.54206649351397,54.51477898547702,47.054717395942184,0.0],["displaced_debt",0.00892068805748071,9.084300513895304,47.28503831402535,40.54795079163569,1.8662091486404147],["owners",1.0963272177143437,99.27281390839038,488.96183974341733,443.106122166206,0.0]]},{"year":7,"beginning_real_capital":253.3651955772219,"price_index":88.33333333333333,"nominal_output":110.09609801025807,"revenue":24.944024502564517,"benefit_cost":5.260475576517422,"government_interest":1.799910315079923,"government_goods":17.843333333333334,"government_bonds":59.95670522503026,"treasury_cash":0.0,"bond_redemption":0.04030527763383862,"firm_cash":29.491500182247247,"real_capital":262.669458300898,"private_loan":18.11280145584916,"nonhousing_consumption":82.03399927101088,"net_investment":8.218765405913857,"net_equity_issuance_cash":7.7836556688134415,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9364286796100724,"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",0.1607547231644746,11.917388688491254,62.22585503643398,53.96553368373398,0.0],["displaced_free",0.02224565846164981,10.741598985339426,56.3099320017078,48.64120295248042,0.0],["displaced_debt",0.010019583785470174,9.362764094998575,49.37239796225699,42.39742231697469,1.9413824527813828],["owners",1.1166091101472955,101.55891427775042,502.651319489951,459.8894231445302,0.0]]},{"year":8,"beginning_real_capital":262.669458300898,"price_index":87.14285714285714,"nominal_output":111.21234328033408,"revenue":25.28308582008352,"benefit_cost":5.815529056231124,"government_interest":1.798701156750908,"government_goods":17.602857142857143,"government_bonds":59.89070676078592,"treasury_cash":0.0,"bond_redemption":0.06599846424434563,"firm_cash":29.08056969040273,"real_capital":271.7714835949334,"private_loan":17.913254264227213,"nonhousing_consumption":83.67772123838895,"net_investment":7.93176489908798,"net_equity_issuance_cash":7.520834407243462,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"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",0.18151009505154994,12.149504401729663,64.25976744051557,55.768216925972226,0.0],["displaced_free",0.02491676672048608,10.955229978747445,58.16875034698151,50.28630154179155,0.0],["displaced_debt",0.011164526688219052,9.669276472607322,51.61015323005556,44.3835641365582,1.9954719162194756],["owners",1.135190015664786,103.52326583250999,513.8525828846459,475.1887611984065,0.0]]},{"year":9,"beginning_real_capital":271.7714835949334,"price_index":86.03448275862068,"nominal_output":112.15188399902902,"revenue":25.577970999757255,"benefit_cost":6.325450545411536,"government_interest":1.7967212028235775,"government_goods":17.378965517241376,"government_bonds":59.81387302650515,"treasury_cash":0.0,"bond_redemption":0.07683373428076568,"firm_cash":28.696268712019283,"real_capital":280.5563255414699,"private_loan":17.707665780367872,"nonhousing_consumption":85.21492515192264,"net_investment":7.557993329865013,"net_equity_issuance_cash":7.173692351481567,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.987165421296063,"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",0.2029421085854091,12.386233757540825,66.31053733577092,57.58729923345635,0.0],["displaced_free",0.027673522814075844,11.18107491601323,60.08482254542574,51.98415592214569,0.0],["displaced_debt",0.012359329500227242,10.003512231756924,54.001666394290936,46.509315386124364,2.0558848385934034],["owners",1.151497240458388,105.14908942925068,522.4156846508487,488.8695139796826,0.0]]},{"year":10,"beginning_real_capital":280.5563255414699,"price_index":85.0,"nominal_output":112.90084504005864,"revenue":25.82521126001466,"benefit_cost":6.790914516460612,"government_interest":1.7944161907951544,"government_goods":17.169999999999998,"government_bonds":59.74399247374625,"treasury_cash":0.0,"bond_redemption":0.06988055275889771,"firm_cash":28.34100028239429,"real_capital":288.90320338810045,"private_loan":17.495427676345955,"nonhousing_consumption":86.6359988704227,"net_investment":7.094846169635943,"net_equity_issuance_cash":6.739577740010953,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.6012564798365703,"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",0.22505900900293954,12.626975723910185,68.37634365443235,59.421062230165575,0.0],["displaced_free",0.03051955485380295,11.41707680725888,62.050074809196765,53.72742026945355,0.0],["displaced_debt",0.013607788935650292,10.365750272373399,56.55294260064523,48.78000128175717,2.1223810402191856],["owners",1.1649304235069484,106.41834002905316,528.1856886244229,500.79218837201483,0.0]]},{"year":11,"beginning_real_capital":288.90320338810045,"price_index":85.0,"nominal_output":113.89820512752242,"revenue":26.074551281880602,"benefit_cost":6.6590660771374655,"government_interest":1.7923197742123875,"government_goods":17.169999999999998,"government_bonds":59.2908270432155,"treasury_cash":0.0,"bond_redemption":0.45316543053075087,"firm_cash":28.21222592514917,"real_capital":297.8174490682407,"private_loan":17.263922434423392,"nonhousing_consumption":87.15109629940318,"net_investment":7.577108828119236,"net_equity_issuance_cash":7.448334470874116,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5595117467896493,"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",0.24767290936038028,12.843051289642794,69.50615053407996,60.43788842184844,0.0],["displaced_free",0.03352151518185823,11.36473964921682,61.77641646649318,53.481127761020325,0.0],["displaced_debt",0.014969584476371244,10.32416178105989,56.335486436914465,48.58429073439949,2.3150524192256183],["owners",1.1817664994623438,106.28748029073166,527.9925692049933,500.17637783873727,0.0]]},{"year":12,"beginning_real_capital":297.8174490682407,"price_index":85.0,"nominal_output":114.94132914782956,"revenue":26.33533228695739,"benefit_cost":6.523291357318774,"government_interest":1.7787248112964649,"government_goods":17.169999999999998,"government_bonds":58.427510924873346,"treasury_cash":0.0,"bond_redemption":0.8633161183421514,"firm_cash":28.0739796534354,"real_capital":307.3083287877364,"private_loan":17.034008400793773,"nonhousing_consumption":87.70408138625821,"net_investment":8.067247761571352,"net_equity_issuance_cash":7.929001489857582,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.5409662885772755,"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",0.2706931458349434,13.054360376762292,70.61103464973748,61.4322841259402,0.0],["displaced_free",0.03650058159183633,11.340588154057304,61.65013413886172,53.36747366615202,0.0],["displaced_debt",0.016322019968310175,10.306585995241564,56.243586903223864,48.50158115407795,2.2991403362961815],["owners",1.20105594632032,106.23250667901063,527.9233073448981,499.91767848946176,0.0]]},{"year":13,"beginning_real_capital":307.3083287877364,"price_index":85.0,"nominal_output":116.02817794023419,"revenue":26.607044485058545,"benefit_cost":6.393605487401529,"government_interest":1.7528253277462003,"government_goods":17.169999999999998,"government_bonds":57.13689725496253,"treasury_cash":0.0,"bond_redemption":1.290613669910817,"firm_cash":27.92973989465868,"real_capital":317.39907880993525,"private_loan":16.804479974437438,"nonhousing_consumption":88.28104042136515,"net_investment":8.577137518869037,"net_equity_issuance_cash":8.432897760092315,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.522480642304565,"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",0.294108905949974,13.2618163993159,71.6957720225668,62.408547761486595,0.0],["displaced_free",0.039473231485537164,11.316750002578567,61.525490209561134,53.2552941297815,0.0],["displaced_debt",0.017672187182170975,10.288831442606705,56.15075264108081,48.4180303181492,2.295284263563362],["owners",1.2229226500394474,106.26430481301628,528.3070502893124,500.0673167671355,0.0]]},{"year":14,"beginning_real_capital":317.39907880993525,"price_index":85.0,"nominal_output":117.15824883389833,"revenue":26.88956220847458,"benefit_cost":6.2692537968958195,"government_interest":1.7141069176488757,"government_goods":17.169999999999998,"government_bonds":55.40069576103264,"treasury_cash":0.0,"bond_redemption":1.7362014939298867,"firm_cash":27.779734788866634,"real_capital":328.11341762095293,"private_loan":16.575359801520204,"nonhousing_consumption":88.88106084453331,"net_investment":9.107187989365016,"net_equity_issuance_cash":8.957182883572969,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.504686931735254,"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",0.3179143224705576,13.46490172548495,72.75765608096707,63.364243414046825,0.0],["displaced_free",0.042439301675049806,11.293975224732739,61.406406403831326,53.14811870462466,0.0],["displaced_debt",0.019019952905213536,10.271570371671581,56.06049867540696,48.33680174904274,2.291201729172355],["owners",1.2474927086861496,106.38279443653431,529.1359416477385,500.6249149954556,0.0]]},{"year":15,"beginning_real_capital":328.11341762095293,"price_index":85.0,"nominal_output":118.33095517977372,"revenue":27.182738794943432,"benefit_cost":6.150308483854259,"government_interest":1.662020872830979,"government_goods":17.169999999999998,"government_bonds":53.20028632277444,"treasury_cash":0.0,"bond_redemption":2.2004094382581965,"firm_cash":27.624186463174517,"real_capital":339.47541883562576,"private_loan":16.34663542172235,"nonhousing_consumption":89.50325414730182,"net_investment":9.657701032471905,"net_equity_issuance_cash":9.502152706779787,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.487514422153151,"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",0.34210229963339245,13.663221660405114,73.79462306094177,64.29751369602407,0.0],["displaced_free",0.04539910460020028,11.272158453558491,61.29233178331238,53.04545154615761,0.0],["displaced_debt",0.020365390433436204,10.254748996286098,55.97254377143057,48.25764233546399,2.2872437979785376],["owners",1.2748945069921758,106.58867629557416,530.4144776247298,501.59377080270195,0.0]]},{"year":16,"beginning_real_capital":339.47541883562576,"price_index":85.0,"nominal_output":119.54562114578604,"revenue":27.486405286446512,"benefit_cost":6.036793638827115,"government_interest":1.596008589683233,"government_goods":17.169999999999998,"government_bonds":50.51668326483827,"treasury_cash":0.0,"bond_redemption":2.683603057936166,"firm_cash":27.463339375619206,"real_capital":351.5095113629939,"private_loan":16.118296242134736,"nonhousing_consumption":90.14664249752309,"net_investment":10.228978648262952,"net_equity_issuance_cash":10.06813156070764,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.470918020509101,"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",0.3666649619160834,13.856406619438587,74.80474049379653,65.20661938559336,0.0],["displaced_free",0.04835291420752731,11.251227817984566,61.182890551553285,52.946954437574426,0.0],["displaced_debt",0.02170856207806922,10.238337728160912,55.88673321914203,48.180412838404294,2.2833917958761263],["owners",1.305259166755805,106.88219436159216,532.1444643944924,502.97503228984544,0.0]]},{"year":17,"beginning_real_capital":351.5095113629939,"price_index":85.0,"nominal_output":120.80149175521767,"revenue":27.800372938804415,"benefit_cost":5.928711985780405,"government_interest":1.515500497945148,"government_goods":17.169999999999998,"government_bonds":47.33052280975941,"treasury_cash":0.0,"bond_redemption":3.1861604550788645,"firm_cash":27.297457746923367,"real_capital":364.2404792958307,"private_loan":15.890332386627433,"nonhousing_consumption":90.8101690123064,"net_investment":10.821322742911264,"net_equity_issuance_cash":10.655441114215424,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"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",0.39159368450632803,14.044118896968213,75.7862425985266,66.08997127985042,0.0],["displaced_free",0.05130098351450288,11.231117993026972,61.07774114001031,52.85231996718575,0.0],["displaced_debt",0.02304952593399453,10.222309112426746,55.80292346366927,48.10498405847881,2.2796385550730256],["owners",1.3387204763803973,107.26316314653478,534.325417208267,504.76782657192837,0.0]]},{"year":18,"beginning_real_capital":364.2404792958307,"price_index":85.0,"nominal_output":122.097742913797,"revenue":28.12443572844925,"benefit_cost":5.826044618863847,"government_interest":1.4199156842927823,"government_goods":17.169999999999998,"government_bonds":43.62204738446678,"treasury_cash":0.0,"bond_redemption":3.7084754252926224,"firm_cash":27.126823998547977,"real_capital":377.69346624640605,"private_loan":15.662734656935775,"nonhousing_consumption":91.49270400580797,"net_investment":11.435038907989039,"net_equity_issuance_cash":11.264405159613647,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.439292517948917,"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",0.4168791472748042,14.226054575751766,76.7375402653687,66.94613918000832,0.0],["displaced_free",0.05424354637578782,11.211770031916608,60.976575330282905,52.761270738431094,0.0],["displaced_debt",0.024388336108651345,10.206638133468457,55.72098370441025,48.03123827514568,2.275977296916585],["owners",1.375414847397236,107.7309698188725,536.9545707371892,506.96926973587057,0.0]]},{"year":19,"beginning_real_capital":377.69346624640605,"price_index":85.0,"nominal_output":123.43349173562336,"revenue":28.458372933905842,"benefit_cost":5.72875185591442,"government_interest":1.3086614215340033,"government_goods":17.169999999999998,"government_bonds":39.371087728009364,"treasury_cash":0.0,"bond_redemption":4.250959656457421,"firm_cash":26.951737031015103,"real_capital":391.893983728387,"private_loan":15.435494470589079,"nonhousing_consumption":92.19305187593952,"net_investment":12.070439859683844,"net_equity_issuance_cash":11.89535289215097,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.42419222743351,"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",0.4425113932204726,14.401945008675272,77.65722880353083,67.77385886435422,0.0],["displaced_free",0.057180819407646195,11.193130579963256,60.87911414359873,52.673555670415325,0.0],["displaced_debt",0.025725043087161323,10.191301931762142,55.64079441444257,47.95906791417479,2.272401863466964],["owners",1.4154812855126757,108.28458211739651,540.0269260427249,509.57450408186594,0.0]]},{"year":20,"beginning_real_capital":391.893983728387,"price_index":85.0,"nominal_output":124.8078069142947,"revenue":28.801951728573677,"benefit_cost":5.636774357398483,"government_interest":1.1811326318402808,"government_goods":17.169999999999998,"government_bonds":34.55704298867445,"treasury_cash":0.0,"bond_redemption":4.814044739334914,"firm_cash":26.772510431558352,"real_capital":406.86792330547894,"private_loan":15.208603806578337,"nonhousing_consumption":92.90995827376658,"net_investment":12.727848640528123,"net_equity_issuance_cash":12.54862204107137,"money_identity_error":0.0,"policy":{"assessment":2.4095247958919543,"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",0.46847989099973064,14.571557700682709,78.54409255258932,68.57203623850687,0.0],["displaced_free",0.06011300366449655,11.175151217971772,60.78510440769554,52.58894690810246,0.0],["displaced_debt",0.027059694051930396,10.176279572785125,55.5622461322098,47.888374460165295,2.2689066401074243],["owners",1.4590613762828064,108.92256098888058,543.5353212973788,512.5767575947322,0.0]]}]},"capital_only__0.95__0.0__0.20":{"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},"experiment":{"mode":"capital_only","floor":0.95,"owner_q":0.0,"cap_rate":0.2,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-9.242642588123928,"firm_cash":0.46473871323087224,"nominal_output":-2.7311083077016685,"total_dividend_payout_pct":-4.363404262801862,"sum_net_investment_change":-35.34271329633225}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.83913317348587,"real_capital":234.56692172320228,"private_loan":18.674187815694985,"nonhousing_consumption":76.64346730605645,"net_investment":8.515354444406924,"net_equity_issuance_cash":8.072895314216344,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0005863673771207248,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006886998344049079,8.489906169690448,42.95450411863278,36.713107760823554,1.904421781435604],["owners",1.0527459422295549,93.8527404314202,453.0999212243685,405.84968835208736,0.0]]},{"year":5,"beginning_real_capital":234.56692172320228,"price_index":91.0,"nominal_output":107.39027305396705,"revenue":24.147568263491763,"benefit_cost":3.965568263491762,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.3865714515341,"real_capital":243.96753585518422,"private_loan":18.49356061599134,"nonhousing_consumption":78.45371419386349,"net_investment":8.554558860103555,"net_equity_issuance_cash":8.101997138151784,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12123316412920848,11.470589092284447,58.220215346932584,50.42017183421735,0.0],["displaced_free",0.017138018891385637,10.370260306578544,52.84620418353379,45.58356178715843,0.0],["displaced_debt",0.007879455485277903,8.779251916111557,45.075711434000276,38.59011831257827,1.806271997036461],["owners",1.0748980191066555,96.69064961597749,472.64946765687233,425.0138444658351,0.0]]},{"year":6,"beginning_real_capital":243.96753585518422,"price_index":89.61538461538461,"nominal_output":108.81761691966605,"revenue":24.564404229916512,"benefit_cost":4.659107040272925,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.997010502664104,"treasury_cash":0.0,"bond_redemption":0.002989497335897262,"firm_cash":29.926609919347662,"real_capital":253.3651955772219,"private_loan":18.3069397011273,"nonhousing_consumption":80.29356032260921,"net_investment":8.421748904749151,"net_equity_issuance_cash":7.961787372562712,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5027472950988933,"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",0.1406664291443918,11.690674270103338,60.211260090164394,52.18155039016083,0.0],["displaced_free",0.019656312328635434,10.54206649351397,54.51477898547702,47.054717395942184,0.0],["displaced_debt",0.00892068805748071,9.084300513895304,47.28503831402535,40.54795079163569,1.8662091486404147],["owners",1.0963272177143437,99.27281390839038,488.96183974341733,443.106122166206,0.0]]},{"year":7,"beginning_real_capital":253.3651955772219,"price_index":88.33333333333333,"nominal_output":110.09609801025807,"revenue":24.944024502564517,"benefit_cost":5.260475576517422,"government_interest":1.799910315079923,"government_goods":17.843333333333334,"government_bonds":59.95670522503026,"treasury_cash":0.0,"bond_redemption":0.04030527763383862,"firm_cash":29.491500182247247,"real_capital":262.669458300898,"private_loan":18.11280145584916,"nonhousing_consumption":82.03399927101088,"net_investment":8.218765405913857,"net_equity_issuance_cash":7.7836556688134415,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9364286796100724,"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",0.1607547231644746,11.917388688491254,62.22585503643398,53.96553368373398,0.0],["displaced_free",0.02224565846164981,10.741598985339426,56.3099320017078,48.64120295248042,0.0],["displaced_debt",0.010019583785470174,9.362764094998575,49.37239796225699,42.39742231697469,1.9413824527813828],["owners",1.1166091101472955,101.55891427775042,502.651319489951,459.8894231445302,0.0]]},{"year":8,"beginning_real_capital":262.669458300898,"price_index":87.14285714285714,"nominal_output":111.21234328033408,"revenue":25.28308582008352,"benefit_cost":5.815529056231124,"government_interest":1.798701156750908,"government_goods":17.602857142857143,"government_bonds":59.89070676078592,"treasury_cash":0.0,"bond_redemption":0.06599846424434563,"firm_cash":29.08056969040273,"real_capital":271.7714835949334,"private_loan":17.913254264227213,"nonhousing_consumption":83.67772123838895,"net_investment":7.93176489908798,"net_equity_issuance_cash":7.520834407243462,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"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",0.18151009505154994,12.149504401729663,64.25976744051557,55.768216925972226,0.0],["displaced_free",0.02491676672048608,10.955229978747445,58.16875034698151,50.28630154179155,0.0],["displaced_debt",0.011164526688219052,9.669276472607322,51.61015323005556,44.3835641365582,1.9954719162194756],["owners",1.135190015664786,103.52326583250999,513.8525828846459,475.1887611984065,0.0]]},{"year":9,"beginning_real_capital":271.7714835949334,"price_index":86.03448275862068,"nominal_output":112.15188399902902,"revenue":25.577970999757255,"benefit_cost":6.325450545411536,"government_interest":1.7967212028235775,"government_goods":17.378965517241376,"government_bonds":59.81387302650515,"treasury_cash":0.0,"bond_redemption":0.07683373428076568,"firm_cash":28.696268712019283,"real_capital":280.5563255414699,"private_loan":17.707665780367872,"nonhousing_consumption":85.21492515192264,"net_investment":7.557993329865013,"net_equity_issuance_cash":7.173692351481567,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.987165421296063,"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",0.2029421085854091,12.386233757540825,66.31053733577092,57.58729923345635,0.0],["displaced_free",0.027673522814075844,11.18107491601323,60.08482254542574,51.98415592214569,0.0],["displaced_debt",0.012359329500227242,10.003512231756924,54.001666394290936,46.509315386124364,2.0558848385934034],["owners",1.151497240458388,105.14908942925068,522.4156846508487,488.8695139796826,0.0]]},{"year":10,"beginning_real_capital":280.5563255414699,"price_index":85.0,"nominal_output":112.90084504005864,"revenue":25.82521126001466,"benefit_cost":6.790914516460612,"government_interest":1.7944161907951544,"government_goods":17.169999999999998,"government_bonds":59.74399247374625,"treasury_cash":0.0,"bond_redemption":0.06988055275889771,"firm_cash":28.34100028239429,"real_capital":288.90320338810045,"private_loan":17.495427676345955,"nonhousing_consumption":86.6359988704227,"net_investment":7.094846169635943,"net_equity_issuance_cash":6.739577740010953,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.6012564798365703,"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",0.22505900900293954,12.626975723910185,68.37634365443235,59.421062230165575,0.0],["displaced_free",0.03051955485380295,11.41707680725888,62.050074809196765,53.72742026945355,0.0],["displaced_debt",0.013607788935650292,10.365750272373399,56.55294260064523,48.78000128175717,2.1223810402191856],["owners",1.1649304235069484,106.41834002905316,528.1856886244229,500.79218837201483,0.0]]},{"year":11,"beginning_real_capital":288.90320338810045,"price_index":85.0,"nominal_output":113.89820512752242,"revenue":26.074551281880602,"benefit_cost":6.6590660771374655,"government_interest":1.7923197742123875,"government_goods":17.169999999999998,"government_bonds":59.2908270432155,"treasury_cash":0.0,"bond_redemption":0.45316543053075087,"firm_cash":28.21222592514917,"real_capital":297.8174490682407,"private_loan":17.263922434423392,"nonhousing_consumption":87.15109629940318,"net_investment":7.577108828119236,"net_equity_issuance_cash":7.448334470874116,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5595117467896493,"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",0.24767290936038028,12.843051289642794,69.50615053407996,60.43788842184844,0.0],["displaced_free",0.03352151518185823,11.36473964921682,61.77641646649318,53.481127761020325,0.0],["displaced_debt",0.014969584476371244,10.32416178105989,56.335486436914465,48.58429073439949,2.3150524192256183],["owners",1.1817664994623438,106.28748029073166,527.9925692049933,500.17637783873727,0.0]]},{"year":12,"beginning_real_capital":297.8174490682407,"price_index":85.0,"nominal_output":114.94132914782956,"revenue":26.33533228695739,"benefit_cost":6.523291357318774,"government_interest":1.7787248112964649,"government_goods":17.169999999999998,"government_bonds":58.427510924873346,"treasury_cash":0.0,"bond_redemption":0.8633161183421514,"firm_cash":28.0739796534354,"real_capital":307.3083287877364,"private_loan":17.034008400793773,"nonhousing_consumption":87.70408138625821,"net_investment":8.067247761571352,"net_equity_issuance_cash":7.929001489857582,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.5409662885772755,"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",0.2706931458349434,13.054360376762292,70.61103464973748,61.4322841259402,0.0],["displaced_free",0.03650058159183633,11.340588154057304,61.65013413886172,53.36747366615202,0.0],["displaced_debt",0.016322019968310175,10.306585995241564,56.243586903223864,48.50158115407795,2.2991403362961815],["owners",1.20105594632032,106.23250667901063,527.9233073448981,499.91767848946176,0.0]]},{"year":13,"beginning_real_capital":307.3083287877364,"price_index":85.0,"nominal_output":116.02817794023419,"revenue":26.607044485058545,"benefit_cost":6.393605487401529,"government_interest":1.7528253277462003,"government_goods":17.169999999999998,"government_bonds":57.13689725496253,"treasury_cash":0.0,"bond_redemption":1.290613669910817,"firm_cash":27.92973989465868,"real_capital":317.39907880993525,"private_loan":16.804479974437438,"nonhousing_consumption":88.28104042136515,"net_investment":8.577137518869037,"net_equity_issuance_cash":8.432897760092315,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.522480642304565,"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",0.294108905949974,13.2618163993159,71.6957720225668,62.408547761486595,0.0],["displaced_free",0.039473231485537164,11.316750002578567,61.525490209561134,53.2552941297815,0.0],["displaced_debt",0.017672187182170975,10.288831442606705,56.15075264108081,48.4180303181492,2.295284263563362],["owners",1.2229226500394474,106.26430481301628,528.3070502893124,500.0673167671355,0.0]]},{"year":14,"beginning_real_capital":317.39907880993525,"price_index":85.0,"nominal_output":117.15824883389833,"revenue":26.88956220847458,"benefit_cost":6.2692537968958195,"government_interest":1.7141069176488757,"government_goods":17.169999999999998,"government_bonds":55.40069576103264,"treasury_cash":0.0,"bond_redemption":1.7362014939298867,"firm_cash":27.779734788866634,"real_capital":328.11341762095293,"private_loan":16.575359801520204,"nonhousing_consumption":88.88106084453331,"net_investment":9.107187989365016,"net_equity_issuance_cash":8.957182883572969,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.504686931735254,"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",0.3179143224705576,13.46490172548495,72.75765608096707,63.364243414046825,0.0],["displaced_free",0.042439301675049806,11.293975224732739,61.406406403831326,53.14811870462466,0.0],["displaced_debt",0.019019952905213536,10.271570371671581,56.06049867540696,48.33680174904274,2.291201729172355],["owners",1.2474927086861496,106.38279443653431,529.1359416477385,500.6249149954556,0.0]]},{"year":15,"beginning_real_capital":328.11341762095293,"price_index":85.0,"nominal_output":118.33095517977372,"revenue":27.182738794943432,"benefit_cost":6.150308483854259,"government_interest":1.662020872830979,"government_goods":17.169999999999998,"government_bonds":53.20028632277444,"treasury_cash":0.0,"bond_redemption":2.2004094382581965,"firm_cash":27.624186463174517,"real_capital":339.47541883562576,"private_loan":16.34663542172235,"nonhousing_consumption":89.50325414730182,"net_investment":9.657701032471905,"net_equity_issuance_cash":9.502152706779787,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.487514422153151,"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",0.34210229963339245,13.663221660405114,73.79462306094177,64.29751369602407,0.0],["displaced_free",0.04539910460020028,11.272158453558491,61.29233178331238,53.04545154615761,0.0],["displaced_debt",0.020365390433436204,10.254748996286098,55.97254377143057,48.25764233546399,2.2872437979785376],["owners",1.2748945069921758,106.58867629557416,530.4144776247298,501.59377080270195,0.0]]},{"year":16,"beginning_real_capital":339.47541883562576,"price_index":85.0,"nominal_output":119.54562114578604,"revenue":27.486405286446512,"benefit_cost":6.036793638827115,"government_interest":1.596008589683233,"government_goods":17.169999999999998,"government_bonds":50.51668326483827,"treasury_cash":0.0,"bond_redemption":2.683603057936166,"firm_cash":27.463339375619206,"real_capital":351.5095113629939,"private_loan":16.118296242134736,"nonhousing_consumption":90.14664249752309,"net_investment":10.228978648262952,"net_equity_issuance_cash":10.06813156070764,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.470918020509101,"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",0.3666649619160834,13.856406619438587,74.80474049379653,65.20661938559336,0.0],["displaced_free",0.04835291420752731,11.251227817984566,61.182890551553285,52.946954437574426,0.0],["displaced_debt",0.02170856207806922,10.238337728160912,55.88673321914203,48.180412838404294,2.2833917958761263],["owners",1.305259166755805,106.88219436159216,532.1444643944924,502.97503228984544,0.0]]},{"year":17,"beginning_real_capital":351.5095113629939,"price_index":85.0,"nominal_output":120.80149175521767,"revenue":27.800372938804415,"benefit_cost":5.928711985780405,"government_interest":1.515500497945148,"government_goods":17.169999999999998,"government_bonds":47.33052280975941,"treasury_cash":0.0,"bond_redemption":3.1861604550788645,"firm_cash":27.297457746923367,"real_capital":364.2404792958307,"private_loan":15.890332386627433,"nonhousing_consumption":90.8101690123064,"net_investment":10.821322742911264,"net_equity_issuance_cash":10.655441114215424,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"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",0.39159368450632803,14.044118896968213,75.7862425985266,66.08997127985042,0.0],["displaced_free",0.05130098351450288,11.231117993026972,61.07774114001031,52.85231996718575,0.0],["displaced_debt",0.02304952593399453,10.222309112426746,55.80292346366927,48.10498405847881,2.2796385550730256],["owners",1.3387204763803973,107.26316314653478,534.325417208267,504.76782657192837,0.0]]},{"year":18,"beginning_real_capital":364.2404792958307,"price_index":85.0,"nominal_output":122.097742913797,"revenue":28.12443572844925,"benefit_cost":5.826044618863847,"government_interest":1.4199156842927823,"government_goods":17.169999999999998,"government_bonds":43.62204738446678,"treasury_cash":0.0,"bond_redemption":3.7084754252926224,"firm_cash":27.126823998547977,"real_capital":377.69346624640605,"private_loan":15.662734656935775,"nonhousing_consumption":91.49270400580797,"net_investment":11.435038907989039,"net_equity_issuance_cash":11.264405159613647,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.439292517948917,"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",0.4168791472748042,14.226054575751766,76.7375402653687,66.94613918000832,0.0],["displaced_free",0.05424354637578782,11.211770031916608,60.976575330282905,52.761270738431094,0.0],["displaced_debt",0.024388336108651345,10.206638133468457,55.72098370441025,48.03123827514568,2.275977296916585],["owners",1.375414847397236,107.7309698188725,536.9545707371892,506.96926973587057,0.0]]},{"year":19,"beginning_real_capital":377.69346624640605,"price_index":85.0,"nominal_output":123.43349173562336,"revenue":28.458372933905842,"benefit_cost":5.72875185591442,"government_interest":1.3086614215340033,"government_goods":17.169999999999998,"government_bonds":39.371087728009364,"treasury_cash":0.0,"bond_redemption":4.250959656457421,"firm_cash":26.951737031015103,"real_capital":391.893983728387,"private_loan":15.435494470589079,"nonhousing_consumption":92.19305187593952,"net_investment":12.070439859683844,"net_equity_issuance_cash":11.89535289215097,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.42419222743351,"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",0.4425113932204726,14.401945008675272,77.65722880353083,67.77385886435422,0.0],["displaced_free",0.057180819407646195,11.193130579963256,60.87911414359873,52.673555670415325,0.0],["displaced_debt",0.025725043087161323,10.191301931762142,55.64079441444257,47.95906791417479,2.272401863466964],["owners",1.4154812855126757,108.28458211739651,540.0269260427249,509.57450408186594,0.0]]},{"year":20,"beginning_real_capital":391.893983728387,"price_index":85.0,"nominal_output":124.8078069142947,"revenue":28.801951728573677,"benefit_cost":5.636774357398483,"government_interest":1.1811326318402808,"government_goods":17.169999999999998,"government_bonds":34.55704298867445,"treasury_cash":0.0,"bond_redemption":4.814044739334914,"firm_cash":26.772510431558352,"real_capital":406.86792330547894,"private_loan":15.208603806578337,"nonhousing_consumption":92.90995827376658,"net_investment":12.727848640528123,"net_equity_issuance_cash":12.54862204107137,"money_identity_error":0.0,"policy":{"assessment":2.4095247958919543,"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",0.46847989099973064,14.571557700682709,78.54409255258932,68.57203623850687,0.0],["displaced_free",0.06011300366449655,11.175151217971772,60.78510440769554,52.58894690810246,0.0],["displaced_debt",0.027059694051930396,10.176279572785125,55.5622461322098,47.888374460165295,2.2689066401074243],["owners",1.4590613762828064,108.92256098888058,543.5353212973788,512.5767575947322,0.0]]}]},"capital_only__0.95__0.5__0.05":{"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},"experiment":{"mode":"capital_only","floor":0.95,"owner_q":0.5,"cap_rate":0.05,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-2.612744869569361,"firm_cash":0.11926255458332147,"nominal_output":-0.7550934805512055,"total_dividend_payout_pct":-1.206388667399183,"sum_net_investment_change":-10.01093459250103}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839206469408005,"real_capital":234.5672386785413,"private_loan":18.674187815694985,"nonhousing_consumption":76.64317412236788,"net_investment":8.515647628095493,"net_equity_issuance_cash":8.073261793827047,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0005863673771207248,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006886998344049079,8.489906169690448,42.95450411863278,36.713107760823554,1.904421781435604],["owners",1.0527479232004235,93.85200747219879,453.0999212243685,405.84651879869745,0.0]]},{"year":5,"beginning_real_capital":234.5672386785413,"price_index":91.0,"nominal_output":107.39031658683696,"revenue":24.14757914670924,"benefit_cost":3.965579146709239,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":30.406876718484643,"real_capital":244.05715456950352,"private_loan":18.49356095139857,"nonhousing_consumption":78.37249312606133,"net_investment":8.635823460775626,"net_equity_issuance_cash":8.203493709852264,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12123316620809689,11.470588119364669,58.22021059518762,50.42016755764689,0.0],["displaced_free",0.017138015537610254,10.370271293546702,52.84625784393993,45.583610081523965,0.0],["displaced_debt",0.00787945364238103,8.77926399077186,45.075770406700165,38.59017138800817,1.8062686429641506],["owners",1.0754576766661896,96.48758069528208,472.6498666691669,424.1212338254157,0.0]]},{"year":6,"beginning_real_capital":244.05715456950352,"price_index":89.61538461538461,"nominal_output":108.82960725436911,"revenue":24.567401813592276,"benefit_cost":4.659233239018425,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99413911773384,"treasury_cash":0.0,"bond_redemption":0.00586088226616166,"firm_cash":29.98740156753615,"real_capital":253.73953875994815,"private_loan":18.3069377762564,"nonhousing_consumption":80.05039372985529,"net_investment":8.676905832206131,"net_equity_issuance_cash":8.257430681257638,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5027472950988933,"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",0.14066713757617783,11.690346975545252,60.20963688396309,52.18008950457967,0.0],["displaced_free",0.019656355295973055,10.54193683101976,54.514135928757995,47.05413864489507,0.0],["displaced_debt",0.00892069882557768,9.084240878271265,47.28474255318128,40.54768460687603,1.866231751421688],["owners",1.098535622011635,98.66737778653042,489.07589752545937,440.4037463433118,0.0]]},{"year":7,"beginning_real_capital":253.73953875994815,"price_index":88.33333333333333,"nominal_output":110.14487238399364,"revenue":24.95621809599841,"benefit_cost":5.2611053963178165,"government_interest":1.799824173532015,"government_goods":17.843333333333334,"government_bonds":59.942183924918595,"treasury_cash":0.0,"bond_redemption":0.05195519281524419,"firm_cash":29.600200764023825,"real_capital":263.591246805332,"private_loan":18.112797243604767,"nonhousing_consumption":81.59919694390459,"net_investment":8.702342106755722,"net_equity_issuance_cash":8.315141303243399,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9364286796100724,"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",0.16075725778670313,11.915969946057094,62.218716709721235,53.959109189692505,0.0],["displaced_free",0.022245759367407983,10.741181348672495,56.307830685144616,48.63931176757356,0.0],["displaced_debt",0.010019607500964292,9.362574405429415,49.3714435493304,42.39656334534076,1.9414053265163471],["owners",1.1218240266198167,100.48244698325989,503.1246203957224,455.0148542638184,0.0]]},{"year":8,"beginning_real_capital":263.591246805332,"price_index":87.14285714285714,"nominal_output":111.32928332663545,"revenue":25.312320831658862,"benefit_cost":5.817370855235254,"government_interest":1.7982655177475577,"government_goods":17.602857142857143,"government_bonds":59.84835660909969,"treasury_cash":0.0,"bond_redemption":0.09382731581890802,"firm_cash":29.239489439989146,"real_capital":273.55693329814267,"private_loan":17.913250594707232,"nonhousing_consumption":83.04204224004329,"net_investment":8.684383943735014,"net_equity_issuance_cash":8.323672619700336,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"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",0.1815151111142977,12.14583857486244,64.24107105576472,55.75139017969644,0.0],["displaced_free",0.024916855628956288,10.954515869953214,58.16510826205646,50.28302366535902,0.0],["displaced_debt",0.011164547289720635,9.668954569461725,51.60851146537857,44.38208654834891,1.9954664889753404],["owners",1.145008914568067,101.96076513665619,515.0113289079756,468.0166268567825,0.0]]},{"year":9,"beginning_real_capital":273.55693329814267,"price_index":86.03448275862068,"nominal_output":112.37241797786525,"revenue":25.633104494466316,"benefit_cost":6.3296764250253545,"government_interest":1.7954506982729905,"government_goods":17.378965517241376,"government_bonds":59.7193447551731,"treasury_cash":0.0,"bond_redemption":0.12901185392659542,"firm_cash":28.90678432136348,"real_capital":283.57685725149975,"private_loan":17.707669123187355,"nonhousing_consumption":84.37286271454599,"net_investment":8.620589746077883,"net_equity_issuance_cash":8.28788462745222,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.987165421296063,"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",0.20294925866043922,12.378691047587685,66.27157254598849,57.55223092265217,0.0],["displaced_free",0.027673432237869347,11.180345427551256,60.08105409022248,51.98076431246276,0.0],["displaced_debt",0.012359309348653803,10.00318525031544,53.99997724500518,46.50779515176718,2.0558147151987938],["owners",1.1677894913192326,103.09778877538449,524.6507374337235,479.33240472723855,0.0]]},{"year":10,"beginning_real_capital":283.57685725149975,"price_index":85.0,"nominal_output":113.26413395071036,"revenue":25.916033487677588,"benefit_cost":6.799331534918869,"government_interest":1.7915803426551928,"government_goods":17.169999999999998,"government_bonds":59.56422314506957,"treasury_cash":0.0,"bond_redemption":0.15512161010352798,"firm_cash":28.733056264570678,"real_capital":294.1961031444329,"private_loan":17.47599631963687,"nonhousing_consumption":85.06777494171715,"net_investment":9.02635900899321,"net_equity_issuance_cash":8.852630952200407,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.6012564798365703,"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",0.22506627800023177,12.613346859977081,68.30508162079519,59.35692639989215,0.0],["displaced_free",0.0307132701805554,10.82271766497293,58.94231458809376,50.93043607046085,0.0],["displaced_debt",0.0137220905460096,9.665512522750305,52.891568746406826,45.484764812942615,2.316728035504856],["owners",1.1933441525582242,103.88777914673007,538.7248081506016,488.8836665728474,0.0]]},{"year":11,"beginning_real_capital":294.1961031444329,"price_index":85.0,"nominal_output":114.52023955705525,"revenue":26.230059889263813,"benefit_cost":6.66357722271286,"government_interest":1.786926694352087,"government_goods":17.169999999999998,"government_bonds":58.9546671728707,"treasury_cash":0.0,"bond_redemption":0.6095559721988684,"firm_cash":28.545423001248416,"real_capital":305.4101402762553,"private_loan":17.261679691328805,"nonhousing_consumption":85.81830799500624,"net_investment":9.53193156204901,"net_equity_issuance_cash":9.344298298726747,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5595117467896493,"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",0.2476831045369506,12.817240176193078,69.37119046375466,60.316424358555665,0.0],["displaced_free",0.0335416342700115,10.826097683215604,58.95998788609465,50.94634203866167,0.0],["displaced_debt",0.014982776594880572,9.682523921860188,52.98051723848464,45.56481845581265,2.1431662830806535],["owners",1.221604736463924,104.31646714908825,540.5868508627427,490.9010218780624,0.0]]},{"year":12,"beginning_real_capital":305.4101402762553,"price_index":85.0,"nominal_output":115.81270590588079,"revenue":26.5531764764702,"benefit_cost":6.544489600903476,"government_interest":1.768640015186121,"government_goods":17.169999999999998,"government_bonds":57.8846203124901,"treasury_cash":0.0,"bond_redemption":1.0700468603806037,"firm_cash":28.353264146029602,"real_capital":317.24044908801915,"private_loan":17.047016284635323,"nonhousing_consumption":86.58694341588149,"net_investment":10.055762489999296,"net_equity_issuance_cash":9.86360363478048,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5409662885772755,"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",0.2706809494830433,13.01768866928416,70.41928715965574,61.25971138486664,0.0],["displaced_free",0.03636926587135829,10.834423129666929,59.00351963224539,50.98552061019731,0.0],["displaced_debt",0.01624550251660694,9.700660418382968,53.07534859285212,45.65016667474338,2.146634066934823],["owners",1.252537731846408,104.80845430666471,542.8997574867265,493.21625556077515,0.0]]},{"year":13,"beginning_real_capital":317.24044908801915,"price_index":85.0,"nominal_output":117.14067975430697,"revenue":26.885169938576745,"benefit_cost":6.430501209551782,"government_interest":1.7365386093747028,"government_goods":17.169999999999998,"government_bonds":56.33649019283984,"treasury_cash":0.0,"bond_redemption":1.5481301196502617,"firm_cash":28.156546195148614,"real_capital":329.7073485408444,"private_loan":16.832021499822208,"nonhousing_consumption":87.37381521940549,"net_investment":10.596864534901485,"net_equity_issuance_cash":10.400146584020499,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.522480642304565,"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",0.29405729829351673,13.213035696133089,71.44070952226451,62.178991511214534,0.0],["displaced_free",0.03919816651181609,10.845525673599612,59.06157214954045,51.03776787576288,0.0],["displaced_debt",0.017510177721389974,9.721376499817174,53.183667972900274,45.74765411678671,2.1499478481311605],["owners",1.2862451400378732,105.37638600216532,545.5821418647281,495.8888753043074,0.0]]},{"year":14,"beginning_real_capital":329.7073485408444,"price_index":85.0,"nominal_output":118.50311354116799,"revenue":27.225778385291996,"benefit_cost":6.3215359771300275,"government_interest":1.6900947057851952,"government_goods":17.169999999999998,"government_bonds":54.292342490463064,"treasury_cash":0.0,"bond_redemption":2.0441477023767742,"firm_cash":27.95566254602442,"real_capital":342.8317764529218,"private_loan":16.61664286519911,"nonhousing_consumption":88.17734981590219,"net_investment":11.1557637252658,"net_equity_issuance_cash":10.954880076141606,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.504686931735254,"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",0.3178033352215836,13.403053824484621,72.43426836331828,63.073194468162924,0.0],["displaced_free",0.042029125008082216,10.859213213904964,59.13314098773837,51.102179830141004,0.0],["displaced_debt",0.018777110866231725,9.744846853239396,53.306388775107955,45.85810283877363,2.153786346230975],["owners",1.3228416825048255,106.01793770121877,548.6260721502929,498.90794212338244,0.0]]},{"year":15,"beginning_real_capital":342.8317764529218,"price_index":85.0,"nominal_output":119.89898145931767,"revenue":27.57474536482942,"benefit_cost":6.21752862363074,"government_interest":1.628770274713892,"government_goods":17.169999999999998,"government_bonds":51.733896023978275,"treasury_cash":0.0,"bond_redemption":2.5584464664847886,"firm_cash":27.75091345036892,"real_capital":356.6348767597376,"private_loan":16.40082063894534,"nonhousing_consumption":88.99634619852422,"net_investment":11.732635260793444,"net_equity_issuance_cash":11.527886165137943,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.487514422153151,"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",0.34190990425203016,13.587482422191403,73.3986009003472,63.94109375148896,0.0],["displaced_free",0.0448628351994535,10.8754305994328,59.21793777481202,51.178496938507294,0.0],["displaced_debt",0.02004665337360684,9.771124190695199,53.44378661801412,45.98176089738918,2.158222262537696],["owners",1.3624429558646793,106.73193375084271,552.0249515733656,502.2679235333775,0.0]]},{"year":16,"beginning_real_capital":356.6348767597376,"price_index":85.0,"nominal_output":121.32723959514249,"revenue":27.931809898785623,"benefit_cost":6.118398064896237,"government_interest":1.5520168807193482,"government_goods":17.169999999999998,"government_bonds":48.64250107080824,"treasury_cash":0.0,"bond_redemption":3.09139495317004,"firm_cash":27.542613000859895,"real_capital":371.1380433463048,"private_loan":16.184492885604087,"nonhousing_consumption":89.82954799656036,"net_investment":12.32769159858212,"net_equity_issuance_cash":12.119391149073097,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"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",0.36636728378349503,13.766099593332747,74.33254689324312,64.78164514509528,0.0],["displaced_free",0.04769996998028552,10.89414264963302,59.315778560172646,51.26655364533186,0.0],["displaced_debt",0.02131916956973186,9.800224422966242,53.59594469524832,46.118703166899955,2.1632775334125336],["owners",1.4051664615272756,107.51680576547244,555.7703854562591,505.9614388963409,0.0]]},{"year":17,"beginning_real_capital":371.1380433463048,"price_index":85.0,"nominal_output":122.7868378931083,"revenue":28.296709473277076,"benefit_cost":6.024048464999627,"government_interest":1.4592750321242471,"government_goods":17.169999999999998,"government_bonds":44.99911509465503,"treasury_cash":0.0,"bond_redemption":3.643385976153205,"firm_cash":27.33108403139377,"real_capital":386.3629539565205,"private_loan":15.967596874858527,"nonhousing_consumption":90.67566387442493,"net_investment":12.94117401868337,"net_equity_issuance_cash":12.729645049217245,"money_identity_error":0.0,"policy":{"assessment":2.454856491312765,"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",0.39116526776581967,13.938717698582757,75.23512522134776,65.59396564038944,0.0],["displaced_free",0.0505411924825026,10.915315912555172,59.42648843166104,51.3661925296714,0.0],["displaced_debt",0.02259502845647044,9.83214757449912,53.76286313463591,46.26892976234879,2.168960107455587],["owners",1.451131661151391,108.37067230892872,559.8524414955053,509.9796343949587,0.0]]},{"year":18,"beginning_real_capital":386.3629539565205,"price_index":85.0,"nominal_output":124.27672969704166,"revenue":28.669182424260413,"benefit_cost":5.934370886378675,"government_interest":1.349973452839651,"government_goods":17.169999999999998,"government_bonds":40.78427700961294,"treasury_cash":0.0,"bond_redemption":4.214838085042089,"firm_cash":27.116656192346007,"real_capital":402.3316062699625,"private_loan":15.750069583360997,"nonhousing_consumption":91.533375230616,"net_investment":13.573354466425656,"net_equity_issuance_cash":13.358926627377889,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.439292517948917,"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",0.41629322946592195,14.105182885689981,76.10553142844434,66.37733122677638,0.0],["displaced_free",0.053387157902701765,10.938914456789865,59.549879512626745,51.47724450254054,0.0],["displaced_debt",0.023874600759397097,9.86688314018727,53.944487007515136,46.432391247940096,2.1752729149753125],["owners",1.5004600830656798,109.29136027973301,564.2597559748602,514.3122836693318,0.0]]},{"year":19,"beginning_real_capital":402.3316062699625,"price_index":85.0,"nominal_output":125.79588024252169,"revenue":29.048970060630424,"benefit_cost":5.849245099866292,"government_interest":1.2235283102883883,"government_goods":17.169999999999998,"government_bonds":35.978080359137195,"treasury_cash":0.0,"bond_redemption":4.806196650475745,"firm_cash":26.89966409435503,"real_capital":419.0663552345999,"private_loan":15.531847989159262,"nonhousing_consumption":92.40134362257992,"net_investment":14.224536619941773,"net_equity_issuance_cash":14.007544521950795,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.42419222743351,"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",0.4417401858093884,14.265373992669485,76.9431319878143,67.13117173020935,0.0],["displaced_free",0.05623851313951814,10.96489899756364,59.68574639248962,51.599524694417134,0.0],["displaced_debt",0.025158257195877887,9.90441226107464,54.14071770496546,46.60899887564536,2.182215942017344],["owners",1.5532754357662737,110.27642984912512,568.9796542472089,518.9479051723536,0.0]]},{"year":20,"beginning_real_capital":419.0663552345999,"price_index":85.0,"nominal_output":127.34327403760629,"revenue":29.43581850940157,"benefit_cost":5.768541409520479,"government_interest":1.0793424107741159,"government_goods":17.169999999999998,"government_bonds":30.560145670030217,"treasury_cash":0.0,"bond_redemption":5.417934689106978,"firm_cash":26.680445651619515,"real_capital":436.5899512864638,"private_loan":15.312869292895314,"nonhousing_consumption":93.27821739352194,"net_investment":14.895056644084349,"net_equity_issuance_cash":14.675838201348833,"money_identity_error":0.0,"policy":{"assessment":2.4095247958919543,"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",0.4674948604524293,14.419201128561465,77.74745688136713,67.85506413440689,0.0],["displaced_free",0.059095895902753576,10.993226940114102,59.83386635353779,51.73283265936048,0.0],["displaced_debt",0.026446367173901107,9.94470900443225,54.35141963101831,46.798630609092946,2.1897869626394764],["owners",1.6097037283899085,111.32319963932825,573.9982728870424,523.8738806556623,0.0]]}]},"capital_only__0.95__0.5__0.10":{"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},"experiment":{"mode":"capital_only","floor":0.95,"owner_q":0.5,"cap_rate":0.1,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-3.8047844137385156,"firm_cash":0.2971160424433794,"nominal_output":-1.1136644616843494,"total_dividend_payout_pct":-1.7792660385313686,"sum_net_investment_change":-14.553290909555471}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839206469408005,"real_capital":234.5672386785413,"private_loan":18.674187815694985,"nonhousing_consumption":76.64317412236788,"net_investment":8.515647628095493,"net_equity_issuance_cash":8.073261793827047,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0005863673771207248,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006886998344049079,8.489906169690448,42.95450411863278,36.713107760823554,1.904421781435604],["owners",1.0527479232004235,93.85200747219879,453.0999212243685,405.84651879869745,0.0]]},{"year":5,"beginning_real_capital":234.5672386785413,"price_index":91.0,"nominal_output":107.39031658683696,"revenue":24.14757914670924,"benefit_cost":3.965579146709239,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":30.406876718484643,"real_capital":244.05715456950352,"private_loan":18.49356095139857,"nonhousing_consumption":78.37249312606133,"net_investment":8.635823460775626,"net_equity_issuance_cash":8.203493709852264,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12123316620809689,11.470588119364669,58.22021059518762,50.42016755764689,0.0],["displaced_free",0.017138015537610254,10.370271293546702,52.84625784393993,45.583610081523965,0.0],["displaced_debt",0.00787945364238103,8.77926399077186,45.075770406700165,38.59017138800817,1.8062686429641506],["owners",1.0754576766661896,96.48758069528208,472.6498666691669,424.1212338254157,0.0]]},{"year":6,"beginning_real_capital":244.05715456950352,"price_index":89.61538461538461,"nominal_output":108.82960725436911,"revenue":24.567401813592276,"benefit_cost":4.659233239018425,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99413911773384,"treasury_cash":0.0,"bond_redemption":0.00586088226616166,"firm_cash":29.98740156753615,"real_capital":253.73953875994815,"private_loan":18.3069377762564,"nonhousing_consumption":80.05039372985529,"net_investment":8.676905832206131,"net_equity_issuance_cash":8.257430681257638,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5027472950988933,"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",0.14066713757617783,11.690346975545252,60.20963688396309,52.18008950457967,0.0],["displaced_free",0.019656355295973055,10.54193683101976,54.514135928757995,47.05413864489507,0.0],["displaced_debt",0.00892069882557768,9.084240878271265,47.28474255318128,40.54768460687603,1.866231751421688],["owners",1.098535622011635,98.66737778653042,489.07589752545937,440.4037463433118,0.0]]},{"year":7,"beginning_real_capital":253.73953875994815,"price_index":88.33333333333333,"nominal_output":110.14487238399364,"revenue":24.95621809599841,"benefit_cost":5.2611053963178165,"government_interest":1.799824173532015,"government_goods":17.843333333333334,"government_bonds":59.942183924918595,"treasury_cash":0.0,"bond_redemption":0.05195519281524419,"firm_cash":29.600200764023825,"real_capital":263.591246805332,"private_loan":18.112797243604767,"nonhousing_consumption":81.59919694390459,"net_investment":8.702342106755722,"net_equity_issuance_cash":8.315141303243399,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9364286796100724,"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",0.16075725778670313,11.915969946057094,62.218716709721235,53.959109189692505,0.0],["displaced_free",0.022245759367407983,10.741181348672495,56.307830685144616,48.63931176757356,0.0],["displaced_debt",0.010019607500964292,9.362574405429415,49.3714435493304,42.39656334534076,1.9414053265163471],["owners",1.1218240266198167,100.48244698325989,503.1246203957224,455.0148542638184,0.0]]},{"year":8,"beginning_real_capital":263.591246805332,"price_index":87.14285714285714,"nominal_output":111.32928332663545,"revenue":25.312320831658862,"benefit_cost":5.817370855235254,"government_interest":1.7982655177475577,"government_goods":17.602857142857143,"government_bonds":59.84835660909969,"treasury_cash":0.0,"bond_redemption":0.09382731581890802,"firm_cash":29.239489439989146,"real_capital":273.55693329814267,"private_loan":17.913250594707232,"nonhousing_consumption":83.04204224004329,"net_investment":8.684383943735014,"net_equity_issuance_cash":8.323672619700336,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"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",0.1815151111142977,12.14583857486244,64.24107105576472,55.75139017969644,0.0],["displaced_free",0.024916855628956288,10.954515869953214,58.16510826205646,50.28302366535902,0.0],["displaced_debt",0.011164547289720635,9.668954569461725,51.60851146537857,44.38208654834891,1.9954664889753404],["owners",1.145008914568067,101.96076513665619,515.0113289079756,468.0166268567825,0.0]]},{"year":9,"beginning_real_capital":273.55693329814267,"price_index":86.03448275862068,"nominal_output":112.37241797786525,"revenue":25.633104494466316,"benefit_cost":6.3296764250253545,"government_interest":1.7954506982729905,"government_goods":17.378965517241376,"government_bonds":59.7193447551731,"treasury_cash":0.0,"bond_redemption":0.12901185392659542,"firm_cash":28.90678432136348,"real_capital":283.57685725149975,"private_loan":17.707669123187355,"nonhousing_consumption":84.37286271454599,"net_investment":8.620589746077883,"net_equity_issuance_cash":8.28788462745222,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.987165421296063,"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",0.20294925866043922,12.378691047587685,66.27157254598849,57.55223092265217,0.0],["displaced_free",0.027673432237869347,11.180345427551256,60.08105409022248,51.98076431246276,0.0],["displaced_debt",0.012359309348653803,10.00318525031544,53.99997724500518,46.50779515176718,2.0558147151987938],["owners",1.1677894913192326,103.09778877538449,524.6507374337235,479.33240472723855,0.0]]},{"year":10,"beginning_real_capital":283.57685725149975,"price_index":85.0,"nominal_output":113.26413395071036,"revenue":25.916033487677588,"benefit_cost":6.799331534918869,"government_interest":1.7915803426551928,"government_goods":17.169999999999998,"government_bonds":59.56422314506957,"treasury_cash":0.0,"bond_redemption":0.15512161010352798,"firm_cash":28.603596575379775,"real_capital":293.5868810776522,"private_loan":17.49544736823751,"nonhousing_consumption":85.58561369848077,"net_investment":8.508520252229587,"net_equity_issuance_cash":8.20533250624588,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"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",0.22506627800023177,12.613346859977081,68.30508162079519,59.35692639989215,0.0],["displaced_free",0.03051903516673647,11.41707680725888,62.050074809196765,53.72742026945355,0.0],["displaced_debt",0.01360767261306465,10.365750272373404,56.55294260064523,48.78000128175718,2.1222175494984405],["owners",1.1898451675876085,103.88777914673007,531.95567407526,488.8836665728474,0.0]]},{"year":11,"beginning_real_capital":293.5868810776522,"price_index":85.0,"nominal_output":114.44904328789244,"revenue":26.21226082197311,"benefit_cost":6.6725693478129795,"government_interest":1.786926694352087,"government_goods":17.169999999999998,"government_bonds":58.981458365261524,"treasury_cash":0.0,"bond_redemption":0.5827647798080458,"firm_cash":28.437386161002017,"real_capital":304.2087492328294,"private_loan":17.263942126314948,"nonhousing_consumption":86.25045535599182,"net_investment":9.028587931900617,"net_equity_issuance_cash":8.862377517522857,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5595117467896493,"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",0.24767443193196326,12.821031343516124,69.39101356086863,60.33426514595823,0.0],["displaced_free",0.033520995494791754,11.36473964921682,61.77641646649318,53.481127761020325,0.0],["displaced_debt",0.014969468153785605,10.32416178105989,56.335486436914465,48.58429073439949,2.3150524192256228],["owners",1.2150048902431176,104.19001755508997,533.7542787362108,490.30596496512925,0.0]]},{"year":12,"beginning_real_capital":304.2087492328294,"price_index":85.0,"nominal_output":115.67584567814812,"revenue":26.51896141953703,"benefit_cost":6.541869185490156,"government_interest":1.7694437509578456,"government_goods":17.169999999999998,"government_bonds":57.943809882172495,"treasury_cash":0.0,"bond_redemption":1.0376484830890282,"firm_cash":28.265559002253944,"real_capital":315.4653159236106,"private_loan":17.03402809268533,"nonhousing_consumption":86.93776399098408,"net_investment":9.568081687164039,"net_equity_issuance_cash":9.396254528415968,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5409662885772755,"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",0.270673647859439,13.023913455746762,70.45183506272815,61.28900449763182,0.0],["displaced_free",0.03650006190476985,11.340588154057304,61.65013413886172,53.36747366615202,0.0],["displaced_debt",0.01632190364572453,10.306585995241564,56.24358690322387,48.50158115407796,2.2991403362961758],["owners",1.2429462578749952,104.52984163793403,535.6281064018655,491.9051371196895,0.0]]},{"year":13,"beginning_real_capital":315.4653159236106,"price_index":85.0,"nominal_output":116.94365364266493,"revenue":26.83591341066623,"benefit_cost":6.417725101651834,"government_interest":1.7383142964651748,"government_goods":17.169999999999998,"government_bonds":56.43393586962327,"treasury_cash":0.0,"bond_redemption":1.509874012549222,"firm_cash":28.08840151899348,"real_capital":327.3797391220094,"private_loan":16.804499666328994,"nonhousing_consumption":87.64639392402594,"net_investment":10.127259718638982,"net_equity_issuance_cash":9.950102235378516,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.522480642304565,"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",0.294055313786054,13.221915972423917,71.48714233947146,62.220781046700786,0.0],["displaced_free",0.039472711798470686,11.316750002578567,61.525490209561134,53.2552941297815,0.0],["displaced_debt",0.01767207085958533,10.288831442606705,56.15075264108081,48.4180303181492,2.295284263563362],["owners",1.273771787990104,104.95699155791218,537.9582270097131,493.91525439017494,0.0]]},{"year":14,"beginning_real_capital":327.3797391220094,"price_index":85.0,"nominal_output":118.25151474523103,"revenue":27.162878686307756,"benefit_cost":6.299298293758564,"government_interest":1.693018076088698,"government_goods":17.169999999999998,"government_bonds":54.433373553162774,"treasury_cash":0.0,"bond_redemption":2.0005623164604955,"firm_cash":27.906317010353064,"real_capital":339.97595416511933,"private_loan":16.57537949341176,"nonhousing_consumption":88.37473195858759,"net_investment":10.706782786643444,"net_equity_issuance_cash":10.52469827800303,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.504686931735254,"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",0.3178113291121007,13.414676336405476,72.49503966747962,63.12788864190812,0.0],["displaced_free",0.04243878198798333,11.293975224732739,61.406406403831326,53.14811870462466,0.0],["displaced_debt",0.019019836582627896,10.271570371671581,56.060498675406954,48.336801749042735,2.2912017291723563],["owners",1.3076119266221082,105.46854994522633,540.7260811162931,496.3225879775357,0.0]]},{"year":15,"beginning_real_capital":339.97595416511933,"price_index":85.0,"nominal_output":119.598472648739,"revenue":27.499618162184753,"benefit_cost":6.186590449683595,"government_interest":1.6330012065948831,"government_goods":17.169999999999998,"government_bonds":51.9233470472565,"treasury_cash":0.0,"bond_redemption":2.510026505906276,"firm_cash":27.719598175647285,"real_capital":353.2781486960938,"private_loan":16.346655113613906,"nonhousing_consumption":89.12160729741072,"net_investment":11.306865351328284,"net_equity_issuance_cash":11.120146516622503,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.487514422153151,"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",0.3419328251967955,13.601877688506113,73.47387026669863,64.00883618120524,0.0],["displaced_free",0.0453985849131338,11.272158453558491,61.29233178331238,53.04545154615761,0.0],["displaced_debt",0.020365274110850564,10.254748996286098,55.97254377143058,48.25764233546399,2.2872437979785376],["owners",1.344597816652408,106.06396697413943,543.9291636705166,499.1245504665385,0.0]]},{"year":16,"beginning_real_capital":353.2781486960938,"price_index":85.0,"nominal_output":120.98351713722047,"revenue":27.84587928430512,"benefit_cost":6.0795549587629605,"government_interest":1.5577004114176949,"government_goods":17.169999999999998,"government_bonds":48.884723133132034,"treasury_cash":0.0,"bond_redemption":3.038623914124466,"firm_cash":27.528557222752458,"real_capital":367.31079108224725,"private_loan":16.118315934026292,"nonhousing_consumption":89.88577110899006,"net_investment":11.927746028230416,"net_equity_issuance_cash":11.736705075335589,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.470918020509101,"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",0.3664102681369601,13.783240496896203,74.42217253279061,64.86230822068802,0.0],["displaced_free",0.048352394520460834,11.251227817984566,61.182890551553285,52.946954437574426,0.0],["displaced_debt",0.02170844575548358,10.238337728160912,55.88673321914203,48.180412838404294,2.2833917958761263],["owners",1.3848628340799045,106.74217874805623,547.5621475950177,502.3161352849705,0.0]]},{"year":17,"beginning_real_capital":367.31079108224725,"price_index":85.0,"nominal_output":122.40559782311674,"revenue":28.201399455779182,"benefit_cost":5.978125177122282,"government_interest":1.466541693993961,"government_goods":17.169999999999998,"government_bonds":45.297990548469095,"treasury_cash":0.0,"bond_redemption":3.5867325846629416,"firm_cash":27.333519672216582,"real_capital":382.0986458022275,"private_loan":15.890352078518989,"nonhousing_consumption":90.66592131113352,"net_investment":12.569676511983218,"net_equity_issuance_cash":12.374638961447344,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.454856491312765,"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",0.391233527421745,13.958522407064315,75.33867925262386,65.68716426853796,0.0],["displaced_free",0.0513004638274364,11.231117993026972,61.07774114001031,52.85231996718575,0.0],["displaced_debt",0.02304940961140889,10.22230911242675,55.80292346366927,48.10498405847883,2.279638555073029],["owners",1.4285425355230854,107.50171932292987,551.6175834332921,505.8904438726112,0.0]]},{"year":18,"beginning_real_capital":382.0986458022275,"price_index":85.0,"nominal_output":123.86363545782551,"revenue":28.565908864456375,"benefit_cost":5.882215189267993,"government_interest":1.3589397164540729,"government_goods":17.169999999999998,"government_bonds":41.143236589734784,"treasury_cash":0.0,"bond_redemption":4.154753958734312,"firm_cash":27.134822410909536,"real_capital":397.6667929804203,"private_loan":15.662754348827331,"nonhousing_consumption":91.46071035636163,"net_investment":13.232925101463877,"net_equity_issuance_cash":13.034227840156829,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.439292517948917,"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",0.41639194324746504,14.127518557472422,76.22231925475775,66.48244027045845,0.0],["displaced_free",0.054243026688721344,11.211770031916608,60.976575330282905,52.761270738431094,0.0],["displaced_debt",0.024388219786065705,10.206638133468457,55.72098370441024,48.03123827514568,2.275977296916585],["owners",1.4757746751329344,108.34073782321207,556.0859885242519,509.83876622688035,0.0]]},{"year":19,"beginning_real_capital":397.6667929804203,"price_index":85.0,"nominal_output":125.3565326645909,"revenue":28.939133166147727,"benefit_cost":5.791721569225491,"government_interest":1.2342970976920435,"government_goods":17.169999999999998,"government_bonds":36.40012209050459,"treasury_cash":0.0,"bond_redemption":4.743114499230195,"firm_cash":26.93281169005043,"real_capital":414.04065112723544,"private_loan":15.435514162480635,"nonhousing_consumption":92.26875323979804,"net_investment":13.917779424792855,"net_equity_issuance_cash":13.715768703933747,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.42419222743351,"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",0.44187439592319033,14.290061233776134,77.07221560144383,67.24734698247593,0.0],["displaced_free",0.05718029972057972,11.193130579963256,60.87911414359873,52.673555670415325,0.0],["displaced_debt",0.025724926764575683,10.191301931762142,55.64079441444257,47.95906791417479,2.272401863466964],["owners",1.5266992348229216,109.25702195133678,560.9559724125662,514.1506915357025,0.0]]},{"year":20,"beginning_real_capital":414.04065112723544,"price_index":85.0,"nominal_output":126.8831838998477,"revenue":29.320795974961925,"benefit_cost":5.706525260400371,"government_interest":1.0920036627151377,"government_goods":17.169999999999998,"government_bonds":31.04785503865817,"treasury_cash":0.0,"bond_redemption":5.352267051846418,"firm_cash":26.727841229610455,"real_capital":431.2460026781646,"private_loan":15.208623498469892,"nonhousing_consumption":93.08863508155794,"net_investment":14.624548818289753,"net_equity_issuance_cash":14.41957835784978,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.4095247958919543,"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",0.4676693757896184,14.446019022044197,77.88768116101541,67.98126598609034,0.0],["displaced_free",0.060112483977430076,11.175151217971772,60.78510440769554,52.58894690810246,0.0],["displaced_debt",0.027059577729344756,10.176279572785125,55.562246132209815,47.8883744601653,2.268906640107423],["owners",1.5814584688986963,110.24802375882858,566.2143736624138,518.814229453311,0.0]]}]},"capital_only__0.95__0.5__0.20":{"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},"experiment":{"mode":"capital_only","floor":0.95,"owner_q":0.5,"cap_rate":0.2,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-3.8047844137385156,"firm_cash":0.2971160424433794,"nominal_output":-1.1136644616843494,"total_dividend_payout_pct":-1.7792660385313686,"sum_net_investment_change":-14.553290909555471}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839206469408005,"real_capital":234.5672386785413,"private_loan":18.674187815694985,"nonhousing_consumption":76.64317412236788,"net_investment":8.515647628095493,"net_equity_issuance_cash":8.073261793827047,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0005863673771207248,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006886998344049079,8.489906169690448,42.95450411863278,36.713107760823554,1.904421781435604],["owners",1.0527479232004235,93.85200747219879,453.0999212243685,405.84651879869745,0.0]]},{"year":5,"beginning_real_capital":234.5672386785413,"price_index":91.0,"nominal_output":107.39031658683696,"revenue":24.14757914670924,"benefit_cost":3.965579146709239,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":4.440892098500626e-16,"firm_cash":30.406876718484643,"real_capital":244.05715456950352,"private_loan":18.49356095139857,"nonhousing_consumption":78.37249312606133,"net_investment":8.635823460775626,"net_equity_issuance_cash":8.203493709852264,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12123316620809689,11.470588119364669,58.22021059518762,50.42016755764689,0.0],["displaced_free",0.017138015537610254,10.370271293546702,52.84625784393993,45.583610081523965,0.0],["displaced_debt",0.00787945364238103,8.77926399077186,45.075770406700165,38.59017138800817,1.8062686429641506],["owners",1.0754576766661896,96.48758069528208,472.6498666691669,424.1212338254157,0.0]]},{"year":6,"beginning_real_capital":244.05715456950352,"price_index":89.61538461538461,"nominal_output":108.82960725436911,"revenue":24.567401813592276,"benefit_cost":4.659233239018425,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.99413911773384,"treasury_cash":0.0,"bond_redemption":0.00586088226616166,"firm_cash":29.98740156753615,"real_capital":253.73953875994815,"private_loan":18.3069377762564,"nonhousing_consumption":80.05039372985529,"net_investment":8.676905832206131,"net_equity_issuance_cash":8.257430681257638,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5027472950988933,"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",0.14066713757617783,11.690346975545252,60.20963688396309,52.18008950457967,0.0],["displaced_free",0.019656355295973055,10.54193683101976,54.514135928757995,47.05413864489507,0.0],["displaced_debt",0.00892069882557768,9.084240878271265,47.28474255318128,40.54768460687603,1.866231751421688],["owners",1.098535622011635,98.66737778653042,489.07589752545937,440.4037463433118,0.0]]},{"year":7,"beginning_real_capital":253.73953875994815,"price_index":88.33333333333333,"nominal_output":110.14487238399364,"revenue":24.95621809599841,"benefit_cost":5.2611053963178165,"government_interest":1.799824173532015,"government_goods":17.843333333333334,"government_bonds":59.942183924918595,"treasury_cash":0.0,"bond_redemption":0.05195519281524419,"firm_cash":29.600200764023825,"real_capital":263.591246805332,"private_loan":18.112797243604767,"nonhousing_consumption":81.59919694390459,"net_investment":8.702342106755722,"net_equity_issuance_cash":8.315141303243399,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.9364286796100724,"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",0.16075725778670313,11.915969946057094,62.218716709721235,53.959109189692505,0.0],["displaced_free",0.022245759367407983,10.741181348672495,56.307830685144616,48.63931176757356,0.0],["displaced_debt",0.010019607500964292,9.362574405429415,49.3714435493304,42.39656334534076,1.9414053265163471],["owners",1.1218240266198167,100.48244698325989,503.1246203957224,455.0148542638184,0.0]]},{"year":8,"beginning_real_capital":263.591246805332,"price_index":87.14285714285714,"nominal_output":111.32928332663545,"revenue":25.312320831658862,"benefit_cost":5.817370855235254,"government_interest":1.7982655177475577,"government_goods":17.602857142857143,"government_bonds":59.84835660909969,"treasury_cash":0.0,"bond_redemption":0.09382731581890802,"firm_cash":29.239489439989146,"real_capital":273.55693329814267,"private_loan":17.913250594707232,"nonhousing_consumption":83.04204224004329,"net_investment":8.684383943735014,"net_equity_issuance_cash":8.323672619700336,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"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",0.1815151111142977,12.14583857486244,64.24107105576472,55.75139017969644,0.0],["displaced_free",0.024916855628956288,10.954515869953214,58.16510826205646,50.28302366535902,0.0],["displaced_debt",0.011164547289720635,9.668954569461725,51.60851146537857,44.38208654834891,1.9954664889753404],["owners",1.145008914568067,101.96076513665619,515.0113289079756,468.0166268567825,0.0]]},{"year":9,"beginning_real_capital":273.55693329814267,"price_index":86.03448275862068,"nominal_output":112.37241797786525,"revenue":25.633104494466316,"benefit_cost":6.3296764250253545,"government_interest":1.7954506982729905,"government_goods":17.378965517241376,"government_bonds":59.7193447551731,"treasury_cash":0.0,"bond_redemption":0.12901185392659542,"firm_cash":28.90678432136348,"real_capital":283.57685725149975,"private_loan":17.707669123187355,"nonhousing_consumption":84.37286271454599,"net_investment":8.620589746077883,"net_equity_issuance_cash":8.28788462745222,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":1.987165421296063,"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",0.20294925866043922,12.378691047587685,66.27157254598849,57.55223092265217,0.0],["displaced_free",0.027673432237869347,11.180345427551256,60.08105409022248,51.98076431246276,0.0],["displaced_debt",0.012359309348653803,10.00318525031544,53.99997724500518,46.50779515176718,2.0558147151987938],["owners",1.1677894913192326,103.09778877538449,524.6507374337235,479.33240472723855,0.0]]},{"year":10,"beginning_real_capital":283.57685725149975,"price_index":85.0,"nominal_output":113.26413395071036,"revenue":25.916033487677588,"benefit_cost":6.799331534918869,"government_interest":1.7915803426551928,"government_goods":17.169999999999998,"government_bonds":59.56422314506957,"treasury_cash":0.0,"bond_redemption":0.15512161010352798,"firm_cash":28.603596575379775,"real_capital":293.5868810776522,"private_loan":17.49544736823751,"nonhousing_consumption":85.58561369848077,"net_investment":8.508520252229587,"net_equity_issuance_cash":8.20533250624588,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"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",0.22506627800023177,12.613346859977081,68.30508162079519,59.35692639989215,0.0],["displaced_free",0.03051903516673647,11.41707680725888,62.050074809196765,53.72742026945355,0.0],["displaced_debt",0.01360767261306465,10.365750272373404,56.55294260064523,48.78000128175718,2.1222175494984405],["owners",1.1898451675876085,103.88777914673007,531.95567407526,488.8836665728474,0.0]]},{"year":11,"beginning_real_capital":293.5868810776522,"price_index":85.0,"nominal_output":114.44904328789244,"revenue":26.21226082197311,"benefit_cost":6.6725693478129795,"government_interest":1.786926694352087,"government_goods":17.169999999999998,"government_bonds":58.981458365261524,"treasury_cash":0.0,"bond_redemption":0.5827647798080458,"firm_cash":28.437386161002017,"real_capital":304.2087492328294,"private_loan":17.263942126314948,"nonhousing_consumption":86.25045535599182,"net_investment":9.028587931900617,"net_equity_issuance_cash":8.862377517522857,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5595117467896493,"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",0.24767443193196326,12.821031343516124,69.39101356086863,60.33426514595823,0.0],["displaced_free",0.033520995494791754,11.36473964921682,61.77641646649318,53.481127761020325,0.0],["displaced_debt",0.014969468153785605,10.32416178105989,56.335486436914465,48.58429073439949,2.3150524192256228],["owners",1.2150048902431176,104.19001755508997,533.7542787362108,490.30596496512925,0.0]]},{"year":12,"beginning_real_capital":304.2087492328294,"price_index":85.0,"nominal_output":115.67584567814812,"revenue":26.51896141953703,"benefit_cost":6.541869185490156,"government_interest":1.7694437509578456,"government_goods":17.169999999999998,"government_bonds":57.943809882172495,"treasury_cash":0.0,"bond_redemption":1.0376484830890282,"firm_cash":28.265559002253944,"real_capital":315.4653159236106,"private_loan":17.03402809268533,"nonhousing_consumption":86.93776399098408,"net_investment":9.568081687164039,"net_equity_issuance_cash":9.396254528415968,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5409662885772755,"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",0.270673647859439,13.023913455746762,70.45183506272815,61.28900449763182,0.0],["displaced_free",0.03650006190476985,11.340588154057304,61.65013413886172,53.36747366615202,0.0],["displaced_debt",0.01632190364572453,10.306585995241564,56.24358690322387,48.50158115407796,2.2991403362961758],["owners",1.2429462578749952,104.52984163793403,535.6281064018655,491.9051371196895,0.0]]},{"year":13,"beginning_real_capital":315.4653159236106,"price_index":85.0,"nominal_output":116.94365364266493,"revenue":26.83591341066623,"benefit_cost":6.417725101651834,"government_interest":1.7383142964651748,"government_goods":17.169999999999998,"government_bonds":56.43393586962327,"treasury_cash":0.0,"bond_redemption":1.509874012549222,"firm_cash":28.08840151899348,"real_capital":327.3797391220094,"private_loan":16.804499666328994,"nonhousing_consumption":87.64639392402594,"net_investment":10.127259718638982,"net_equity_issuance_cash":9.950102235378516,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.522480642304565,"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",0.294055313786054,13.221915972423917,71.48714233947146,62.220781046700786,0.0],["displaced_free",0.039472711798470686,11.316750002578567,61.525490209561134,53.2552941297815,0.0],["displaced_debt",0.01767207085958533,10.288831442606705,56.15075264108081,48.4180303181492,2.295284263563362],["owners",1.273771787990104,104.95699155791218,537.9582270097131,493.91525439017494,0.0]]},{"year":14,"beginning_real_capital":327.3797391220094,"price_index":85.0,"nominal_output":118.25151474523103,"revenue":27.162878686307756,"benefit_cost":6.299298293758564,"government_interest":1.693018076088698,"government_goods":17.169999999999998,"government_bonds":54.433373553162774,"treasury_cash":0.0,"bond_redemption":2.0005623164604955,"firm_cash":27.906317010353064,"real_capital":339.97595416511933,"private_loan":16.57537949341176,"nonhousing_consumption":88.37473195858759,"net_investment":10.706782786643444,"net_equity_issuance_cash":10.52469827800303,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.504686931735254,"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",0.3178113291121007,13.414676336405476,72.49503966747962,63.12788864190812,0.0],["displaced_free",0.04243878198798333,11.293975224732739,61.406406403831326,53.14811870462466,0.0],["displaced_debt",0.019019836582627896,10.271570371671581,56.060498675406954,48.336801749042735,2.2912017291723563],["owners",1.3076119266221082,105.46854994522633,540.7260811162931,496.3225879775357,0.0]]},{"year":15,"beginning_real_capital":339.97595416511933,"price_index":85.0,"nominal_output":119.598472648739,"revenue":27.499618162184753,"benefit_cost":6.186590449683595,"government_interest":1.6330012065948831,"government_goods":17.169999999999998,"government_bonds":51.9233470472565,"treasury_cash":0.0,"bond_redemption":2.510026505906276,"firm_cash":27.719598175647285,"real_capital":353.2781486960938,"private_loan":16.346655113613906,"nonhousing_consumption":89.12160729741072,"net_investment":11.306865351328284,"net_equity_issuance_cash":11.120146516622503,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.487514422153151,"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",0.3419328251967955,13.601877688506113,73.47387026669863,64.00883618120524,0.0],["displaced_free",0.0453985849131338,11.272158453558491,61.29233178331238,53.04545154615761,0.0],["displaced_debt",0.020365274110850564,10.254748996286098,55.97254377143058,48.25764233546399,2.2872437979785376],["owners",1.344597816652408,106.06396697413943,543.9291636705166,499.1245504665385,0.0]]},{"year":16,"beginning_real_capital":353.2781486960938,"price_index":85.0,"nominal_output":120.98351713722047,"revenue":27.84587928430512,"benefit_cost":6.0795549587629605,"government_interest":1.5577004114176949,"government_goods":17.169999999999998,"government_bonds":48.884723133132034,"treasury_cash":0.0,"bond_redemption":3.038623914124466,"firm_cash":27.528557222752458,"real_capital":367.31079108224725,"private_loan":16.118315934026292,"nonhousing_consumption":89.88577110899006,"net_investment":11.927746028230416,"net_equity_issuance_cash":11.736705075335589,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.470918020509101,"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",0.3664102681369601,13.783240496896203,74.42217253279061,64.86230822068802,0.0],["displaced_free",0.048352394520460834,11.251227817984566,61.182890551553285,52.946954437574426,0.0],["displaced_debt",0.02170844575548358,10.238337728160912,55.88673321914203,48.180412838404294,2.2833917958761263],["owners",1.3848628340799045,106.74217874805623,547.5621475950177,502.3161352849705,0.0]]},{"year":17,"beginning_real_capital":367.31079108224725,"price_index":85.0,"nominal_output":122.40559782311674,"revenue":28.201399455779182,"benefit_cost":5.978125177122282,"government_interest":1.466541693993961,"government_goods":17.169999999999998,"government_bonds":45.297990548469095,"treasury_cash":0.0,"bond_redemption":3.5867325846629416,"firm_cash":27.333519672216582,"real_capital":382.0986458022275,"private_loan":15.890352078518989,"nonhousing_consumption":90.66592131113352,"net_investment":12.569676511983218,"net_equity_issuance_cash":12.374638961447344,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.454856491312765,"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",0.391233527421745,13.958522407064315,75.33867925262386,65.68716426853796,0.0],["displaced_free",0.0513004638274364,11.231117993026972,61.07774114001031,52.85231996718575,0.0],["displaced_debt",0.02304940961140889,10.22230911242675,55.80292346366927,48.10498405847883,2.279638555073029],["owners",1.4285425355230854,107.50171932292987,551.6175834332921,505.8904438726112,0.0]]},{"year":18,"beginning_real_capital":382.0986458022275,"price_index":85.0,"nominal_output":123.86363545782551,"revenue":28.565908864456375,"benefit_cost":5.882215189267993,"government_interest":1.3589397164540729,"government_goods":17.169999999999998,"government_bonds":41.143236589734784,"treasury_cash":0.0,"bond_redemption":4.154753958734312,"firm_cash":27.134822410909536,"real_capital":397.6667929804203,"private_loan":15.662754348827331,"nonhousing_consumption":91.46071035636163,"net_investment":13.232925101463877,"net_equity_issuance_cash":13.034227840156829,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.439292517948917,"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",0.41639194324746504,14.127518557472422,76.22231925475775,66.48244027045845,0.0],["displaced_free",0.054243026688721344,11.211770031916608,60.976575330282905,52.761270738431094,0.0],["displaced_debt",0.024388219786065705,10.206638133468457,55.72098370441024,48.03123827514568,2.275977296916585],["owners",1.4757746751329344,108.34073782321207,556.0859885242519,509.83876622688035,0.0]]},{"year":19,"beginning_real_capital":397.6667929804203,"price_index":85.0,"nominal_output":125.3565326645909,"revenue":28.939133166147727,"benefit_cost":5.791721569225491,"government_interest":1.2342970976920435,"government_goods":17.169999999999998,"government_bonds":36.40012209050459,"treasury_cash":0.0,"bond_redemption":4.743114499230195,"firm_cash":26.93281169005043,"real_capital":414.04065112723544,"private_loan":15.435514162480635,"nonhousing_consumption":92.26875323979804,"net_investment":13.917779424792855,"net_equity_issuance_cash":13.715768703933747,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.42419222743351,"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",0.44187439592319033,14.290061233776134,77.07221560144383,67.24734698247593,0.0],["displaced_free",0.05718029972057972,11.193130579963256,60.87911414359873,52.673555670415325,0.0],["displaced_debt",0.025724926764575683,10.191301931762142,55.64079441444257,47.95906791417479,2.272401863466964],["owners",1.5266992348229216,109.25702195133678,560.9559724125662,514.1506915357025,0.0]]},{"year":20,"beginning_real_capital":414.04065112723544,"price_index":85.0,"nominal_output":126.8831838998477,"revenue":29.320795974961925,"benefit_cost":5.706525260400371,"government_interest":1.0920036627151377,"government_goods":17.169999999999998,"government_bonds":31.04785503865817,"treasury_cash":0.0,"bond_redemption":5.352267051846418,"firm_cash":26.727841229610455,"real_capital":431.2460026781646,"private_loan":15.208623498469892,"nonhousing_consumption":93.08863508155794,"net_investment":14.624548818289753,"net_equity_issuance_cash":14.41957835784978,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.4095247958919543,"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",0.4676693757896184,14.446019022044197,77.88768116101541,67.98126598609034,0.0],["displaced_free",0.060112483977430076,11.175151217971772,60.78510440769554,52.58894690810246,0.0],["displaced_debt",0.027059577729344756,10.176279572785125,55.562246132209815,47.8883744601653,2.268906640107423],["owners",1.5814584688986963,110.24802375882858,566.2143736624138,518.814229453311,0.0]]}]},"capital_only__0.95__1.0__0.05":{"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},"experiment":{"mode":"capital_only","floor":0.95,"owner_q":1.0,"cap_rate":0.05,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":2.6287012449118796,"firm_cash":-0.018163106899227177,"nominal_output":0.7398110977073991,"total_dividend_payout_pct":1.1819724938412213,"sum_net_investment_change":10.0300386301613}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839279765330144,"real_capital":234.56755563388026,"private_loan":18.674187815694985,"nonhousing_consumption":76.64288093867933,"net_investment":8.515940811784048,"net_equity_issuance_cash":8.073628273437741,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0005863673771207248,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006886998344049079,8.489906169690448,42.95450411863278,36.713107760823554,1.904421781435604],["owners",1.052749904171292,93.85127451297741,453.0999212243685,405.8433492453077,0.0]]},{"year":5,"beginning_real_capital":234.56755563388026,"price_index":91.0,"nominal_output":107.3903601196657,"revenue":24.147590029916426,"benefit_cost":3.9655900299164246,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.42718198544445,"real_capital":244.14677328381828,"private_loan":18.493561286805487,"nonhousing_consumption":78.2912720582221,"net_investment":8.71708806144359,"net_equity_issuance_cash":8.304990281557895,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12123316828698018,11.4705871464473,58.22020584345445,50.420163281087035,0.0],["displaced_free",0.017138012183837426,10.370282280506482,52.846311504305156,45.583658375852664,0.0],["displaced_debt",0.007879451799485876,8.779276065420918,45.07582937934514,38.59022446338865,1.8062652888949697],["owners",1.0760173342257529,96.28451177449676,472.65026568102223,423.22862318460113,0.0]]},{"year":6,"beginning_real_capital":244.14677328381828,"price_index":89.61538461538461,"nominal_output":108.84159450744002,"revenue":24.570398626860005,"benefit_cost":4.659359350632616,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.9912684160803,"treasury_cash":0.0,"bond_redemption":0.008731583919699304,"firm_cash":30.0481937553546,"real_capital":254.1138809125875,"private_loan":18.306935852529286,"nonhousing_consumption":79.80722497858147,"net_investment":8.932061836550858,"net_equity_issuance_cash":8.553073606461009,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5027472950988933,"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",0.14066784551749492,11.690019907036028,60.20801479884344,52.17862962797197,0.0],["displaced_free",0.019656398235557326,10.541807258055313,54.513493316058785,47.05356029346578,0.0],["displaced_debt",0.008920709587293003,9.084181283814425,47.28444699650454,40.547418605866966,1.866254342762006],["owners",1.1007440246939055,98.06193455533173,489.18992004897825,437.7013387877468,0.0]]},{"year":7,"beginning_real_capital":254.1138809125875,"price_index":88.33333333333333,"nominal_output":110.1935962797483,"revenue":24.968399069937078,"benefit_cost":5.261733618613208,"government_interest":1.799738052482409,"government_goods":17.843333333333334,"government_bonds":59.927674350572175,"treasury_cash":0.0,"bond_redemption":0.06359406550812707,"firm_cash":29.708910218786173,"real_capital":264.5130173143533,"private_loan":18.112793043812626,"nonhousing_consumption":81.16435912485515,"net_investment":9.185903821559819,"net_equity_issuance_cash":8.846620284991394,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.9364286796100724,"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",0.16075978489334966,11.914554801919417,62.21159648764486,53.952700989823775,0.0],["displaced_free",0.022245859962994035,10.740764771250833,56.305734698117384,48.63742537924905,0.0],["displaced_debt",0.010019631146066542,9.362385197066239,49.37049155756597,42.39570655275277,1.941428087166586],["owners",1.1270389111921693,99.40586423038489,503.5973403788046,450.1397625526863,0.0]]},{"year":8,"beginning_real_capital":264.5130173143533,"price_index":87.14285714285714,"nominal_output":111.44593518704465,"revenue":25.341483796761164,"benefit_cost":5.819202290778975,"government_interest":1.7978302305171652,"government_goods":17.602857142857143,"government_bonds":59.80608021796429,"treasury_cash":0.0,"bond_redemption":0.12159413260788021,"firm_cash":29.39846007357454,"real_capital":275.34226786671405,"private_loan":17.913246963907394,"nonhousing_consumption":82.40615970570171,"net_investment":9.436918338485796,"net_equity_issuance_cash":9.126468193274162,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"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",0.1815200881563001,12.14219334438572,64.22247971635704,55.734657974229535,0.0],["displaced_free",0.02491694355435219,10.953805778790787,58.161486667785454,50.27976423051509,0.0],["displaced_debt",0.011164567670112964,9.668634478130812,51.606878941286475,44.38061727666602,1.9954607990523336],["owners",1.1548275692506331,100.39760559663262,516.1667147060311,460.841468312412,0.0]]},{"year":9,"beginning_real_capital":275.34226786671405,"price_index":86.03448275862068,"nominal_output":112.59193255525408,"revenue":25.68798313881352,"benefit_cost":6.333859676224363,"government_interest":1.7941824065389287,"government_goods":17.378965517241376,"government_bonds":59.62510467915544,"treasury_cash":0.0,"bond_redemption":0.18097553880885364,"firm_cash":29.117481048211502,"real_capital":286.59693102081854,"private_loan":17.70767250578365,"nonhousing_consumption":83.53007580715385,"net_investment":9.682891230858843,"net_equity_issuance_cash":9.401912205495805,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.987165421296063,"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",0.20295628206963234,12.371224190852406,66.23299960538317,57.51751527610738,0.0],["displaced_free",0.02767334063788786,11.179623296886364,60.077323644569965,51.97740691137549,0.0],["displaced_debt",0.01235928896983013,10.002861568180581,53.99830513956567,46.50629025687163,2.0557445812374695],["owners",1.1840806284889935,101.04413531685084,526.8736358927761,469.7843565833547,0.0]]},{"year":10,"beginning_real_capital":286.59693102081854,"price_index":85.0,"nominal_output":113.62466968735038,"revenue":26.006167421837596,"benefit_cost":6.807613096892068,"government_interest":1.7887531403746633,"government_goods":17.169999999999998,"government_bonds":59.385303494584576,"treasury_cash":0.0,"bond_redemption":0.23980118457086697,"firm_cash":28.99254113419299,"real_capital":298.8614418727273,"private_loan":17.476557463049353,"nonhousing_consumption":84.02983546322793,"net_investment":10.42483422412245,"net_equity_issuance_cash":10.299894310103937,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"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",0.22507323314577485,12.599936358820601,68.23496135331033,59.29381815915577,0.0],["displaced_free",0.030707345700723986,10.839266442116916,59.0288441417878,51.008312668785486,0.0],["displaced_debt",0.013718789221208342,9.685009284290391,52.99351259759682,45.57651427901361,2.3111504273429575],["owners",1.2181577856874835,101.3507584199183,542.272543231908,476.94474550549785,0.0]]},{"year":11,"beginning_real_capital":298.8614418727273,"price_index":85.0,"nominal_output":115.0620584588349,"revenue":26.365514614708722,"benefit_cost":6.677048855918152,"government_interest":1.7815591048375372,"government_goods":17.169999999999998,"government_bonds":58.64839684063154,"treasury_cash":0.0,"bond_redemption":0.7369066539530351,"firm_cash":28.766637783181203,"real_capital":311.75392374515064,"private_loan":17.262090526399504,"nonhousing_consumption":84.93344886727506,"net_investment":10.958609591559835,"net_equity_issuance_cash":10.732706240548048,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5595117467896493,"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",0.24768359399586193,12.795927702839025,69.25975269458313,60.21613036630129,0.0],["displaced_free",0.03353727269875046,10.851102981849424,59.090734545617906,51.064014032232585,0.0],["displaced_debt",0.014980359436795682,9.71220699232818,53.13572283570291,45.70450349330908,2.1446693664984786],["owners",1.2545894937446533,102.19881827413687,545.9570596963838,480.9356154077029,0.0]]},{"year":12,"beginning_real_capital":311.75392374515064,"price_index":85.0,"nominal_output":116.52919640447635,"revenue":26.73229910111909,"benefit_cost":6.5624937586508025,"government_interest":1.7594519052189461,"government_goods":17.169999999999998,"government_bonds":57.4080434033822,"treasury_cash":0.0,"bond_redemption":1.2403534372493423,"firm_cash":28.54072596699747,"real_capital":325.3093358304052,"private_loan":17.047040657733017,"nonhousing_consumption":85.83709613200999,"net_investment":11.52210027246636,"net_equity_issuance_cash":11.296188456282628,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.5409662885772755,"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",0.27066033740036405,12.988550605427882,70.26693127021115,61.122591084366505,0.0],["displaced_free",0.03636877704722066,10.86758206101015,59.17689966541255,51.141562640047766,0.0],["displaced_debt",0.016245358664245604,9.740177314197203,53.28197288469125,45.836128537398594,2.150498686664866],["owners",1.2939644141541289,103.06512671682245,550.0119375846185,485.01236102034096,0.0]]},{"year":13,"beginning_real_capital":325.3093358304052,"price_index":85.0,"nominal_output":118.02666375702952,"revenue":27.106665939257383,"benefit_cost":6.453232202585843,"government_interest":1.722241302101466,"government_goods":17.169999999999998,"government_bonds":55.646850968812124,"treasury_cash":0.0,"bond_redemption":1.7611924345700753,"firm_cash":28.311395816805955,"real_capital":339.5472735059975,"private_loan":16.83143975465515,"nonhousing_consumption":86.75441673277605,"net_investment":12.102247024253472,"net_equity_issuance_cash":11.872916874061955,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.522480642304565,"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",0.29400310308178124,13.175267806179223,71.24323035910705,62.00126026437282,0.0],["displaced_free",0.039203712146044935,10.886746307415992,59.27710487537774,51.231747329016436,0.0],["displaced_debt",0.017513599270585996,9.770686654751755,53.4414988483752,45.97970190471415,2.156009030778668],["owners",1.336359160262029,104.00173422651783,554.4078581443738,489.4199257718486,0.0]]},{"year":14,"beginning_real_capital":339.5472735059975,"price_index":85.0,"nominal_output":119.5532116290206,"revenue":27.488302907255147,"benefit_cost":6.349116644108044,"government_interest":1.6694055290643637,"government_goods":17.169999999999998,"government_bonds":53.34707023472939,"treasury_cash":0.0,"bond_redemption":2.2997807340827414,"firm_cash":28.079176687615956,"real_capital":354.48835395245,"private_loan":16.615234953642023,"nonhousing_consumption":87.683293249536,"net_investment":12.699918379484586,"net_equity_issuance_cash":12.467699250294585,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.504686931735254,"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",0.3177012291124748,13.356015529133694,72.18831649220232,62.85183778415856,0.0],["displaced_free",0.04204285448456171,10.908367797487477,59.39015841823518,51.333495517588126,0.0],["displaced_debt",0.018785392217722047,9.803863142080544,53.61497067754535,46.13582655096728,2.1620480101312842],["owners",1.3818895063003567,105.00389348033615,559.1287836345426,494.13596931922893,0.0]]},{"year":15,"beginning_real_capital":354.48835395245,"price_index":85.0,"nominal_output":121.10770229928366,"revenue":27.876925574820916,"benefit_cost":6.250026320277366,"government_interest":1.6004121070418815,"government_goods":17.169999999999998,"government_bonds":50.49058308722772,"treasury_cash":0.0,"bond_redemption":2.856487147501671,"firm_cash":27.844394703225912,"real_capital":370.1533905550235,"private_loan":16.398367692764843,"nonhousing_consumption":88.62242118709617,"net_investment":13.315281112187492,"net_equity_issuance_cash":13.080499127797449,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.487514422153151,"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",0.3417441894374825,13.530619581794404,73.1012788590557,63.67350391432661,0.0],["displaced_free",0.04488687061790486,10.932372667447407,59.51567407815638,51.446459611517206,0.0],["displaced_debt",0.02006108198758782,9.839732264166425,53.80252164270027,46.30462241960671,2.1686726087718147],["owners",1.4306709525885957,106.06961096356575,564.1636187573063,499.15111041678,0.0]]},{"year":16,"beginning_real_capital":370.1533905550235,"price_index":85.0,"nominal_output":122.68901862569754,"revenue":28.272254656424387,"benefit_cost":6.155828466315255,"government_interest":1.5147174926168314,"government_goods":17.169999999999998,"government_bonds":47.058874389735415,"treasury_cash":0.0,"bond_redemption":3.4317086974923017,"firm_cash":27.607385616792307,"real_capital":386.56346242898456,"private_loan":16.18077785287677,"nonhousing_consumption":89.57045753283067,"net_investment":13.948561092866868,"net_equity_issuance_cash":13.711552006433262,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.470918020509101,"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",0.36612103837233123,13.69894985571036,73.9814371540411,64.46564637981346,0.0],["displaced_free",0.04773640104144949,10.958707705358753,59.653373622790866,51.57038920168825,0.0],["displaced_debt",0.021341022222223553,9.878283839528876,54.00409850734053,46.48604159778294,2.175898398880747],["owners",1.4828208212687035,107.19650329721652,569.499643417525,504.45413316337186,0.0]]},{"year":17,"beginning_real_capital":386.56346242898456,"price_index":85.0,"nominal_output":124.29607472909349,"revenue":28.67401868227337,"benefit_cost":6.06637999504934,"government_interest":1.4117662316920625,"government_goods":17.169999999999998,"government_bonds":43.03300193420345,"treasury_cash":0.0,"bond_redemption":4.025872455531969,"firm_cash":27.368486893420354,"real_capital":403.73995925577873,"private_loan":15.962405164483808,"nonhousing_consumption":90.52605242631844,"net_investment":14.600022302775045,"net_equity_issuance_cash":14.36112357940309,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.454856491312765,"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",0.39082051571409443,13.86090964516502,74.82828572635304,65.22781009489421,0.0],["displaced_free",0.05059207124409214,10.987323049559231,59.80299633756459,51.70504964498462,0.0],["displaced_debt",0.022625567448064498,9.91949412900538,54.21957714512618,46.679972371790036,2.183726883929608],["owners",1.5384583260243572,108.38194637107637,575.1229825923853,510.0326888050653,0.0]]},{"year":18,"beginning_real_capital":403.73995925577873,"price_index":85.0,"nominal_output":125.92782243166275,"revenue":29.08195560791569,"benefit_cost":5.981529474317819,"government_interest":1.2909900580261033,"government_goods":17.169999999999998,"government_bonds":38.39356585863168,"treasury_cash":0.0,"bond_redemption":4.639436075571767,"firm_cash":27.128036264124198,"real_capital":421.7046268889077,"private_loan":15.743189659765216,"nonhousing_consumption":91.48785494350312,"net_investment":15.269967488159622,"net_equity_issuance_cash":15.029516858863468,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.439292517948917,"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",0.41583111158721325,14.016434022476513,75.64148508484452,65.95968951753653,0.0],["displaced_free",0.05345449392354364,11.018168090085,59.96427759521569,51.85020277687059,0.0],["displaced_debt",0.023915070416997395,9.963331262340347,54.448790914197886,46.88626476395458,2.192155047185924],["owners",1.5977047272020508,109.62309984899687,581.0187283212749,515.8734110541029,0.0]]},{"year":19,"beginning_real_capital":421.7046268889077,"price_index":85.0,"nominal_output":127.58325643318989,"revenue":29.495814108297473,"benefit_cost":5.901119103976443,"government_interest":1.1518069757589504,"government_goods":17.169999999999998,"government_bonds":33.120677830069596,"treasury_cash":0.0,"bond_redemption":5.2728880285620825,"firm_cash":26.88637034961392,"real_capital":440.4796125731966,"private_loan":15.523071915540415,"nonhousing_consumption":92.45451860154431,"net_investment":15.958737831645578,"net_equity_issuance_cash":15.717071917135302,"money_identity_error":0.0,"policy":{"assessment":2.42419222743351,"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",0.4411411298154051,14.16548755784816,76.42084997567666,66.66111791928546,0.0],["displaced_free",0.05632426904780535,11.05119068191219,60.136944742024525,52.005603208998544,0.0],["displaced_debt",0.025209880677143286,10.009757480119758,54.69154237971115,47.10474108291651,2.201177442248017],["owners",1.6606834878078944,110.91693543689169,587.171073691208,521.9620491147845,0.0]]},{"year":20,"beginning_real_capital":440.4796125731966,"price_index":85.0,"nominal_output":129.26141825321852,"revenue":29.915354563304632,"benefit_cost":5.824986573182619,"government_interest":0.9936203349020878,"government_goods":17.169999999999998,"government_bonds":27.19393017484967,"treasury_cash":0.0,"bond_redemption":5.926747655219927,"firm_cash":26.64382354915123,"real_capital":460.08750957298895,"private_loan":15.301993220249333,"nonhousing_consumption":93.42470580339506,"net_investment":16.666712449823464,"net_equity_issuance_cash":16.424165649360774,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.4095247958919543,"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",0.4667387473525723,14.308061937879295,77.16633693008781,67.3320561782555,0.0],["displaced_free",0.05920198342965433,11.086337218984058,60.32071748488397,52.17099867757204,0.0],["displaced_debt",0.026510343590620242,10.058730433736613,54.94761011104112,47.335202041113476,2.2107869529108237],["owners",1.727520432089288,112.26026329061192,593.5634385757968,528.2835919558208,0.0]]}]},"capital_only__0.95__1.0__0.10":{"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},"experiment":{"mode":"capital_only","floor":0.95,"owner_q":1.0,"cap_rate":0.1,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":1.601564593689342,"firm_cash":0.1867037342723643,"nominal_output":0.43659171224532667,"total_dividend_payout_pct":0.6975285941400067,"sum_net_investment_change":6.116057186357239}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839279765330144,"real_capital":234.56755563388026,"private_loan":18.674187815694985,"nonhousing_consumption":76.64288093867933,"net_investment":8.515940811784048,"net_equity_issuance_cash":8.073628273437741,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0005863673771207248,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006886998344049079,8.489906169690448,42.95450411863278,36.713107760823554,1.904421781435604],["owners",1.052749904171292,93.85127451297741,453.0999212243685,405.8433492453077,0.0]]},{"year":5,"beginning_real_capital":234.56755563388026,"price_index":91.0,"nominal_output":107.3903601196657,"revenue":24.147590029916426,"benefit_cost":3.9655900299164246,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.42718198544445,"real_capital":244.14677328381828,"private_loan":18.493561286805487,"nonhousing_consumption":78.2912720582221,"net_investment":8.71708806144359,"net_equity_issuance_cash":8.304990281557895,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12123316828698018,11.4705871464473,58.22020584345445,50.420163281087035,0.0],["displaced_free",0.017138012183837426,10.370282280506482,52.846311504305156,45.583658375852664,0.0],["displaced_debt",0.007879451799485876,8.779276065420918,45.07582937934514,38.59022446338865,1.8062652888949697],["owners",1.0760173342257529,96.28451177449676,472.65026568102223,423.22862318460113,0.0]]},{"year":6,"beginning_real_capital":244.14677328381828,"price_index":89.61538461538461,"nominal_output":108.84159450744002,"revenue":24.570398626860005,"benefit_cost":4.659359350632616,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.9912684160803,"treasury_cash":0.0,"bond_redemption":0.008731583919699304,"firm_cash":30.0481937553546,"real_capital":254.1138809125875,"private_loan":18.306935852529286,"nonhousing_consumption":79.80722497858147,"net_investment":8.932061836550858,"net_equity_issuance_cash":8.553073606461009,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5027472950988933,"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",0.14066784551749492,11.690019907036028,60.20801479884344,52.17862962797197,0.0],["displaced_free",0.019656398235557326,10.541807258055313,54.513493316058785,47.05356029346578,0.0],["displaced_debt",0.008920709587293003,9.084181283814425,47.28444699650454,40.547418605866966,1.866254342762006],["owners",1.1007440246939055,98.06193455533173,489.18992004897825,437.7013387877468,0.0]]},{"year":7,"beginning_real_capital":254.1138809125875,"price_index":88.33333333333333,"nominal_output":110.1935962797483,"revenue":24.968399069937078,"benefit_cost":5.261733618613208,"government_interest":1.799738052482409,"government_goods":17.843333333333334,"government_bonds":59.927674350572175,"treasury_cash":0.0,"bond_redemption":0.06359406550812707,"firm_cash":29.708910218786173,"real_capital":264.5130173143533,"private_loan":18.112793043812626,"nonhousing_consumption":81.16435912485515,"net_investment":9.185903821559819,"net_equity_issuance_cash":8.846620284991394,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.9364286796100724,"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",0.16075978489334966,11.914554801919417,62.21159648764486,53.952700989823775,0.0],["displaced_free",0.022245859962994035,10.740764771250833,56.305734698117384,48.63742537924905,0.0],["displaced_debt",0.010019631146066542,9.362385197066239,49.37049155756597,42.39570655275277,1.941428087166586],["owners",1.1270389111921693,99.40586423038489,503.5973403788046,450.1397625526863,0.0]]},{"year":8,"beginning_real_capital":264.5130173143533,"price_index":87.14285714285714,"nominal_output":111.44593518704465,"revenue":25.341483796761164,"benefit_cost":5.819202290778975,"government_interest":1.7978302305171652,"government_goods":17.602857142857143,"government_bonds":59.80608021796429,"treasury_cash":0.0,"bond_redemption":0.12159413260788021,"firm_cash":29.39846007357454,"real_capital":275.34226786671405,"private_loan":17.913246963907394,"nonhousing_consumption":82.40615970570171,"net_investment":9.436918338485796,"net_equity_issuance_cash":9.126468193274162,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"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",0.1815200881563001,12.14219334438572,64.22247971635704,55.734657974229535,0.0],["displaced_free",0.02491694355435219,10.953805778790787,58.161486667785454,50.27976423051509,0.0],["displaced_debt",0.011164567670112964,9.668634478130812,51.606878941286475,44.38061727666602,1.9954607990523336],["owners",1.1548275692506331,100.39760559663262,516.1667147060311,460.841468312412,0.0]]},{"year":9,"beginning_real_capital":275.34226786671405,"price_index":86.03448275862068,"nominal_output":112.59193255525408,"revenue":25.68798313881352,"benefit_cost":6.333859676224363,"government_interest":1.7941824065389287,"government_goods":17.378965517241376,"government_bonds":59.62510467915544,"treasury_cash":0.0,"bond_redemption":0.18097553880885364,"firm_cash":29.117481048211502,"real_capital":286.59693102081854,"private_loan":17.70767250578365,"nonhousing_consumption":83.53007580715385,"net_investment":9.682891230858843,"net_equity_issuance_cash":9.401912205495805,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.987165421296063,"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",0.20295628206963234,12.371224190852406,66.23299960538317,57.51751527610738,0.0],["displaced_free",0.02767334063788786,11.179623296886364,60.077323644569965,51.97740691137549,0.0],["displaced_debt",0.01235928896983013,10.002861568180581,53.99830513956567,46.50629025687163,2.0557445812374695],["owners",1.1840806284889935,101.04413531685084,526.8736358927761,469.7843565833547,0.0]]},{"year":10,"beginning_real_capital":286.59693102081854,"price_index":85.0,"nominal_output":113.62466968735038,"revenue":26.006167421837596,"benefit_cost":6.807613096892068,"government_interest":1.7887531403746633,"government_goods":17.169999999999998,"government_bonds":59.385303494584576,"treasury_cash":0.0,"bond_redemption":0.23980118457086697,"firm_cash":28.86668599887049,"real_capital":298.26918241238616,"private_loan":17.49546693494055,"nonhousing_consumption":84.53325600451791,"net_investment":9.921413682832465,"net_equity_issuance_cash":9.670618633491454,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"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",0.22507323314577485,12.599936358820601,68.23496135331033,59.29381815915577,0.0],["displaced_free",0.030518518784010927,11.41707680725888,62.050074809196765,53.72742026945355,0.0],["displaced_debt",0.01360755703361308,10.365750272373404,56.55294260064523,48.78000128175718,2.122055708431013],["owners",1.2147562231646594,101.3507584199183,535.6918825614506,476.94474550549785,0.0]]},{"year":11,"beginning_real_capital":298.26918241238616,"price_index":85.0,"nominal_output":114.99360475135865,"revenue":26.348401187839663,"benefit_cost":6.685755267871906,"government_interest":1.7815591048375372,"government_goods":17.169999999999998,"government_bonds":58.674216679454354,"treasury_cash":0.0,"bond_redemption":0.711086815130221,"firm_cash":28.66367125801831,"real_capital":310.5965821576003,"private_loan":17.263961693017986,"nonhousing_consumption":85.34531496792661,"net_investment":10.478289783432032,"net_equity_issuance_cash":10.275275042579855,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5595117467896493,"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",0.24767536263573137,12.799525983124665,69.2785672320244,60.233063449998426,0.0],["displaced_free",0.03352047911206621,11.36473964921682,61.77641646649318,53.481127761020325,0.0],["displaced_debt",0.014969352574334032,10.32416178105989,56.33548643691445,48.58429073439949,2.3150524192256183],["owners",1.2482331321740434,102.07770410766716,539.4383374868737,480.36566638902195,0.0]]},{"year":12,"beginning_real_capital":310.5965821576003,"price_index":85.0,"nominal_output":116.39924806060961,"revenue":26.699812015152403,"benefit_cost":6.559898201664263,"government_interest":1.7602265003836306,"government_goods":17.169999999999998,"government_bonds":57.46452936634984,"treasury_cash":0.0,"bond_redemption":1.2096873131045118,"firm_cash":28.459122989025765,"real_capital":323.6150998243212,"private_loan":17.034047659388367,"nonhousing_consumption":86.16350804389687,"net_investment":11.065740016712738,"net_equity_issuance_cash":10.861191747720191,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.5409662885772755,"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",0.27065363337354886,12.994359847092747,70.29730639002743,61.149928692201165,0.0],["displaced_free",0.036499545522044305,11.340588154057304,61.65013413886172,53.36747366615202,0.0],["displaced_debt",0.01632178806627296,10.306585995241564,56.24358690322387,48.50158115407796,2.2991403362961758],["owners",1.2848127227561923,102.80107703079406,543.1964371395472,483.7697742625603,0.0]]},{"year":13,"beginning_real_capital":323.6150998243212,"price_index":85.0,"nominal_output":117.84191903946419,"revenue":27.06047975986605,"benefit_cost":6.4409871900156235,"government_interest":1.7239358809904952,"government_goods":17.169999999999998,"government_bonds":55.73897267748991,"treasury_cash":0.0,"bond_redemption":1.725556688859931,"firm_cash":28.250130487171642,"real_capital":337.3473833397927,"private_loan":16.804519233032032,"nonhousing_consumption":86.99947805131337,"net_investment":11.67244098815081,"net_equity_issuance_cash":11.463448486296688,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.522480642304565,"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",0.2940016546203355,13.183427008314501,71.28589285393203,62.0396565097153,0.0],["displaced_free",0.03947219541574514,11.316750002578567,61.525490209561134,53.2552941297815,0.0],["displaced_debt",0.01767195528013376,10.288831442606705,56.15075264108081,48.4180303181492,2.295284263563362],["owners",1.3245739343212364,103.60912462489667,547.3973583554134,487.5723511759843,0.0]]},{"year":14,"beginning_real_capital":337.3473833397927,"price_index":85.0,"nominal_output":119.32031104759155,"revenue":27.430077761897884,"benefit_cost":6.328096538925619,"government_interest":1.6721691803246972,"government_goods":17.169999999999998,"government_bonds":53.479160634842344,"treasury_cash":0.0,"bond_redemption":2.259812042647569,"firm_cash":28.037254897180972,"real_capital":351.8171840883992,"private_loan":16.575399060114798,"nonhousing_consumption":87.85098041127605,"net_investment":12.299330636315489,"net_equity_issuance_cash":12.08645504632482,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.504686931735254,"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",0.31770932925827317,13.366527987524783,72.24328359490083,62.901308176587214,0.0],["displaced_free",0.042438265605257784,11.293975224732739,61.406406403831326,53.14811870462466,0.0],["displaced_debt",0.01901972100317632,10.271570371671581,56.06049867540696,48.33680174904274,2.291201729172355],["owners",1.3676492181608895,104.49620951911231,552.012450991091,491.7468683252344,0.0]]},{"year":15,"beginning_real_capital":351.8171840883992,"price_index":85.0,"nominal_output":120.83320294001943,"revenue":27.808300735004856,"benefit_cost":6.221156143238389,"government_interest":1.6043748190452702,"government_goods":17.169999999999998,"government_bonds":50.66639086212115,"treasury_cash":0.0,"bond_redemption":2.8127697727211984,"firm_cash":27.820840397911695,"real_capital":367.0484364785949,"private_loan":16.346674680316944,"nonhousing_consumption":88.71663840835308,"net_investment":12.946564531666354,"net_equity_issuance_cash":12.730150032397075,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.487514422153151,"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",0.34176626417602507,13.543433113498791,73.16827771764073,63.73380288705314,0.0],["displaced_free",0.04539806853040826,11.272158453558491,61.29233178331238,53.04545154615761,0.0],["displaced_debt",0.020365158531398992,10.254748996286098,55.97254377143057,48.25764233546398,2.287243797978543],["owners",1.4141702782744532,105.46065677654657,557.0328647429275,496.2854436543368,0.0]]},{"year":16,"beginning_real_capital":367.0484364785949,"price_index":85.0,"nominal_output":122.37936251701879,"revenue":28.1948406292547,"benefit_cost":6.120049869356009,"government_interest":1.5199917258636344,"government_goods":17.169999999999998,"government_bonds":47.28159182808609,"treasury_cash":0.0,"bond_redemption":3.3847990340350567,"firm_cash":27.60124616684137,"real_capital":383.0653155190471,"private_loan":16.11833550072933,"nonhousing_consumption":89.59501533263446,"net_investment":13.614347184384329,"net_equity_issuance_cash":13.394752953314004,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"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",0.3661615420674703,13.713958126037497,74.05991177013071,64.53627353429411,0.0],["displaced_free",0.04835187813773529,11.251227817984566,61.182890551553285,52.946954437574426,0.0],["displaced_debt",0.021708330176032006,10.238337728160912,55.88673321914203,48.180412838404294,2.2833917958761263],["owners",1.4642706835623067,106.50026590317819,562.4470348146691,501.17772189730914,0.0]]},{"year":17,"beginning_real_capital":383.0653155190471,"price_index":85.0,"nominal_output":123.95756095896728,"revenue":28.589390239741817,"benefit_cost":6.024645128932216,"government_interest":1.4184477548425827,"government_goods":17.169999999999998,"government_bonds":43.30529447211907,"treasury_cash":0.0,"bond_redemption":3.976297355967022,"firm_cash":27.378837101607736,"real_capital":399.8922677136334,"private_loan":15.890371645222027,"nonhousing_consumption":90.48465159356894,"net_investment":14.302909365398335,"net_equity_issuance_cash":14.080500300164703,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"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",0.3908838199743848,13.877957427559148,74.91742445782562,65.30803495321952,0.0],["displaced_free",0.05129994744471086,11.231117993026972,61.07774114001031,52.85231996718575,0.0],["displaced_debt",0.023049294031957317,10.222309112426746,55.80292346366927,48.10498405847881,2.27963855507303],["owners",1.5180858448464014,107.6124998855546,568.241641873897,506.41176416731577,0.0]]},{"year":18,"beginning_real_capital":399.8922677136334,"price_index":85.0,"nominal_output":125.56658270337688,"revenue":28.991645675844218,"benefit_cost":5.934794410149241,"government_interest":1.299158834163572,"government_goods":17.169999999999998,"government_bonds":38.717602040587664,"treasury_cash":0.0,"bond_redemption":4.587692431531407,"firm_cash":27.15398200178346,"real_capital":417.5540450201167,"private_loan":15.66277391553037,"nonhousing_consumption":91.38407199286604,"net_investment":15.012510710510838,"net_equity_issuance_cash":14.787655610686564,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.439292517948917,"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",0.4159214028232069,14.035322867121389,75.74025028560203,66.04857819821831,0.0],["displaced_free",0.0542425103059958,11.211770031916608,60.976575330282905,52.761270738431094,0.0],["displaced_debt",0.02438810420661413,10.206638133468457,55.72098370441024,48.03123827514568,2.2759772969165804],["owners",1.5757530984362644,108.79451174693031,574.4017509878041,511.9741729267309,0.0]]},{"year":19,"beginning_real_capital":417.5540450201167,"price_index":85.0,"nominal_output":127.20523412473304,"revenue":29.40130853118326,"benefit_cost":5.850337633038314,"government_interest":1.16152806121763,"government_goods":17.169999999999998,"government_bonds":33.49815920366034,"treasury_cash":0.0,"bond_redemption":5.2194428369273185,"firm_cash":26.92705176592954,"real_capital":436.07574053594163,"private_loan":15.435533729183673,"nonhousing_consumption":92.29179293628182,"net_investment":15.743441188451214,"net_equity_issuance_cash":15.516510952597296,"money_identity_error":0.0,"policy":{"assessment":2.42419222743351,"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",0.44126231640367847,14.18598179564093,76.5280093889722,66.75756139125144,0.0],["displaced_free",0.05717978333785417,11.193130579963256,60.87911414359873,52.673555670415325,0.0],["displaced_debt",0.025724811185124107,10.191301931762142,55.64079441444257,47.95906791417479,2.272401863466964],["owners",1.637411798684232,110.04317725949264,580.9109820462797,517.8502459270242,0.0]]},{"year":20,"beginning_real_capital":436.07574053594163,"price_index":85.0,"nominal_output":128.8723509383247,"revenue":29.818087734581177,"benefit_cost":5.771104442621964,"government_interest":1.0049447761098103,"government_goods":17.169999999999998,"government_bonds":27.62612068781094,"treasury_cash":0.0,"bond_redemption":5.872038515849405,"firm_cash":26.698417824840362,"real_capital":455.48282552145474,"private_loan":15.20864306517293,"nonhousing_consumption":93.20632870063858,"net_investment":16.49602223768612,"net_equity_issuance_cash":16.26738829659694,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.4095247958919543,"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",0.46689437745205636,14.329894831005616,77.28049584839538,67.43479920473231,0.0],["displaced_free",0.06011196759470453,11.175151217971772,60.78510440769554,52.58894690810246,0.0],["displaced_debt",0.02705946214989318,10.176279572785125,55.5622461322098,47.888374460165295,2.2689066401074243],["owners",1.7032034218059815,111.35512714380023,587.7516776092718,524.0241277355306,0.0]]}]},"capital_only__0.95__1.0__0.20":{"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},"experiment":{"mode":"capital_only","floor":0.95,"owner_q":1.0,"cap_rate":0.2,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":1.601564593689342,"firm_cash":0.1867037342723643,"nominal_output":0.43659171224532667,"total_dividend_payout_pct":0.6975285941400067,"sum_net_investment_change":6.116057186357239}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.28159230367645,"real_capital":225.36113313465427,"private_loan":18.864629993838545,"nonhousing_consumption":74.8736307852941,"net_investment":8.31929230947712,"net_equity_issuance_cash":7.851710601383558,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005857581164894699,8.525458101588121,42.37834977398549,36.228274611829434,1.8954041291497237],["owners",1.0308265802524004,90.79267290086032,430.80964366841926,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.36113313465427,"price_index":92.5,"nominal_output":105.84382175046338,"revenue":23.700955437615846,"benefit_cost":3.2159554376158477,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.839279765330144,"real_capital":234.56755563388026,"private_loan":18.674187815694985,"nonhousing_consumption":76.64288093867933,"net_investment":8.515940811784048,"net_equity_issuance_cash":8.073628273437741,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.0005863673771207248,"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",0.10244227929600667,11.258179552346053,56.255517368629675,48.68401968582077,0.0],["displaced_free",0.01455696995087403,10.458764797608092,52.414485514032876,45.22709101668364,0.0],["displaced_debt",0.006886998344049079,8.489906169690448,42.95450411863278,36.713107760823554,1.904421781435604],["owners",1.052749904171292,93.85127451297741,453.0999212243685,405.8433492453077,0.0]]},{"year":5,"beginning_real_capital":234.56755563388026,"price_index":91.0,"nominal_output":107.3903601196657,"revenue":24.147590029916426,"benefit_cost":3.9655900299164246,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.42718198544445,"real_capital":244.14677328381828,"private_loan":18.493561286805487,"nonhousing_consumption":78.2912720582221,"net_investment":8.71708806144359,"net_equity_issuance_cash":8.304990281557895,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.16252049477017108,"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",0.12123316828698018,11.4705871464473,58.22020584345445,50.420163281087035,0.0],["displaced_free",0.017138012183837426,10.370282280506482,52.846311504305156,45.583658375852664,0.0],["displaced_debt",0.007879451799485876,8.779276065420918,45.07582937934514,38.59022446338865,1.8062652888949697],["owners",1.0760173342257529,96.28451177449676,472.65026568102223,423.22862318460113,0.0]]},{"year":6,"beginning_real_capital":244.14677328381828,"price_index":89.61538461538461,"nominal_output":108.84159450744002,"revenue":24.570398626860005,"benefit_cost":4.659359350632616,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.9912684160803,"treasury_cash":0.0,"bond_redemption":0.008731583919699304,"firm_cash":30.0481937553546,"real_capital":254.1138809125875,"private_loan":18.306935852529286,"nonhousing_consumption":79.80722497858147,"net_investment":8.932061836550858,"net_equity_issuance_cash":8.553073606461009,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5027472950988933,"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",0.14066784551749492,11.690019907036028,60.20801479884344,52.17862962797197,0.0],["displaced_free",0.019656398235557326,10.541807258055313,54.513493316058785,47.05356029346578,0.0],["displaced_debt",0.008920709587293003,9.084181283814425,47.28444699650454,40.547418605866966,1.866254342762006],["owners",1.1007440246939055,98.06193455533173,489.18992004897825,437.7013387877468,0.0]]},{"year":7,"beginning_real_capital":254.1138809125875,"price_index":88.33333333333333,"nominal_output":110.1935962797483,"revenue":24.968399069937078,"benefit_cost":5.261733618613208,"government_interest":1.799738052482409,"government_goods":17.843333333333334,"government_bonds":59.927674350572175,"treasury_cash":0.0,"bond_redemption":0.06359406550812707,"firm_cash":29.708910218786173,"real_capital":264.5130173143533,"private_loan":18.112793043812626,"nonhousing_consumption":81.16435912485515,"net_investment":9.185903821559819,"net_equity_issuance_cash":8.846620284991394,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.9364286796100724,"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",0.16075978489334966,11.914554801919417,62.21159648764486,53.952700989823775,0.0],["displaced_free",0.022245859962994035,10.740764771250833,56.305734698117384,48.63742537924905,0.0],["displaced_debt",0.010019631146066542,9.362385197066239,49.37049155756597,42.39570655275277,1.941428087166586],["owners",1.1270389111921693,99.40586423038489,503.5973403788046,450.1397625526863,0.0]]},{"year":8,"beginning_real_capital":264.5130173143533,"price_index":87.14285714285714,"nominal_output":111.44593518704465,"revenue":25.341483796761164,"benefit_cost":5.819202290778975,"government_interest":1.7978302305171652,"government_goods":17.602857142857143,"government_bonds":59.80608021796429,"treasury_cash":0.0,"bond_redemption":0.12159413260788021,"firm_cash":29.39846007357454,"real_capital":275.34226786671405,"private_loan":17.913246963907394,"nonhousing_consumption":82.40615970570171,"net_investment":9.436918338485796,"net_equity_issuance_cash":9.126468193274162,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":1.4317581471995817,"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",0.1815200881563001,12.14219334438572,64.22247971635704,55.734657974229535,0.0],["displaced_free",0.02491694355435219,10.953805778790787,58.161486667785454,50.27976423051509,0.0],["displaced_debt",0.011164567670112964,9.668634478130812,51.606878941286475,44.38061727666602,1.9954607990523336],["owners",1.1548275692506331,100.39760559663262,516.1667147060311,460.841468312412,0.0]]},{"year":9,"beginning_real_capital":275.34226786671405,"price_index":86.03448275862068,"nominal_output":112.59193255525408,"revenue":25.68798313881352,"benefit_cost":6.333859676224363,"government_interest":1.7941824065389287,"government_goods":17.378965517241376,"government_bonds":59.62510467915544,"treasury_cash":0.0,"bond_redemption":0.18097553880885364,"firm_cash":29.117481048211502,"real_capital":286.59693102081854,"private_loan":17.70767250578365,"nonhousing_consumption":83.53007580715385,"net_investment":9.682891230858843,"net_equity_issuance_cash":9.401912205495805,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":1.987165421296063,"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",0.20295628206963234,12.371224190852406,66.23299960538317,57.51751527610738,0.0],["displaced_free",0.02767334063788786,11.179623296886364,60.077323644569965,51.97740691137549,0.0],["displaced_debt",0.01235928896983013,10.002861568180581,53.99830513956567,46.50629025687163,2.0557445812374695],["owners",1.1840806284889935,101.04413531685084,526.8736358927761,469.7843565833547,0.0]]},{"year":10,"beginning_real_capital":286.59693102081854,"price_index":85.0,"nominal_output":113.62466968735038,"revenue":26.006167421837596,"benefit_cost":6.807613096892068,"government_interest":1.7887531403746633,"government_goods":17.169999999999998,"government_bonds":59.385303494584576,"treasury_cash":0.0,"bond_redemption":0.23980118457086697,"firm_cash":28.86668599887049,"real_capital":298.26918241238616,"private_loan":17.49546693494055,"nonhousing_consumption":84.53325600451791,"net_investment":9.921413682832465,"net_equity_issuance_cash":9.670618633491454,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.6012564798365703,"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",0.22507323314577485,12.599936358820601,68.23496135331033,59.29381815915577,0.0],["displaced_free",0.030518518784010927,11.41707680725888,62.050074809196765,53.72742026945355,0.0],["displaced_debt",0.01360755703361308,10.365750272373404,56.55294260064523,48.78000128175718,2.122055708431013],["owners",1.2147562231646594,101.3507584199183,535.6918825614506,476.94474550549785,0.0]]},{"year":11,"beginning_real_capital":298.26918241238616,"price_index":85.0,"nominal_output":114.99360475135865,"revenue":26.348401187839663,"benefit_cost":6.685755267871906,"government_interest":1.7815591048375372,"government_goods":17.169999999999998,"government_bonds":58.674216679454354,"treasury_cash":0.0,"bond_redemption":0.711086815130221,"firm_cash":28.66367125801831,"real_capital":310.5965821576003,"private_loan":17.263961693017986,"nonhousing_consumption":85.34531496792661,"net_investment":10.478289783432032,"net_equity_issuance_cash":10.275275042579855,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.5595117467896493,"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",0.24767536263573137,12.799525983124665,69.2785672320244,60.233063449998426,0.0],["displaced_free",0.03352047911206621,11.36473964921682,61.77641646649318,53.481127761020325,0.0],["displaced_debt",0.014969352574334032,10.32416178105989,56.33548643691445,48.58429073439949,2.3150524192256183],["owners",1.2482331321740434,102.07770410766716,539.4383374868737,480.36566638902195,0.0]]},{"year":12,"beginning_real_capital":310.5965821576003,"price_index":85.0,"nominal_output":116.39924806060961,"revenue":26.699812015152403,"benefit_cost":6.559898201664263,"government_interest":1.7602265003836306,"government_goods":17.169999999999998,"government_bonds":57.46452936634984,"treasury_cash":0.0,"bond_redemption":1.2096873131045118,"firm_cash":28.459122989025765,"real_capital":323.6150998243212,"private_loan":17.034047659388367,"nonhousing_consumption":86.16350804389687,"net_investment":11.065740016712738,"net_equity_issuance_cash":10.861191747720191,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.5409662885772755,"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",0.27065363337354886,12.994359847092747,70.29730639002743,61.149928692201165,0.0],["displaced_free",0.036499545522044305,11.340588154057304,61.65013413886172,53.36747366615202,0.0],["displaced_debt",0.01632178806627296,10.306585995241564,56.24358690322387,48.50158115407796,2.2991403362961758],["owners",1.2848127227561923,102.80107703079406,543.1964371395472,483.7697742625603,0.0]]},{"year":13,"beginning_real_capital":323.6150998243212,"price_index":85.0,"nominal_output":117.84191903946419,"revenue":27.06047975986605,"benefit_cost":6.4409871900156235,"government_interest":1.7239358809904952,"government_goods":17.169999999999998,"government_bonds":55.73897267748991,"treasury_cash":0.0,"bond_redemption":1.725556688859931,"firm_cash":28.250130487171642,"real_capital":337.3473833397927,"private_loan":16.804519233032032,"nonhousing_consumption":86.99947805131337,"net_investment":11.67244098815081,"net_equity_issuance_cash":11.463448486296688,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.522480642304565,"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",0.2940016546203355,13.183427008314501,71.28589285393203,62.0396565097153,0.0],["displaced_free",0.03947219541574514,11.316750002578567,61.525490209561134,53.2552941297815,0.0],["displaced_debt",0.01767195528013376,10.288831442606705,56.15075264108081,48.4180303181492,2.295284263563362],["owners",1.3245739343212364,103.60912462489667,547.3973583554134,487.5723511759843,0.0]]},{"year":14,"beginning_real_capital":337.3473833397927,"price_index":85.0,"nominal_output":119.32031104759155,"revenue":27.430077761897884,"benefit_cost":6.328096538925619,"government_interest":1.6721691803246972,"government_goods":17.169999999999998,"government_bonds":53.479160634842344,"treasury_cash":0.0,"bond_redemption":2.259812042647569,"firm_cash":28.037254897180972,"real_capital":351.8171840883992,"private_loan":16.575399060114798,"nonhousing_consumption":87.85098041127605,"net_investment":12.299330636315489,"net_equity_issuance_cash":12.08645504632482,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.504686931735254,"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",0.31770932925827317,13.366527987524783,72.24328359490083,62.901308176587214,0.0],["displaced_free",0.042438265605257784,11.293975224732739,61.406406403831326,53.14811870462466,0.0],["displaced_debt",0.01901972100317632,10.271570371671581,56.06049867540696,48.33680174904274,2.291201729172355],["owners",1.3676492181608895,104.49620951911231,552.012450991091,491.7468683252344,0.0]]},{"year":15,"beginning_real_capital":351.8171840883992,"price_index":85.0,"nominal_output":120.83320294001943,"revenue":27.808300735004856,"benefit_cost":6.221156143238389,"government_interest":1.6043748190452702,"government_goods":17.169999999999998,"government_bonds":50.66639086212115,"treasury_cash":0.0,"bond_redemption":2.8127697727211984,"firm_cash":27.820840397911695,"real_capital":367.0484364785949,"private_loan":16.346674680316944,"nonhousing_consumption":88.71663840835308,"net_investment":12.946564531666354,"net_equity_issuance_cash":12.730150032397075,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.487514422153151,"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",0.34176626417602507,13.543433113498791,73.16827771764073,63.73380288705314,0.0],["displaced_free",0.04539806853040826,11.272158453558491,61.29233178331238,53.04545154615761,0.0],["displaced_debt",0.020365158531398992,10.254748996286098,55.97254377143057,48.25764233546398,2.287243797978543],["owners",1.4141702782744532,105.46065677654657,557.0328647429275,496.2854436543368,0.0]]},{"year":16,"beginning_real_capital":367.0484364785949,"price_index":85.0,"nominal_output":122.37936251701879,"revenue":28.1948406292547,"benefit_cost":6.120049869356009,"government_interest":1.5199917258636344,"government_goods":17.169999999999998,"government_bonds":47.28159182808609,"treasury_cash":0.0,"bond_redemption":3.3847990340350567,"firm_cash":27.60124616684137,"real_capital":383.0653155190471,"private_loan":16.11833550072933,"nonhousing_consumption":89.59501533263446,"net_investment":13.614347184384329,"net_equity_issuance_cash":13.394752953314004,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.470918020509101,"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",0.3661615420674703,13.713958126037497,74.05991177013071,64.53627353429411,0.0],["displaced_free",0.04835187813773529,11.251227817984566,61.182890551553285,52.946954437574426,0.0],["displaced_debt",0.021708330176032006,10.238337728160912,55.88673321914203,48.180412838404294,2.2833917958761263],["owners",1.4642706835623067,106.50026590317819,562.4470348146691,501.17772189730914,0.0]]},{"year":17,"beginning_real_capital":383.0653155190471,"price_index":85.0,"nominal_output":123.95756095896728,"revenue":28.589390239741817,"benefit_cost":6.024645128932216,"government_interest":1.4184477548425827,"government_goods":17.169999999999998,"government_bonds":43.30529447211907,"treasury_cash":0.0,"bond_redemption":3.976297355967022,"firm_cash":27.378837101607736,"real_capital":399.8922677136334,"private_loan":15.890371645222027,"nonhousing_consumption":90.48465159356894,"net_investment":14.302909365398335,"net_equity_issuance_cash":14.080500300164703,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.454856491312765,"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",0.3908838199743848,13.877957427559148,74.91742445782562,65.30803495321952,0.0],["displaced_free",0.05129994744471086,11.231117993026972,61.07774114001031,52.85231996718575,0.0],["displaced_debt",0.023049294031957317,10.222309112426746,55.80292346366927,48.10498405847881,2.27963855507303],["owners",1.5180858448464014,107.6124998855546,568.241641873897,506.41176416731577,0.0]]},{"year":18,"beginning_real_capital":399.8922677136334,"price_index":85.0,"nominal_output":125.56658270337688,"revenue":28.991645675844218,"benefit_cost":5.934794410149241,"government_interest":1.299158834163572,"government_goods":17.169999999999998,"government_bonds":38.717602040587664,"treasury_cash":0.0,"bond_redemption":4.587692431531407,"firm_cash":27.15398200178346,"real_capital":417.5540450201167,"private_loan":15.66277391553037,"nonhousing_consumption":91.38407199286604,"net_investment":15.012510710510838,"net_equity_issuance_cash":14.787655610686564,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.439292517948917,"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",0.4159214028232069,14.035322867121389,75.74025028560203,66.04857819821831,0.0],["displaced_free",0.0542425103059958,11.211770031916608,60.976575330282905,52.761270738431094,0.0],["displaced_debt",0.02438810420661413,10.206638133468457,55.72098370441024,48.03123827514568,2.2759772969165804],["owners",1.5757530984362644,108.79451174693031,574.4017509878041,511.9741729267309,0.0]]},{"year":19,"beginning_real_capital":417.5540450201167,"price_index":85.0,"nominal_output":127.20523412473304,"revenue":29.40130853118326,"benefit_cost":5.850337633038314,"government_interest":1.16152806121763,"government_goods":17.169999999999998,"government_bonds":33.49815920366034,"treasury_cash":0.0,"bond_redemption":5.2194428369273185,"firm_cash":26.92705176592954,"real_capital":436.07574053594163,"private_loan":15.435533729183673,"nonhousing_consumption":92.29179293628182,"net_investment":15.743441188451214,"net_equity_issuance_cash":15.516510952597296,"money_identity_error":0.0,"policy":{"assessment":2.42419222743351,"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",0.44126231640367847,14.18598179564093,76.5280093889722,66.75756139125144,0.0],["displaced_free",0.05717978333785417,11.193130579963256,60.87911414359873,52.673555670415325,0.0],["displaced_debt",0.025724811185124107,10.191301931762142,55.64079441444257,47.95906791417479,2.272401863466964],["owners",1.637411798684232,110.04317725949264,580.9109820462797,517.8502459270242,0.0]]},{"year":20,"beginning_real_capital":436.07574053594163,"price_index":85.0,"nominal_output":128.8723509383247,"revenue":29.818087734581177,"benefit_cost":5.771104442621964,"government_interest":1.0049447761098103,"government_goods":17.169999999999998,"government_bonds":27.62612068781094,"treasury_cash":0.0,"bond_redemption":5.872038515849405,"firm_cash":26.698417824840362,"real_capital":455.48282552145474,"private_loan":15.20864306517293,"nonhousing_consumption":93.20632870063858,"net_investment":16.49602223768612,"net_equity_issuance_cash":16.26738829659694,"money_identity_error":7.105427357601002e-15,"policy":{"assessment":2.4095247958919543,"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",0.46689437745205636,14.329894831005616,77.28049584839538,67.43479920473231,0.0],["displaced_free",0.06011196759470453,11.175151217971772,60.78510440769554,52.58894690810246,0.0],["displaced_debt",0.02705946214989318,10.176279572785125,55.5622461322098,47.888374460165295,2.2689066401074243],["owners",1.7032034218059815,111.35512714380023,587.7516776092718,524.0241277355306,0.0]]}]},"capital_only__1.00__0.0__0.05":{"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},"experiment":{"mode":"capital_only","floor":1.0,"owner_q":0.0,"cap_rate":0.05,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-8.424185395643491,"firm_cash":0.47943370208760605,"nominal_output":-2.4873808285579058,"total_dividend_payout_pct":-3.9740086762339977,"sum_net_investment_change":-32.3055604745399}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.271436604622746,"real_capital":225.31797727724359,"private_loan":18.867451021353464,"nonhousing_consumption":74.91425358150893,"net_investment":8.278669513262287,"net_equity_issuance_cash":7.80093210611502,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.045136440238696465,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005842596492182662,8.627015092125188,42.85785930077072,36.65983318593614,1.8671938540005406],["owners",1.0305718408162958,90.79267290086032,430.33013414163395,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.31797727724359,"price_index":92.5,"nominal_output":105.83774072797456,"revenue":23.699435181993643,"benefit_cost":3.214435181993644,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.79315722967082,"real_capital":234.31837689525216,"private_loan":18.682646154175472,"nonhousing_consumption":76.82737108131663,"net_investment":8.325369646657933,"net_equity_issuance_cash":7.847090271706006,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.21100491793280562,"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",0.10244205399191848,11.258286732719432,56.25603234940267,48.68448316851646,0.0],["displaced_free",0.01453202991870408,10.541815104734033,52.813526028752115,45.58622747993095,0.0],["displaced_debt",0.006841541720171797,8.875651947417698,44.80793728488984,38.3811976104549,1.8480486717798987],["owners",1.0513262722835204,93.84295352210381,450.7781018943183,405.80736658207053,0.0]]},{"year":5,"beginning_real_capital":234.31837689525216,"price_index":91.0,"nominal_output":107.35612347993317,"revenue":24.139030869983294,"benefit_cost":3.9570308699832935,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.316196387196392,"real_capital":243.3721230806575,"private_loan":18.492982486309973,"nonhousing_consumption":78.73521445121432,"net_investment":8.238909028718851,"net_equity_issuance_cash":7.761948186244425,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"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",0.12123185323464758,11.471290073297752,58.22363894162515,50.42325306944066,0.0],["displaced_free",0.017040510569213796,10.75748457745144,54.73740941368224,47.28564649429204,0.0],["displaced_debt",0.007883649785366853,9.148281462193845,46.87805353940828,40.212226207445475,1.8966366786550009],["owners",1.0716339512824735,96.63323957530625,468.5566851141396,424.7614926387088,0.0]]},{"year":6,"beginning_real_capital":243.3721230806575,"price_index":89.61538461538461,"nominal_output":108.73787661351932,"revenue":24.54446915337983,"benefit_cost":4.642161461072139,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":29.860360542620096,"real_capital":252.38509683104365,"private_loan":18.29778743326614,"nonhousing_consumption":80.55855782951943,"net_investment":8.0770110916922,"net_equity_issuance_cash":7.621175247115904,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.8739397782544241,"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",0.14066401680310703,11.692443669725083,60.22003536725841,52.18944813954544,0.0],["displaced_free",0.019639437652163076,10.978933634882377,56.681406677528244,49.0046823187883,0.0],["displaced_debt",0.008972720896770207,9.439884722370957,49.04854607184452,42.13510777367294,1.95195053043832],["owners",1.0910353681516385,99.13047052846966,484.11383056029143,442.4707697408088,0.0]]},{"year":7,"beginning_real_capital":252.38509683104365,"price_index":88.33333333333333,"nominal_output":109.96815842184053,"revenue":24.91203960546013,"benefit_cost":5.257993807867053,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":59.98928753574026,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.01071246425974337,"firm_cash":29.431304723511552,"real_capital":261.27193907544404,"private_loan":18.096229374190752,"nonhousing_consumption":82.27478110595351,"net_investment":7.850043982553686,"net_equity_issuance_cash":7.420988163445142,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.3023108268120192,"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",0.160752561268205,11.920459834217784,62.24130734197627,53.97944075872204,0.0],["displaced_free",0.022333711825352973,11.194288672044404,58.58761595997185,50.69111851491806,0.0],["displaced_debt",0.010113615570781848,9.735702373553691,51.24881697385505,44.08619942741294,2.0155805907539004],["owners",1.1091172482173304,101.3137428797612,497.2756906638198,458.77921304042803,0.0]]},{"year":8,"beginning_real_capital":261.27193907544404,"price_index":87.14285714285714,"nominal_output":111.03450187817255,"revenue":25.238625469543138,"benefit_cost":5.807508634394798,"government_interest":1.7996786260722077,"government_goods":17.602857142857143,"government_bonds":59.96070646952127,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.028581066218988482,"firm_cash":29.030951089117487,"real_capital":269.942126557821,"private_loan":17.888264534118623,"nonhousing_consumption":83.8761956435298,"net_investment":7.555449091785604,"net_equity_issuance_cash":7.155095457391537,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.7927092681589145,"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",0.18150958650583052,12.154291493056153,64.28418247824631,55.79019045992988,0.0],["displaced_free",0.025121628116372374,11.403627930996208,60.45566157885134,52.3445216504744,0.0],["displaced_debt",0.011306856456441606,10.03753002979999,53.488313448888825,46.07390833350815,2.0796484007212923],["owners",1.125432892197895,103.1692906966352,507.90518317154357,473.5639572960304,0.0]]},{"year":9,"beginning_real_capital":269.942126557821,"price_index":86.03448275862068,"nominal_output":111.92487227110584,"revenue":25.52121806777646,"benefit_cost":6.309784792631705,"government_interest":1.798821194085638,"government_goods":17.378965517241376,"government_bonds":59.92705990570353,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.033646563817740116,"firm_cash":28.74136031447199,"real_capital":278.6727515013412,"private_loan":17.66179522202808,"nonhousing_consumption":85.03455874211171,"net_investment":7.511348011752759,"net_equity_issuance_cash":7.221757237107262,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.343525586788135,"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",0.2029455615204682,12.393097713044156,66.34599575654074,57.61921181214919,0.0],["displaced_free",0.02812107024590991,11.236533997342782,60.37131791101149,52.242001751172864,0.0],["displaced_debt",0.012623010775204292,9.914658818380369,53.54265967188257,46.09620933595682,2.2646931209054486],["owners",1.1416514529746586,104.68352004824703,520.2033489194591,486.70494290968566,0.0]]},{"year":10,"beginning_real_capital":278.6727515013412,"price_index":85.0,"nominal_output":112.67291357757638,"revenue":25.768228394394093,"benefit_cost":6.7599070232095,"government_interest":1.7978117971711058,"government_goods":17.169999999999998,"government_bonds":59.88655033169004,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.04050957401348931,"firm_cash":28.521269307590106,"real_capital":287.5997995106791,"private_loan":17.432402169693468,"nonhousing_consumption":85.9149227696392,"net_investment":7.5879908079371745,"net_equity_issuance_cash":7.36789980105529,"money_identity_error":-9.237055564881302e-14,"policy":{"assessment":2.9533317535591985,"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",0.2250747179294838,12.633973224681226,68.41293189375804,59.45399164555871,0.0],["displaced_free",0.03118874974531321,10.838661927042908,59.025683278655734,51.00546789196663,0.0],["displaced_debt",0.013972381671290246,9.588235989038614,52.48750843941759,45.1211105366523,2.2939305233461216],["owners",1.1584458332351848,105.92259643524791,532.6833909498896,498.4592773423431,0.0]]},{"year":11,"beginning_real_capital":287.5997995106791,"price_index":85.0,"nominal_output":113.74380353621213,"revenue":26.03595088405303,"benefit_cost":6.618657489650126,"government_interest":1.796596509950701,"government_goods":17.169999999999998,"government_bonds":59.43585344723783,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.45069688445220457,"firm_cash":28.37251196503647,"real_capital":297.0866835063947,"private_loan":17.21937163979761,"nonhousing_consumption":86.50995213985382,"net_investment":8.063851396358302,"net_equity_issuance_cash":7.915094053804665,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.911587020512277,"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",0.24770875017480382,12.846846280043449,69.5259936211422,60.45574720020447,0.0],["displaced_free",0.03402254934973189,10.838164679156064,59.0230832897049,51.00312790191089,0.0],["displaced_debt",0.015225502435383526,9.589725704018646,52.49529779879033,45.128120960087756,2.1303052989585756],["owners",1.1782842574084391,105.91906600615569,532.6597418195084,498.4426635583797,0.0]]},{"year":12,"beginning_real_capital":297.0866835063947,"price_index":85.0,"nominal_output":114.85664565993419,"revenue":26.314161414983545,"benefit_cost":6.494865611881887,"government_interest":1.783075603417135,"government_goods":17.169999999999998,"government_bonds":58.569633247553305,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.8662201996845242,"firm_cash":28.21485172026759,"real_capital":307.14086296640045,"private_loan":17.006436012991802,"nonhousing_consumption":87.14059311892932,"net_investment":8.546052541004869,"net_equity_issuance_cash":8.388392296235986,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.8930415622999033,"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",0.27074027946679313,13.056254785008575,70.62094005233241,61.441198988275644,0.0],["displaced_free",0.03685555412520373,10.83970180953708,59.0311205727429,51.010361456645086,0.0],["displaced_debt",0.016478064946005924,9.595823702224488,52.52718275672936,45.15681742223289,2.129356268058075],["owners",1.2005106449258613,106.0221737905017,533.1589452483146,498.9278766611845,0.0]]},{"year":13,"beginning_real_capital":307.14086296640045,"price_index":85.0,"nominal_output":116.00920566437003,"revenue":26.60230141609251,"benefit_cost":6.375913756306151,"government_interest":1.757088997426599,"government_goods":17.169999999999998,"government_bonds":57.270334585193545,"treasury_cash":-4.440892098500626e-16,"bond_redemption":1.2992986623597602,"firm_cash":28.051669151227124,"real_capital":317.783077400846,"private_loan":16.793449131164543,"nonhousing_consumption":87.79332339509128,"net_investment":9.04588226927875,"net_equity_issuance_cash":8.882699700238284,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.874555916027193,"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",0.29416459439687964,13.261486657863335,71.69404788425271,62.40699603700393,0.0],["displaced_free",0.039688201328531965,10.843562814982338,59.05130883650896,51.02853089403453,0.0],["displaced_debt",0.017730928956754512,9.604954918222699,52.574927676981424,45.19978785045975,2.1298688182726027],["owners",1.225251993488982,106.20438414947981,534.0437459674498,499.78533717402263,0.0]]},{"year":14,"beginning_real_capital":317.783077400846,"price_index":85.0,"nominal_output":117.20075327251001,"revenue":26.900188318127505,"benefit_cost":6.261823076426051,"government_interest":1.7181100375558063,"government_goods":17.169999999999998,"government_bonds":55.52007938104789,"treasury_cash":-4.440892098500626e-16,"bond_redemption":1.750255204145649,"firm_cash":27.88319336971599,"real_capital":329.0342853436391,"private_loan":16.580339533112777,"nonhousing_consumption":88.46722652113588,"net_investment":9.563526751374127,"net_equity_issuance_cash":9.395050969862991,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.8567622054578816,"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",0.31797494806418697,13.462149952445364,72.7432677252045,63.351293893860536,0.0],["displaced_free",0.04252102510006321,10.849972326082604,59.084822620039766,51.05869329921225,0.0],["displaced_debt",0.01898451482764726,9.616973322937241,52.63776900882218,45.25634504911643,2.1310959805176712],["owners",1.2526202358843272,106.46607098670232,535.3156880401698,501.016804643305,0.0]]},{"year":15,"beginning_real_capital":329.0342853436391,"price_index":85.0,"nominal_output":118.43048810059646,"revenue":27.207622025149114,"benefit_cost":6.152589564699222,"government_interest":1.6656023814314367,"government_goods":17.169999999999998,"government_bonds":53.300649302029434,"treasury_cash":-4.440892098500626e-16,"bond_redemption":2.219430079018456,"firm_cash":27.709675726047074,"real_capital":340.9156865257391,"private_loan":16.36704266381958,"nonhousing_consumption":89.16129709581148,"net_investment":10.099191004784984,"net_equity_issuance_cash":9.925673361116068,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8395896958757794,"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",0.3421637678641954,13.657900116112241,73.76679799274373,64.27247113464584,0.0],["displaced_free",0.04535466976761299,10.858997504246377,59.1320130940987,51.1011647258653,0.0],["displaced_debt",0.02023920229407785,9.631864686731822,52.71563234892455,45.32642205520857,2.1329686929320033],["owners",1.2827293978392564,106.80707973576483,536.9736865086884,502.6215516977169,0.0]]},{"year":16,"beginning_real_capital":340.9156865257391,"price_index":85.0,"nominal_output":119.69755200349633,"revenue":27.524388000874083,"benefit_cost":6.048188310777716,"government_interest":1.599019479060883,"government_goods":17.169999999999998,"government_bonds":50.59346909099395,"treasury_cash":-4.440892098500626e-16,"bond_redemption":2.7071802110354852,"firm_cash":27.531386085992782,"real_capital":353.44874105217156,"private_loan":16.153495001560184,"nonhousing_consumption":89.87445565602872,"net_investment":10.65309634746761,"net_equity_issuance_cash":10.474806707413318,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.822993294231729,"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",0.3667227824845566,13.848422389244156,74.76299288493676,65.16904653761956,0.0],["displaced_free",0.04818981143277235,10.870662012255812,59.1930039856513,51.156056528262646,0.0],["displaced_debt",0.021495365013250764,9.64964059477904,52.80857827335448,45.41007338719549,2.135476622593954],["owners",1.3156955888781707,107.22687980832785,539.0147827518589,504.5970814509546,0.0]]},{"year":17,"beginning_real_capital":353.44874105217156,"price_index":85.0,"nominal_output":121.00104047635452,"revenue":27.85026011908863,"benefit_cost":5.948575697458358,"government_interest":1.5178040727298183,"government_goods":17.169999999999998,"government_bonds":47.37958874209349,"treasury_cash":-4.440892098500626e-16,"bond_redemption":3.2138803489004566,"firm_cash":27.348610484747304,"real_capital":366.6551909525761,"private_loan":15.939632808901349,"nonhousing_consumption":90.60555806101064,"net_investment":11.225482415343876,"net_equity_issuance_cash":11.042706814098398,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.806931765035393,"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",0.39164307099651297,14.033434179698562,75.73037479580948,66.039690257405,0.0],["displaced_free",0.05102713852139644,10.88497073087075,59.26782081501046,51.223391674685885,0.0],["displaced_debt",0.02275337791124391,9.670314134884208,52.916675215080836,45.507360634749226,2.1386219265883475],["owners",1.3516370592860583,107.72457102888171,541.434176016349,506.93915778297276,0.0]]},{"year":18,"beginning_real_capital":366.6551909525761,"price_index":85.0,"nominal_output":122.34001360095395,"revenue":28.185003400238486,"benefit_cost":5.8536908992816565,"government_interest":1.4213876622628046,"government_goods":17.169999999999998,"government_bonds":43.63966390339946,"treasury_cash":-4.440892098500626e-16,"bond_redemption":3.7399248386940274,"firm_cash":27.161648984898115,"real_capital":380.5570845296898,"private_loan":15.725391909653961,"nonhousing_consumption":91.35340406040733,"net_investment":11.816609540546622,"net_equity_issuance_cash":11.629648040697433,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7913677916715454,"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",0.41691511964379385,14.212685971931766,76.66763906892425,66.88322810320831,0.0],["displaced_free",0.05386734438725245,10.901917366047945,59.35643067214611,51.303140546107976,0.0],["displaced_debt",0.024013618495052076,9.69389306988556,53.0399637641075,45.618320328873224,2.1424089924738876],["owners",1.390674258546157,108.29889791156245,544.2252939902166,509.64187252499977,0.0]]},{"year":19,"beginning_real_capital":380.5570845296898,"price_index":85.0,"nominal_output":123.71350645790092,"revenue":28.528376614475228,"benefit_cost":5.763457386093645,"government_interest":1.3091899171019836,"government_goods":17.169999999999998,"government_bonds":39.353934592119856,"treasury_cash":0.0,"bond_redemption":4.285729311279601,"firm_cash":26.970813623193777,"real_capital":395.1768032951913,"private_loan":15.510707750789392,"nonhousing_consumption":92.11674550722466,"net_investment":12.426760950676254,"net_equity_issuance_cash":12.235925588971918,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7762675011561377,"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",0.4425288814134227,14.385961747325103,77.57365619516393,67.69864351682402,0.0],["displaced_free",0.05671112343215183,10.921487381494199,59.45875755029646,51.39523473644329,0.0],["displaced_debt",0.025276466488373076,9.7203778066695,53.1784460479451,45.742954384327064,2.146841588645696],["owners",1.432929902614613,108.94826634862224,547.3798753488029,512.6977239935164,0.0]]},{"year":20,"beginning_real_capital":395.1768032951913,"price_index":85.0,"nominal_output":125.12053888468571,"revenue":28.88013472117143,"benefit_cost":5.677784502002405,"government_interest":1.1806180377635955,"government_goods":17.169999999999998,"government_bonds":34.502202410714425,"treasury_cash":0.0,"bond_redemption":4.851732181405431,"firm_cash":26.776426449730472,"real_capital":410.5370911582592,"private_loan":15.295515554154347,"nonhousing_consumption":92.89429420107795,"net_investment":13.056244683607758,"net_equity_issuance_cash":12.861857510144453,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.761600069614582,"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",0.4684738374992853,14.553078913365274,78.44747144243281,68.48507723936599,0.0],["displaced_free",0.05955916847774623,10.9436594471707,59.574689919846804,51.49957386903859,0.0],["displaced_debt",0.02654230293916745,9.749760973143529,53.332083519704724,45.88122810891072,2.1519219663504368],["owners",1.4785290503861526,109.67076268882373,550.8880641490692,516.0977067709352,0.0]]}]},"capital_only__1.00__0.0__0.10":{"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},"experiment":{"mode":"capital_only","floor":1.0,"owner_q":0.0,"cap_rate":0.1,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-11.014564973199903,"firm_cash":0.6721312195218321,"nominal_output":-3.2835168816264027,"total_dividend_payout_pct":-5.245969747105194,"sum_net_investment_change":-42.180432488525355}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.271436604622746,"real_capital":225.31797727724359,"private_loan":18.867451021353464,"nonhousing_consumption":74.91425358150893,"net_investment":8.278669513262287,"net_equity_issuance_cash":7.80093210611502,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.045136440238696465,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005842596492182662,8.627015092125188,42.85785930077072,36.65983318593614,1.8671938540005406],["owners",1.0305718408162958,90.79267290086032,430.33013414163395,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.31797727724359,"price_index":92.5,"nominal_output":105.83774072797456,"revenue":23.699435181993643,"benefit_cost":3.214435181993644,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.79315722967082,"real_capital":234.31837689525216,"private_loan":18.682646154175472,"nonhousing_consumption":76.82737108131663,"net_investment":8.325369646657933,"net_equity_issuance_cash":7.847090271706006,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.21100491793280562,"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",0.10244205399191848,11.258286732719432,56.25603234940267,48.68448316851646,0.0],["displaced_free",0.01453202991870408,10.541815104734033,52.813526028752115,45.58622747993095,0.0],["displaced_debt",0.006841541720171797,8.875651947417698,44.80793728488984,38.3811976104549,1.8480486717798987],["owners",1.0513262722835204,93.84295352210381,450.7781018943183,405.80736658207053,0.0]]},{"year":5,"beginning_real_capital":234.31837689525216,"price_index":91.0,"nominal_output":107.35612347993317,"revenue":24.139030869983294,"benefit_cost":3.9570308699832935,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.316196387196392,"real_capital":243.3721230806575,"private_loan":18.492982486309973,"nonhousing_consumption":78.73521445121432,"net_investment":8.238909028718851,"net_equity_issuance_cash":7.761948186244425,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"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",0.12123185323464758,11.471290073297752,58.22363894162515,50.42325306944066,0.0],["displaced_free",0.017040510569213796,10.75748457745144,54.73740941368224,47.28564649429204,0.0],["displaced_debt",0.007883649785366853,9.148281462193845,46.87805353940828,40.212226207445475,1.8966366786550009],["owners",1.0716339512824735,96.63323957530625,468.5566851141396,424.7614926387088,0.0]]},{"year":6,"beginning_real_capital":243.3721230806575,"price_index":89.61538461538461,"nominal_output":108.73787661351932,"revenue":24.54446915337983,"benefit_cost":4.642161461072139,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":29.860360542620096,"real_capital":252.38509683104365,"private_loan":18.29778743326614,"nonhousing_consumption":80.55855782951943,"net_investment":8.0770110916922,"net_equity_issuance_cash":7.621175247115904,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.8739397782544241,"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",0.14066401680310703,11.692443669725083,60.22003536725841,52.18944813954544,0.0],["displaced_free",0.019639437652163076,10.978933634882377,56.681406677528244,49.0046823187883,0.0],["displaced_debt",0.008972720896770207,9.439884722370957,49.04854607184452,42.13510777367294,1.95195053043832],["owners",1.0910353681516385,99.13047052846966,484.11383056029143,442.4707697408088,0.0]]},{"year":7,"beginning_real_capital":252.38509683104365,"price_index":88.33333333333333,"nominal_output":109.96815842184053,"revenue":24.91203960546013,"benefit_cost":5.257993807867053,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":59.98928753574026,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.01071246425974337,"firm_cash":29.431304723511552,"real_capital":261.27193907544404,"private_loan":18.096229374190752,"nonhousing_consumption":82.27478110595351,"net_investment":7.850043982553686,"net_equity_issuance_cash":7.420988163445142,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.3023108268120192,"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",0.160752561268205,11.920459834217784,62.24130734197627,53.97944075872204,0.0],["displaced_free",0.022333711825352973,11.194288672044404,58.58761595997185,50.69111851491806,0.0],["displaced_debt",0.010113615570781848,9.735702373553691,51.24881697385505,44.08619942741294,2.0155805907539004],["owners",1.1091172482173304,101.3137428797612,497.2756906638198,458.77921304042803,0.0]]},{"year":8,"beginning_real_capital":261.27193907544404,"price_index":87.14285714285714,"nominal_output":111.03450187817255,"revenue":25.238625469543138,"benefit_cost":5.807508634394798,"government_interest":1.7996786260722077,"government_goods":17.602857142857143,"government_bonds":59.96070646952127,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.028581066218988482,"firm_cash":29.030951089117487,"real_capital":269.942126557821,"private_loan":17.888264534118623,"nonhousing_consumption":83.8761956435298,"net_investment":7.555449091785604,"net_equity_issuance_cash":7.155095457391537,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.7927092681589145,"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",0.18150958650583052,12.154291493056153,64.28418247824631,55.79019045992988,0.0],["displaced_free",0.025121628116372374,11.403627930996208,60.45566157885134,52.3445216504744,0.0],["displaced_debt",0.011306856456441606,10.03753002979999,53.488313448888825,46.07390833350815,2.0796484007212923],["owners",1.125432892197895,103.1692906966352,507.90518317154357,473.5639572960304,0.0]]},{"year":9,"beginning_real_capital":269.942126557821,"price_index":86.03448275862068,"nominal_output":111.92487227110584,"revenue":25.52121806777646,"benefit_cost":6.309784792631705,"government_interest":1.798821194085638,"government_goods":17.378965517241376,"government_bonds":59.92705990570353,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.033646563817740116,"firm_cash":28.657448200212087,"real_capital":278.282619026225,"private_loan":17.674347930236895,"nonhousing_consumption":85.37020719915137,"net_investment":7.1756995547131055,"net_equity_issuance_cash":6.802196665807704,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.343525586788135,"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",0.2029455615204682,12.393097713044156,66.34599575654074,57.61921181214919,0.0],["displaced_free",0.02799604813763368,11.623757644424538,62.37167164343116,54.042320110350566,0.0],["displaced_debt",0.012550059164371494,10.36655631389773,55.87711121853204,48.19721572794136,2.1391660388172915],["owners",1.1394110987242914,104.68352004824703,515.8685436403899,486.70494290968566,0.0]]},{"year":10,"beginning_real_capital":278.282619026225,"price_index":85.0,"nominal_output":112.62556888588117,"revenue":25.756392221470293,"benefit_cost":6.765878751306141,"government_interest":1.7978117971711058,"government_goods":17.169999999999998,"government_bonds":59.90435823271048,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.022701672993048483,"firm_cash":28.313105232549297,"real_capital":286.17437175102333,"private_loan":17.453875855938442,"nonhousing_consumption":86.7475790698026,"net_investment":6.707989816078566,"net_equity_issuance_cash":6.363646848415774,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.9533317535591985,"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",0.22506933724128153,12.636325354095364,68.42523060964896,59.46506048986054,0.0],["displaced_free",0.03096028800845968,11.852189755236626,64.32517519077975,55.77501061287824,0.0],["displaced_debt",0.013846953719068281,10.722806690271574,58.419904262857884,50.460266777748565,2.204720742984537],["owners",1.1504594053333421,105.83967375033073,521.0179205480918,498.06905294273287,0.0]]},{"year":11,"beginning_real_capital":286.17437175102333,"price_index":85.0,"nominal_output":113.57438517653071,"revenue":25.99359629413268,"benefit_cost":6.626652065813595,"government_interest":1.7971307469813143,"government_goods":17.169999999999998,"government_bonds":59.504544751372705,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.3998134813377723,"firm_cash":28.193864288966285,"real_capital":294.62124508325394,"private_loan":17.214436026951475,"nonhousing_consumption":87.2245428441347,"net_investment":7.1798423323960066,"net_equity_issuance_cash":7.0606013888129935,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.911587020512277,"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",0.24769443566685811,12.854985468476755,69.5685514691595,60.494049263420024,0.0],["displaced_free",0.03407600335559411,11.799852597194562,64.05151684807615,55.528718104445,0.0],["displaced_debt",0.01525542330134455,10.68121819895806,58.20244809912711,50.26455623039087,2.394398289869657],["owners",1.1648430713243136,105.59538803484686,520.2317241238915,496.9194731051617,0.0]]},{"year":12,"beginning_real_capital":294.62124508325394,"price_index":85.0,"nominal_output":114.56986232671773,"revenue":26.242465581679433,"benefit_cost":6.4837549142368065,"government_interest":1.785136342541181,"government_goods":17.169999999999998,"government_bonds":58.70097042647126,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.8035743249014473,"firm_cash":28.064900848073826,"real_capital":303.6323812232694,"private_loan":16.976587406257455,"nonhousing_consumption":87.74039660770457,"net_investment":7.659465719013156,"net_equity_issuance_cash":7.530502278120697,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8930415622999033,"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",0.2707300083641206,13.069137778454852,70.68830210956786,61.50182483978754,0.0],["displaced_free",0.037168824784651354,11.775701102035047,63.9252345204447,55.41506400957669,0.0],["displaced_debt",0.016654532834838795,10.663642413139733,58.110548565436524,50.181846650069346,2.3784862069402144],["owners",1.181612639888739,105.42768355490269,519.5730198155708,496.1302755524832,0.0]]},{"year":13,"beginning_real_capital":303.6323812232694,"price_index":85.0,"nominal_output":115.61005258395045,"revenue":26.502513145987614,"benefit_cost":6.34701222266367,"government_interest":1.7610291127941378,"government_goods":17.169999999999998,"government_bonds":57.47649861594145,"treasury_cash":-4.440892098500626e-16,"bond_redemption":1.224471810529808,"firm_cash":27.929719244874214,"real_capital":313.2311218861487,"private_loan":16.739124392836715,"nonhousing_consumption":88.28112302050306,"net_investment":8.158929563447387,"net_equity_issuance_cash":8.023747960247773,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.874555916027193,"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",0.29416574622836744,13.279682591990843,71.78919002348154,62.49262396230985,0.0],["displaced_free",0.04025522969743134,11.75186295055631,63.800590591144115,55.30288447320617,0.0],["displaced_debt",0.018051374090254913,10.645887860504875,58.01771430329346,50.098295814140585,2.3746301342074005],["owners",1.2008921732695184,105.34727859626055,519.3700799226111,495.75189927652025,0.0]]},{"year":14,"beginning_real_capital":313.2311218861487,"price_index":85.0,"nominal_output":116.694569143771,"revenue":26.77364228594275,"benefit_cost":6.215691616278249,"government_interest":1.7242949584782434,"government_goods":17.169999999999998,"government_bonds":55.81284290475519,"treasury_cash":-4.440892098500626e-16,"bond_redemption":1.6636557111862587,"firm_cash":27.78852298144038,"real_capital":323.44131137971647,"private_loan":16.502069632855076,"nonhousing_consumption":88.84590807423837,"net_investment":8.678661069532637,"net_equity_issuance_cash":8.537464806098805,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8567622054578816,"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",0.3179962868377296,13.486078056348042,72.86838199397668,63.46389673575549,0.0],["displaced_free",0.04333505490602313,11.729088172710483,63.68150678541429,55.19570904804933,0.0],["displaced_debt",0.019445813854852792,10.62862678956975,57.927460337619614,50.01706724503412,2.370547599816395],["owners",1.2228077488993123,105.35450882887939,519.617222831891,495.7859239006089,0.0]]},{"year":15,"beginning_real_capital":323.44131137971647,"price_index":85.0,"nominal_output":117.82293035726661,"revenue":27.055732589316655,"benefit_cost":6.089890019578566,"government_interest":1.6743852871426557,"government_goods":17.169999999999998,"government_bonds":53.69138562215976,"treasury_cash":-4.440892098500626e-16,"bond_redemption":2.1214572825954354,"firm_cash":27.641510876626924,"real_capital":334.28716298415685,"private_loan":16.265410665992817,"nonhousing_consumption":89.43395649349227,"net_investment":9.218973863774337,"net_equity_issuance_cash":9.071961758960882,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.8395896958757794,"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",0.34221499672374167,13.687904465541214,73.92368347995406,64.41366807313513,0.0],["displaced_free",0.04640861285025275,11.707271401536236,63.56743216489536,55.09304188958229,0.0],["displaced_debt",0.02083792542463078,10.611805414184268,57.839505433643225,49.93790783145538,2.3665896686225762],["owners",1.2474878504343567,105.45048315922168,520.3210789202676,496.237567808102,0.0]]},{"year":16,"beginning_real_capital":334.28716298415685,"price_index":85.0,"nominal_output":118.99455326955778,"revenue":27.348638317389444,"benefit_cost":5.969655150881416,"government_interest":1.6107415686647926,"government_goods":17.169999999999998,"government_bonds":51.09314402431652,"treasury_cash":-4.440892098500626e-16,"bond_redemption":2.598241597843237,"firm_cash":27.488906382662066,"real_capital":345.79325569028174,"private_loan":16.029136899340802,"nonhousing_consumption":90.04437446935164,"net_investment":9.780178800206144,"net_equity_issuance_cash":9.627574306241286,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.822993294231729,"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",0.3668144215768418,13.884765173618973,74.95302051565476,65.34007140526576,0.0],["displaced_free",0.04947617747665893,11.686340765962308,63.45799093313625,54.9945447809991,0.0],["displaced_debt",0.022227771110819108,10.595394146059082,57.753694881354676,49.86067833439568,2.3627376665201605],["owners",1.2750638053053756,105.6358450460249,521.4855431843321,497.10985904011716,0.0]]},{"year":17,"beginning_real_capital":345.79325569028174,"price_index":85.0,"nominal_output":120.20876315027421,"revenue":27.65219078756855,"benefit_cost":5.855012071743059,"government_interest":1.5327943207294956,"government_goods":17.169999999999998,"government_bonds":47.99875962922052,"treasury_cash":-4.440892098500626e-16,"bond_redemption":3.0943843950959975,"firm_cash":27.330955132951907,"real_capital":357.98453061037816,"private_loan":15.793238456769096,"nonhousing_consumption":90.67617946819223,"net_investment":10.362583682081976,"net_equity_issuance_cash":10.204632432371817,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.806931765035393,"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",0.3917863115798318,14.07629396834996,75.95447826588213,66.2413833804704,0.0],["displaced_free",0.052538001802713646,11.666230941004715,63.3528415215933,54.89991031061042,0.0],["displaced_debt",0.023615409008299733,10.57936553032492,57.66988512588193,49.78524955447021,2.3589844257170633],["owners",1.3056697026810373,105.91079442070122,523.112146140505,498.40373845035873,0.0]]},{"year":18,"beginning_real_capital":357.98453061037816,"price_index":85.0,"nominal_output":121.46480326892039,"revenue":27.966200817230096,"benefit_cost":5.745962617830417,"government_interest":1.4399627888766156,"government_goods":17.169999999999998,"government_bonds":44.38848421869746,"treasury_cash":-4.440892098500626e-16,"bond_redemption":3.610275410523066,"firm_cash":27.167923478734455,"real_capital":370.8862920031528,"private_loan":15.557706140013034,"nonhousing_consumption":91.32830608506197,"net_investment":10.966497183858422,"net_equity_issuance_cash":10.80346552964097,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7913677916715454,"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",0.4171216715269327,14.26215750901154,76.92631377260936,67.1160353365249,0.0],["displaced_free",0.05559431968307774,11.64688297989435,63.25167571186588,54.80886108185577,0.0],["displaced_debt",0.02500089322451186,10.563694551366627,57.58794536662288,49.71150377113707,2.355323167560619],["owners",1.3394423378705425,106.27508511831317,525.2000396708612,500.1180476155914,0.0]]},{"year":19,"beginning_real_capital":370.8862920031528,"price_index":85.0,"nominal_output":122.76184523046946,"revenue":28.290461307617363,"benefit_cost":5.642485999156682,"government_interest":1.3316545265609236,"government_goods":17.169999999999998,"government_bonds":40.242163436797696,"treasury_cash":0.0,"bond_redemption":4.14632078189976,"firm_cash":27.00009681131163,"real_capital":384.52421256281895,"private_loan":15.322531366601932,"nonhousing_consumption":91.99961275475324,"net_investment":11.592232475716216,"net_equity_issuance_cash":11.424405808293391,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7762675011561377,"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",0.44281081638206293,14.442057336692416,77.86696646636557,67.96262276090549,0.0],["displaced_free",0.058645347734015266,11.628243527940999,63.15421452518169,54.72114601384,0.0],["displaced_debt",0.026384274244577156,10.548358349660312,57.50775607665522,49.639333410166174,2.3517477341110027],["owners",1.3765211710520175,106.7280286524349,527.7460223520711,502.24954659969364,0.0]]},{"year":20,"beginning_real_capital":384.52421256281895,"price_index":85.0,"nominal_output":124.09899959231656,"revenue":28.624749898079138,"benefit_cost":5.544539718585052,"government_interest":1.2072649031039309,"government_goods":17.169999999999998,"government_bonds":35.53921816040754,"treasury_cash":0.0,"bond_redemption":4.702945276390156,"firm_cash":26.82777776325321,"real_capital":398.924342733795,"private_loan":15.087706115526785,"nonhousing_consumption":92.68888894698688,"net_investment":12.240110645329679,"net_equity_issuance_cash":12.067791597271261,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.761600069614582,"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",0.46884343193718087,14.615731263380503,78.77506542944053,68.77991182767296,0.0],["displaced_free",0.06169128700994477,11.610264165949516,63.06020478927852,54.63653725152714,0.0],["displaced_debt",0.027765599250901545,10.533335990683295,57.429207794422446,49.56863995615668,2.348252510751463],["owners",1.417048300610359,107.26850336717088,530.744591950526,504.7929570219806,0.0]]}]},"capital_only__1.00__0.0__0.20":{"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},"experiment":{"mode":"capital_only","floor":1.0,"owner_q":0.0,"cap_rate":0.2,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-11.014564973199903,"firm_cash":0.6721312195218321,"nominal_output":-3.2835168816264027,"total_dividend_payout_pct":-5.245969747105194,"sum_net_investment_change":-42.180432488525355}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.271436604622746,"real_capital":225.31797727724359,"private_loan":18.867451021353464,"nonhousing_consumption":74.91425358150893,"net_investment":8.278669513262287,"net_equity_issuance_cash":7.80093210611502,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.045136440238696465,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005842596492182662,8.627015092125188,42.85785930077072,36.65983318593614,1.8671938540005406],["owners",1.0305718408162958,90.79267290086032,430.33013414163395,385.8164391168198,0.0]]},{"year":4,"beginning_real_capital":225.31797727724359,"price_index":92.5,"nominal_output":105.83774072797456,"revenue":23.699435181993643,"benefit_cost":3.214435181993644,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.79315722967082,"real_capital":234.31837689525216,"private_loan":18.682646154175472,"nonhousing_consumption":76.82737108131663,"net_investment":8.325369646657933,"net_equity_issuance_cash":7.847090271706006,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.21100491793280562,"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",0.10244205399191848,11.258286732719432,56.25603234940267,48.68448316851646,0.0],["displaced_free",0.01453202991870408,10.541815104734033,52.813526028752115,45.58622747993095,0.0],["displaced_debt",0.006841541720171797,8.875651947417698,44.80793728488984,38.3811976104549,1.8480486717798987],["owners",1.0513262722835204,93.84295352210381,450.7781018943183,405.80736658207053,0.0]]},{"year":5,"beginning_real_capital":234.31837689525216,"price_index":91.0,"nominal_output":107.35612347993317,"revenue":24.139030869983294,"benefit_cost":3.9570308699832935,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.316196387196392,"real_capital":243.3721230806575,"private_loan":18.492982486309973,"nonhousing_consumption":78.73521445121432,"net_investment":8.238909028718851,"net_equity_issuance_cash":7.761948186244425,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.5094481325271798,"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",0.12123185323464758,11.471290073297752,58.22363894162515,50.42325306944066,0.0],["displaced_free",0.017040510569213796,10.75748457745144,54.73740941368224,47.28564649429204,0.0],["displaced_debt",0.007883649785366853,9.148281462193845,46.87805353940828,40.212226207445475,1.8966366786550009],["owners",1.0716339512824735,96.63323957530625,468.5566851141396,424.7614926387088,0.0]]},{"year":6,"beginning_real_capital":243.3721230806575,"price_index":89.61538461538461,"nominal_output":108.73787661351932,"revenue":24.54446915337983,"benefit_cost":4.642161461072139,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":29.860360542620096,"real_capital":252.38509683104365,"private_loan":18.29778743326614,"nonhousing_consumption":80.55855782951943,"net_investment":8.0770110916922,"net_equity_issuance_cash":7.621175247115904,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.8739397782544241,"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",0.14066401680310703,11.692443669725083,60.22003536725841,52.18944813954544,0.0],["displaced_free",0.019639437652163076,10.978933634882377,56.681406677528244,49.0046823187883,0.0],["displaced_debt",0.008972720896770207,9.439884722370957,49.04854607184452,42.13510777367294,1.95195053043832],["owners",1.0910353681516385,99.13047052846966,484.11383056029143,442.4707697408088,0.0]]},{"year":7,"beginning_real_capital":252.38509683104365,"price_index":88.33333333333333,"nominal_output":109.96815842184053,"revenue":24.91203960546013,"benefit_cost":5.257993807867053,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":59.98928753574026,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.01071246425974337,"firm_cash":29.431304723511552,"real_capital":261.27193907544404,"private_loan":18.096229374190752,"nonhousing_consumption":82.27478110595351,"net_investment":7.850043982553686,"net_equity_issuance_cash":7.420988163445142,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.3023108268120192,"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",0.160752561268205,11.920459834217784,62.24130734197627,53.97944075872204,0.0],["displaced_free",0.022333711825352973,11.194288672044404,58.58761595997185,50.69111851491806,0.0],["displaced_debt",0.010113615570781848,9.735702373553691,51.24881697385505,44.08619942741294,2.0155805907539004],["owners",1.1091172482173304,101.3137428797612,497.2756906638198,458.77921304042803,0.0]]},{"year":8,"beginning_real_capital":261.27193907544404,"price_index":87.14285714285714,"nominal_output":111.03450187817255,"revenue":25.238625469543138,"benefit_cost":5.807508634394798,"government_interest":1.7996786260722077,"government_goods":17.602857142857143,"government_bonds":59.96070646952127,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.028581066218988482,"firm_cash":29.030951089117487,"real_capital":269.942126557821,"private_loan":17.888264534118623,"nonhousing_consumption":83.8761956435298,"net_investment":7.555449091785604,"net_equity_issuance_cash":7.155095457391537,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.7927092681589145,"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",0.18150958650583052,12.154291493056153,64.28418247824631,55.79019045992988,0.0],["displaced_free",0.025121628116372374,11.403627930996208,60.45566157885134,52.3445216504744,0.0],["displaced_debt",0.011306856456441606,10.03753002979999,53.488313448888825,46.07390833350815,2.0796484007212923],["owners",1.125432892197895,103.1692906966352,507.90518317154357,473.5639572960304,0.0]]},{"year":9,"beginning_real_capital":269.942126557821,"price_index":86.03448275862068,"nominal_output":111.92487227110584,"revenue":25.52121806777646,"benefit_cost":6.309784792631705,"government_interest":1.798821194085638,"government_goods":17.378965517241376,"government_bonds":59.92705990570353,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.033646563817740116,"firm_cash":28.657448200212087,"real_capital":278.282619026225,"private_loan":17.674347930236895,"nonhousing_consumption":85.37020719915137,"net_investment":7.1756995547131055,"net_equity_issuance_cash":6.802196665807704,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.343525586788135,"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",0.2029455615204682,12.393097713044156,66.34599575654074,57.61921181214919,0.0],["displaced_free",0.02799604813763368,11.623757644424538,62.37167164343116,54.042320110350566,0.0],["displaced_debt",0.012550059164371494,10.36655631389773,55.87711121853204,48.19721572794136,2.1391660388172915],["owners",1.1394110987242914,104.68352004824703,515.8685436403899,486.70494290968566,0.0]]},{"year":10,"beginning_real_capital":278.282619026225,"price_index":85.0,"nominal_output":112.62556888588117,"revenue":25.756392221470293,"benefit_cost":6.765878751306141,"government_interest":1.7978117971711058,"government_goods":17.169999999999998,"government_bonds":59.90435823271048,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.022701672993048483,"firm_cash":28.313105232549297,"real_capital":286.17437175102333,"private_loan":17.453875855938442,"nonhousing_consumption":86.7475790698026,"net_investment":6.707989816078566,"net_equity_issuance_cash":6.363646848415774,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.9533317535591985,"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",0.22506933724128153,12.636325354095364,68.42523060964896,59.46506048986054,0.0],["displaced_free",0.03096028800845968,11.852189755236626,64.32517519077975,55.77501061287824,0.0],["displaced_debt",0.013846953719068281,10.722806690271574,58.419904262857884,50.460266777748565,2.204720742984537],["owners",1.1504594053333421,105.83967375033073,521.0179205480918,498.06905294273287,0.0]]},{"year":11,"beginning_real_capital":286.17437175102333,"price_index":85.0,"nominal_output":113.57438517653071,"revenue":25.99359629413268,"benefit_cost":6.626652065813595,"government_interest":1.7971307469813143,"government_goods":17.169999999999998,"government_bonds":59.504544751372705,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.3998134813377723,"firm_cash":28.193864288966285,"real_capital":294.62124508325394,"private_loan":17.214436026951475,"nonhousing_consumption":87.2245428441347,"net_investment":7.1798423323960066,"net_equity_issuance_cash":7.0606013888129935,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.911587020512277,"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",0.24769443566685811,12.854985468476755,69.5685514691595,60.494049263420024,0.0],["displaced_free",0.03407600335559411,11.799852597194562,64.05151684807615,55.528718104445,0.0],["displaced_debt",0.01525542330134455,10.68121819895806,58.20244809912711,50.26455623039087,2.394398289869657],["owners",1.1648430713243136,105.59538803484686,520.2317241238915,496.9194731051617,0.0]]},{"year":12,"beginning_real_capital":294.62124508325394,"price_index":85.0,"nominal_output":114.56986232671773,"revenue":26.242465581679433,"benefit_cost":6.4837549142368065,"government_interest":1.785136342541181,"government_goods":17.169999999999998,"government_bonds":58.70097042647126,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.8035743249014473,"firm_cash":28.064900848073826,"real_capital":303.6323812232694,"private_loan":16.976587406257455,"nonhousing_consumption":87.74039660770457,"net_investment":7.659465719013156,"net_equity_issuance_cash":7.530502278120697,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8930415622999033,"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",0.2707300083641206,13.069137778454852,70.68830210956786,61.50182483978754,0.0],["displaced_free",0.037168824784651354,11.775701102035047,63.9252345204447,55.41506400957669,0.0],["displaced_debt",0.016654532834838795,10.663642413139733,58.110548565436524,50.181846650069346,2.3784862069402144],["owners",1.181612639888739,105.42768355490269,519.5730198155708,496.1302755524832,0.0]]},{"year":13,"beginning_real_capital":303.6323812232694,"price_index":85.0,"nominal_output":115.61005258395045,"revenue":26.502513145987614,"benefit_cost":6.34701222266367,"government_interest":1.7610291127941378,"government_goods":17.169999999999998,"government_bonds":57.47649861594145,"treasury_cash":-4.440892098500626e-16,"bond_redemption":1.224471810529808,"firm_cash":27.929719244874214,"real_capital":313.2311218861487,"private_loan":16.739124392836715,"nonhousing_consumption":88.28112302050306,"net_investment":8.158929563447387,"net_equity_issuance_cash":8.023747960247773,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.874555916027193,"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",0.29416574622836744,13.279682591990843,71.78919002348154,62.49262396230985,0.0],["displaced_free",0.04025522969743134,11.75186295055631,63.800590591144115,55.30288447320617,0.0],["displaced_debt",0.018051374090254913,10.645887860504875,58.01771430329346,50.098295814140585,2.3746301342074005],["owners",1.2008921732695184,105.34727859626055,519.3700799226111,495.75189927652025,0.0]]},{"year":14,"beginning_real_capital":313.2311218861487,"price_index":85.0,"nominal_output":116.694569143771,"revenue":26.77364228594275,"benefit_cost":6.215691616278249,"government_interest":1.7242949584782434,"government_goods":17.169999999999998,"government_bonds":55.81284290475519,"treasury_cash":-4.440892098500626e-16,"bond_redemption":1.6636557111862587,"firm_cash":27.78852298144038,"real_capital":323.44131137971647,"private_loan":16.502069632855076,"nonhousing_consumption":88.84590807423837,"net_investment":8.678661069532637,"net_equity_issuance_cash":8.537464806098805,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8567622054578816,"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",0.3179962868377296,13.486078056348042,72.86838199397668,63.46389673575549,0.0],["displaced_free",0.04333505490602313,11.729088172710483,63.68150678541429,55.19570904804933,0.0],["displaced_debt",0.019445813854852792,10.62862678956975,57.927460337619614,50.01706724503412,2.370547599816395],["owners",1.2228077488993123,105.35450882887939,519.617222831891,495.7859239006089,0.0]]},{"year":15,"beginning_real_capital":323.44131137971647,"price_index":85.0,"nominal_output":117.82293035726661,"revenue":27.055732589316655,"benefit_cost":6.089890019578566,"government_interest":1.6743852871426557,"government_goods":17.169999999999998,"government_bonds":53.69138562215976,"treasury_cash":-4.440892098500626e-16,"bond_redemption":2.1214572825954354,"firm_cash":27.641510876626924,"real_capital":334.28716298415685,"private_loan":16.265410665992817,"nonhousing_consumption":89.43395649349227,"net_investment":9.218973863774337,"net_equity_issuance_cash":9.071961758960882,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.8395896958757794,"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",0.34221499672374167,13.687904465541214,73.92368347995406,64.41366807313513,0.0],["displaced_free",0.04640861285025275,11.707271401536236,63.56743216489536,55.09304188958229,0.0],["displaced_debt",0.02083792542463078,10.611805414184268,57.839505433643225,49.93790783145538,2.3665896686225762],["owners",1.2474878504343567,105.45048315922168,520.3210789202676,496.237567808102,0.0]]},{"year":16,"beginning_real_capital":334.28716298415685,"price_index":85.0,"nominal_output":118.99455326955778,"revenue":27.348638317389444,"benefit_cost":5.969655150881416,"government_interest":1.6107415686647926,"government_goods":17.169999999999998,"government_bonds":51.09314402431652,"treasury_cash":-4.440892098500626e-16,"bond_redemption":2.598241597843237,"firm_cash":27.488906382662066,"real_capital":345.79325569028174,"private_loan":16.029136899340802,"nonhousing_consumption":90.04437446935164,"net_investment":9.780178800206144,"net_equity_issuance_cash":9.627574306241286,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.822993294231729,"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",0.3668144215768418,13.884765173618973,74.95302051565476,65.34007140526576,0.0],["displaced_free",0.04947617747665893,11.686340765962308,63.45799093313625,54.9945447809991,0.0],["displaced_debt",0.022227771110819108,10.595394146059082,57.753694881354676,49.86067833439568,2.3627376665201605],["owners",1.2750638053053756,105.6358450460249,521.4855431843321,497.10985904011716,0.0]]},{"year":17,"beginning_real_capital":345.79325569028174,"price_index":85.0,"nominal_output":120.20876315027421,"revenue":27.65219078756855,"benefit_cost":5.855012071743059,"government_interest":1.5327943207294956,"government_goods":17.169999999999998,"government_bonds":47.99875962922052,"treasury_cash":-4.440892098500626e-16,"bond_redemption":3.0943843950959975,"firm_cash":27.330955132951907,"real_capital":357.98453061037816,"private_loan":15.793238456769096,"nonhousing_consumption":90.67617946819223,"net_investment":10.362583682081976,"net_equity_issuance_cash":10.204632432371817,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":2.806931765035393,"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",0.3917863115798318,14.07629396834996,75.95447826588213,66.2413833804704,0.0],["displaced_free",0.052538001802713646,11.666230941004715,63.3528415215933,54.89991031061042,0.0],["displaced_debt",0.023615409008299733,10.57936553032492,57.66988512588193,49.78524955447021,2.3589844257170633],["owners",1.3056697026810373,105.91079442070122,523.112146140505,498.40373845035873,0.0]]},{"year":18,"beginning_real_capital":357.98453061037816,"price_index":85.0,"nominal_output":121.46480326892039,"revenue":27.966200817230096,"benefit_cost":5.745962617830417,"government_interest":1.4399627888766156,"government_goods":17.169999999999998,"government_bonds":44.38848421869746,"treasury_cash":-4.440892098500626e-16,"bond_redemption":3.610275410523066,"firm_cash":27.167923478734455,"real_capital":370.8862920031528,"private_loan":15.557706140013034,"nonhousing_consumption":91.32830608506197,"net_investment":10.966497183858422,"net_equity_issuance_cash":10.80346552964097,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7913677916715454,"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",0.4171216715269327,14.26215750901154,76.92631377260936,67.1160353365249,0.0],["displaced_free",0.05559431968307774,11.64688297989435,63.25167571186588,54.80886108185577,0.0],["displaced_debt",0.02500089322451186,10.563694551366627,57.58794536662288,49.71150377113707,2.355323167560619],["owners",1.3394423378705425,106.27508511831317,525.2000396708612,500.1180476155914,0.0]]},{"year":19,"beginning_real_capital":370.8862920031528,"price_index":85.0,"nominal_output":122.76184523046946,"revenue":28.290461307617363,"benefit_cost":5.642485999156682,"government_interest":1.3316545265609236,"government_goods":17.169999999999998,"government_bonds":40.242163436797696,"treasury_cash":0.0,"bond_redemption":4.14632078189976,"firm_cash":27.00009681131163,"real_capital":384.52421256281895,"private_loan":15.322531366601932,"nonhousing_consumption":91.99961275475324,"net_investment":11.592232475716216,"net_equity_issuance_cash":11.424405808293391,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7762675011561377,"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",0.44281081638206293,14.442057336692416,77.86696646636557,67.96262276090549,0.0],["displaced_free",0.058645347734015266,11.628243527940999,63.15421452518169,54.72114601384,0.0],["displaced_debt",0.026384274244577156,10.548358349660312,57.50775607665522,49.639333410166174,2.3517477341110027],["owners",1.3765211710520175,106.7280286524349,527.7460223520711,502.24954659969364,0.0]]},{"year":20,"beginning_real_capital":384.52421256281895,"price_index":85.0,"nominal_output":124.09899959231656,"revenue":28.624749898079138,"benefit_cost":5.544539718585052,"government_interest":1.2072649031039309,"government_goods":17.169999999999998,"government_bonds":35.53921816040754,"treasury_cash":0.0,"bond_redemption":4.702945276390156,"firm_cash":26.82777776325321,"real_capital":398.924342733795,"private_loan":15.087706115526785,"nonhousing_consumption":92.68888894698688,"net_investment":12.240110645329679,"net_equity_issuance_cash":12.067791597271261,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.761600069614582,"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",0.46884343193718087,14.615731263380503,78.77506542944053,68.77991182767296,0.0],["displaced_free",0.06169128700994477,11.610264165949516,63.06020478927852,54.63653725152714,0.0],["displaced_debt",0.027765599250901545,10.533335990683295,57.429207794422446,49.56863995615668,2.348252510751463],["owners",1.417048300610359,107.26850336717088,530.744591950526,504.7929570219806,0.0]]}]},"capital_only__1.00__0.5__0.05":{"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},"experiment":{"mode":"capital_only","floor":1.0,"owner_q":0.5,"cap_rate":0.05,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-2.1341277186617935,"firm_cash":0.19483503202100128,"nominal_output":-0.6236811342290816,"total_dividend_payout_pct":-0.9964353709627893,"sum_net_investment_change":-8.221394078788279}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.277078659652574,"real_capital":225.34195275358286,"private_loan":18.867451021353464,"nonhousing_consumption":74.89168536138958,"net_investment":8.30123773338164,"net_equity_issuance_cash":7.829142381264203,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.045136440238696465,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005842596492182662,8.627015092125188,42.85785930077072,36.65983318593614,1.8671938540005406],["owners",1.0307216875434162,90.73625235056195,430.33013414163395,385.5766843534272,0.0]]},{"year":4,"beginning_real_capital":225.34195275358286,"price_index":92.5,"nominal_output":105.841119174446,"revenue":23.7002797936115,"benefit_cost":3.2152797936115016,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.818772693956326,"real_capital":234.45677432144393,"private_loan":18.682672274956623,"nonhousing_consumption":76.72490922417451,"net_investment":8.431209950271494,"net_equity_issuance_cash":7.972903984575248,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.21100491793280562,"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",0.10244217917030704,11.258227183571734,56.25574622737169,48.684225658688575,0.0],["displaced_free",0.01453176816769362,10.542686735598862,52.81771404491946,45.58999669448156,0.0],["displaced_debt",0.006841400526760176,8.876592295539083,44.81245547406166,38.38526398070954,1.847787463968401],["owners",1.052156470900292,93.5854037442962,450.8079222888332,404.69363781317276,0.0]]},{"year":5,"beginning_real_capital":234.45677432144393,"price_index":91.0,"nominal_output":107.37514214284248,"revenue":24.14378553571062,"benefit_cost":3.961785535710619,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.375598204607673,"real_capital":243.79252702613996,"private_loan":18.493108318058177,"nonhousing_consumption":78.4976071815691,"net_investment":8.495534961273378,"net_equity_issuance_cash":8.052360471924725,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5094481325271798,"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",0.12123258391080119,11.47089951187786,58.2217314377429,50.42153631594664,0.0],["displaced_free",0.017039259435309803,10.762294731367335,54.7609022289003,47.306790027988285,0.0],["displaced_debt",0.0078829607294989,9.153563683626217,46.90385193468238,40.23544476319216,1.8956395689844778],["owners",1.0740607535461721,96.03186295578418,468.7297427265298,422.1180789265238,0.0]]},{"year":6,"beginning_real_capital":243.79252702613996,"price_index":89.61538461538461,"nominal_output":108.79419311412376,"revenue":24.558548278530942,"benefit_cost":4.656240586223253,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":29.956931802265892,"real_capital":253.2993909060917,"private_loan":18.298082978675932,"nonhousing_consumption":80.17227279093623,"net_investment":8.519612630879834,"net_equity_issuance_cash":8.100946228538053,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.8739397782544241,"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",0.14066606805418022,11.691132033761287,60.213530353417916,52.18359362708901,0.0],["displaced_free",0.019636530911828067,10.992933152986124,56.750836810231604,49.06716943822133,0.0],["displaced_debt",0.008971084940644473,9.455502412766368,49.12600147485466,42.204817636382074,1.9502533938224476],["owners",1.0961402861490326,98.14432217525908,484.64090459172553,438.06907752046976,0.0]]},{"year":7,"beginning_real_capital":253.2993909060917,"price_index":88.33333333333333,"nominal_output":110.08751889640672,"revenue":24.941879724101682,"benefit_cost":5.259500543037621,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":59.960954152269274,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.03904584773072717,"firm_cash":29.573612481366645,"real_capital":262.9657707044391,"private_loan":18.095731089044342,"nonhousing_consumption":81.70555007453319,"net_investment":8.538635488540194,"net_equity_issuance_cash":8.155316167640947,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.3023108268120192,"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",0.16075626359899467,11.917348827554612,62.2256544782622,53.96535318137938,0.0],["displaced_free",0.02233903967573353,11.193301806155645,58.58265059700954,50.68664968825198,0.0],["displaced_debt",0.010116472995162903,9.73523631624226,51.246472031407606,44.08408897921024,2.023518896315893],["owners",1.1183643607724412,99.9138952710528,498.4230663861172,452.44028047269194,0.0]]},{"year":8,"beginning_real_capital":262.9657707044391,"price_index":87.14285714285714,"nominal_output":111.24996538636601,"revenue":25.292491346591504,"benefit_cost":5.810465480766746,"government_interest":1.7988286245680782,"government_goods":17.602857142857143,"government_bonds":59.880614053869735,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.08034009839953615,"firm_cash":29.218206240534453,"real_capital":272.7427432355093,"private_loan":17.887775456016882,"nonhousing_consumption":83.12717503786196,"net_investment":8.519933205646907,"net_equity_issuance_cash":8.164526964814716,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.7927092681589145,"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",0.18151491731557773,12.147961856615344,64.25190017945894,55.76113639102125,0.0],["displaced_free",0.025126758149153834,11.402472154464478,60.44976690801555,52.33921644672219,0.0],["displaced_debt",0.011309661053517182,10.037022580247505,53.48572536373954,46.07157905687378,2.0795563302746],["owners",1.1404704470435123,101.34270986363549,510.0182179732868,465.1796518330809,0.0]]},{"year":9,"beginning_real_capital":272.7427432355093,"price_index":86.03448275862068,"nominal_output":112.27197675581657,"revenue":25.607994188954144,"benefit_cost":6.315956256051837,"government_interest":1.7964184216160919,"government_goods":17.378965517241376,"government_bonds":59.763960059824896,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.11665399404483878,"firm_cash":28.971474245347046,"real_capital":282.946684653503,"private_loan":17.661827728306136,"nonhousing_consumption":84.11410301861163,"net_investment":8.778908219963554,"net_equity_issuance_cash":8.532176224776148,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.343525586788135,"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",0.20295089915249673,12.381701348843265,66.28712342310482,57.566226712056874,0.0],["displaced_free",0.02812080089145527,11.25117680515623,60.44696100637376,52.31008053699892,0.0],["displaced_debt",0.012622784120373225,9.93252244685864,53.63494116391015,46.179262678781654,2.2594772771074667],["owners",1.1643130930885197,102.42964885261134,523.5171958284554,476.2260227215598,0.0]]},{"year":10,"beginning_real_capital":282.946684653503,"price_index":85.0,"nominal_output":113.18856550794729,"revenue":25.897141376986824,"benefit_cost":6.771699547106567,"government_interest":1.7929188017947468,"government_goods":17.169999999999998,"government_bonds":59.60143703173939,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.1625230280855119,"firm_cash":28.796725971769675,"real_capital":293.7766486476513,"private_loan":17.43229563289902,"nonhousing_consumption":84.81309611292119,"net_investment":9.2054693950261,"net_equity_issuance_cash":9.03072112144873,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.9533317535591985,"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",0.22507611520039877,12.61518226983498,68.31467853508487,59.36556362275285,0.0],["displaced_free",0.03118916488635976,10.862924424873471,59.15254601241031,51.119644352345745,0.0],["displaced_debt",0.013972972916885661,9.615384969689451,52.629463893801045,45.24887044559742,2.2953209540711406],["owners",1.1908912131988991,103.24815499889519,537.733387170098,485.8736705830362,0.0]]},{"year":11,"beginning_real_capital":293.7766486476513,"price_index":85.0,"nominal_output":114.47123140994799,"revenue":26.217807852487,"benefit_cost":6.636369383639931,"government_interest":1.7880431109521815,"government_goods":17.169999999999998,"government_bonds":58.9780416738445,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.6233953578948883,"firm_cash":28.604314551259506,"real_capital":305.2101658417527,"private_loan":17.21898860387291,"nonhousing_consumption":85.58274179496178,"net_investment":9.718489614986211,"net_equity_issuance_cash":9.526078194476044,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.911587020512277,"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",0.24769778579121937,12.818426370287098,69.37739278581489,60.32200644840987,0.0],["displaced_free",0.03402599387961071,10.872567245424346,59.20296598914692,51.165022331408686,0.0],["displaced_debt",0.015227720146451029,9.628639900500975,52.69877072157374,45.31124659059283,2.133070290261124],["owners",1.2202137204704153,103.72666274946945,539.8428202833176,488.1254717622092,0.0]]},{"year":12,"beginning_real_capital":305.2101658417527,"price_index":85.0,"nominal_output":115.7899513668685,"revenue":26.54748784171712,"benefit_cost":6.518194315422993,"government_interest":1.769341250215335,"government_goods":17.169999999999998,"government_bonds":57.888089397765704,"treasury_cash":-8.881784197001252e-16,"bond_redemption":1.0899522760787947,"firm_cash":28.40735465849943,"real_capital":317.2682481957132,"private_loan":17.005506883036443,"nonhousing_consumption":86.37058136600206,"net_investment":10.249370000866435,"net_equity_issuance_cash":10.052410108106358,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8930415622999033,"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",0.2706995993110685,13.018088984982718,70.42138031363513,61.26159522344809,0.0],["displaced_free",0.03686474338907133,10.884047542814313,59.26299368791798,51.21904726030265,0.0],["displaced_debt",0.01648349497490084,9.646209870788924,52.79063984726234,45.393928803712576,2.134817208364675],["owners",1.2522492067779871,104.26957310652288,542.4084582786643,490.68034403069595,0.0]]},{"year":13,"beginning_real_capital":317.2682481957132,"price_index":85.0,"nominal_output":117.14375909666036,"revenue":26.885939774165088,"benefit_cost":6.405142883031948,"government_interest":1.736642681932971,"government_goods":17.169999999999998,"government_bonds":56.31393518856553,"treasury_cash":-8.881784197001252e-16,"bond_redemption":1.574154209200171,"firm_cash":28.20594068551175,"real_capital":329.97121506478095,"private_loan":16.791719443769505,"nonhousing_consumption":87.17623725795278,"net_investment":10.797521838707581,"net_equity_issuance_cash":10.5961078657199,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.874555916027193,"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",0.29407877994192805,13.212518354336014,71.43800446711641,62.17655696158124,0.0],["displaced_free",0.0397057363589228,10.89784708932027,59.3351481794524,51.28398630268363,0.0],["displaced_debt",0.0177410681470593,9.66682995381027,52.89845727482494,45.49096448851892,2.1378743926693877],["owners",1.2871015062740583,104.88828762139929,545.3427737166157,493.5919417477614,0.0]]},{"year":14,"beginning_real_capital":329.97121506478095,"price_index":85.0,"nominal_output":118.53155717467389,"revenue":27.23288929366847,"benefit_cost":6.297153220432554,"government_interest":1.6894180556569658,"government_goods":17.169999999999998,"government_bonds":54.237617170986574,"treasury_cash":-8.881784197001252e-16,"bond_redemption":2.076318017578954,"firm_cash":28.0004721033335,"real_capital":343.33997458008463,"private_loan":16.577553156656975,"nonhousing_consumption":87.99811158666579,"net_investment":11.363445588008105,"net_equity_issuance_cash":11.157977005829855,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8567622054578816,"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",0.3178262508363076,13.401495761118877,72.42612162676537,63.06586240526531,0.0],["displaced_free",0.04254952352283151,10.914136039215833,59.42031915929848,51.3606401845451,0.0],["displaced_debt",0.01900086983595654,9.690307580807369,53.02121610879669,45.6014474390935,2.1416628711253054],["owners",1.3248856053846954,105.5803650188091,548.6372504868406,496.8487765591017,0.0]]},{"year":15,"beginning_real_capital":343.33997458008463,"price_index":85.0,"nominal_output":119.95227364691084,"revenue":27.58806841172771,"benefit_cost":6.194154386363656,"government_interest":1.627128515129597,"government_goods":17.169999999999998,"government_bonds":51.64083166075211,"treasury_cash":-8.881784197001252e-16,"bond_redemption":2.5967855102344606,"firm_cash":27.791259235858757,"real_capital":357.39563409813877,"private_loan":16.362943218442442,"nonhousing_consumption":88.8349630565648,"net_investment":11.947310590346035,"net_equity_issuance_cash":11.738097722871291,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.8395896958757794,"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",0.3419326058364427,13.584771469954934,73.38442598669246,63.92833632919969,0.0],["displaced_free",0.045396743877924244,10.932950584004738,59.51869586407706,51.44917921884583,0.0],["displaced_debt",0.020263281237218496,9.71659586973009,53.158671214275,45.725157034023965,2.1460993821453247],["owners",1.3657172522921543,106.34446089799265,552.2844526227584,500.4445218729066,0.0]]},{"year":16,"beginning_real_capital":357.39563409813877,"price_index":85.0,"nominal_output":121.40482462543086,"revenue":27.951206156357713,"benefit_cost":6.096057330182542,"government_interest":1.5492249498225634,"government_goods":17.169999999999998,"government_bonds":48.5049077843995,"treasury_cash":-8.881784197001252e-16,"bond_redemption":3.135923876352611,"firm_cash":27.578625696215,"real_capital":372.15954869848116,"private_loan":16.147826548157475,"nonhousing_consumption":89.68549721513985,"net_investment":12.549327410291014,"net_equity_issuance_cash":12.336693870647256,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.822993294231729,"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",0.3663878915446228,13.762135179200147,74.31181793045829,64.76298907858893,0.0],["displaced_free",0.04824805940611075,10.954285534957808,59.63025116317808,51.54957898803675,0.0],["displaced_debt",0.02152867341536535,9.745672435255415,53.310705543819175,45.861987930613715,2.151166702849654],["owners",1.4097140463520366,107.17883881323537,556.2751501218919,504.37100617993116,0.0]]},{"year":17,"beginning_real_capital":372.15954869848116,"price_index":85.0,"nominal_output":122.8881264365198,"revenue":28.32203160912995,"benefit_cost":6.002758027651071,"government_interest":1.4551472335319848,"government_goods":17.169999999999998,"government_bonds":44.8107814364526,"treasury_cash":-8.881784197001252e-16,"bond_redemption":3.694126347946897,"firm_cash":27.362902776170785,"real_capital":387.65335757048473,"private_loan":15.932140638260847,"nonhousing_consumption":90.54838889531678,"net_investment":13.16973754120302,"net_equity_issuance_cash":12.954014621158807,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":2.806931765035393,"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",0.3911816901163077,13.93341137550943,75.20737974122578,65.56899470827967,0.0],["displaced_free",0.05110413615278006,10.978119118115956,59.75487120583506,51.66173702642803,0.0],["displaced_debt",0.022797414061816103,9.77751762718114,53.477216351273945,46.011847657323024,2.156859098966278],["owners",1.456995516394048,108.08145586442883,560.5986082375214,508.6186158326063,0.0]]},{"year":18,"beginning_real_capital":387.65335757048473,"price_index":85.0,"nominal_output":124.40110500116776,"revenue":28.700276250291942,"benefit_cost":5.9141396522165,"government_interest":1.344323443093578,"government_goods":17.169999999999998,"government_bonds":40.53896828147074,"treasury_cash":-8.881784197001252e-16,"bond_redemption":4.271813154981865,"firm_cash":27.144427429131063,"real_capital":403.89902194424,"private_loan":15.71582332221376,"nonhousing_consumption":91.42229028347575,"net_investment":13.808814717692016,"net_equity_issuance_cash":13.590339370652295,"money_identity_error":0.0,"policy":{"assessment":2.7913677916715454,"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",0.4163031845506586,14.09845862318643,76.07037188594211,66.34568763852438,0.0],["displaced_free",0.05396563744999547,11.004420443129563,59.89239447388007,51.78550796766853,0.0],["displaced_debt",0.02406986886209309,9.8121083512309,53.65808288225308,46.17462753520424,2.163173160470875],["owners",1.5076832386307477,109.04998655202388,565.2427058679888,513.1764073036418,0.0]]},{"year":19,"beginning_real_capital":403.89902194424,"price_index":85.0,"nominal_output":125.94270403265809,"revenue":29.08567600816452,"benefit_cost":5.83007458535566,"government_interest":1.216169048444122,"government_goods":17.169999999999998,"government_bonds":35.669535907105995,"treasury_cash":-8.881784197001252e-16,"bond_redemption":4.869432374364739,"firm_cash":26.923540419293758,"real_capital":420.91886395580843,"private_loan":15.498812805726367,"nonhousing_consumption":92.30583832282494,"net_investment":14.466865709833144,"net_equity_issuance_cash":14.245978699995838,"money_identity_error":-7.105427357601002e-15,"policy":{"assessment":2.7762675011561377,"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",0.4417412240689391,14.257168246601536,76.90022612602111,67.09255645459547,0.0],["displaced_free",0.05683322054932719,11.033152513678116,60.04262752249997,51.920717711426434,0.0],["displaced_debt",0.025346401312018936,9.84941643866942,53.853157849251865,46.350195005503146,2.1701051648739416],["owners",1.5619009582690675,110.08184912850405,570.1940630201395,518.0322311929602,0.0]]},{"year":20,"beginning_real_capital":420.91886395580843,"price_index":85.0,"nominal_output":127.51189204548706,"revenue":29.477973011371766,"benefit_cost":5.75042634155271,"government_interest":1.0700860772131797,"government_goods":17.169999999999998,"government_bonds":30.182075314500118,"treasury_cash":-8.881784197001252e-16,"bond_redemption":5.487460592605879,"firm_cash":26.700584707037898,"real_capital":438.73560616008916,"private_loan":15.281047774712157,"nonhousing_consumption":93.19766117184845,"net_investment":15.144230873638605,"net_equity_issuance_cash":14.921275161382743,"money_identity_error":1.4210854715202004e-14,"policy":{"assessment":2.761600069614582,"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",0.4674843877674932,14.409462712800568,77.69653706039513,67.80923629553209,0.0],["displaced_free",0.059707534519934165,11.06427377456328,60.205353069611924,52.067170703827195,0.0],["displaced_debt",0.02662737208269076,9.889408473093404,54.062266525978586,46.5383928145572,2.1776503101420985],["owners",1.6197747166608978,111.17423169236045,575.4381674861282,523.1728550228727,0.0]]}]},"capital_only__1.00__0.5__0.10":{"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},"experiment":{"mode":"capital_only","floor":1.0,"owner_q":0.5,"cap_rate":0.1,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-4.50121989606429,"firm_cash":0.39727787674253,"nominal_output":-1.3241237917192117,"total_dividend_payout_pct":-2.115510168883461,"sum_net_investment_change":-17.245248900477833}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.277078659652574,"real_capital":225.34195275358286,"private_loan":18.867451021353464,"nonhousing_consumption":74.89168536138958,"net_investment":8.30123773338164,"net_equity_issuance_cash":7.829142381264203,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.045136440238696465,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005842596492182662,8.627015092125188,42.85785930077072,36.65983318593614,1.8671938540005406],["owners",1.0307216875434162,90.73625235056195,430.33013414163395,385.5766843534272,0.0]]},{"year":4,"beginning_real_capital":225.34195275358286,"price_index":92.5,"nominal_output":105.841119174446,"revenue":23.7002797936115,"benefit_cost":3.2152797936115016,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.818772693956326,"real_capital":234.45677432144393,"private_loan":18.682672274956623,"nonhousing_consumption":76.72490922417451,"net_investment":8.431209950271494,"net_equity_issuance_cash":7.972903984575248,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.21100491793280562,"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",0.10244217917030704,11.258227183571734,56.25574622737169,48.684225658688575,0.0],["displaced_free",0.01453176816769362,10.542686735598862,52.81771404491946,45.58999669448156,0.0],["displaced_debt",0.006841400526760176,8.876592295539083,44.81245547406166,38.38526398070954,1.847787463968401],["owners",1.052156470900292,93.5854037442962,450.8079222888332,404.69363781317276,0.0]]},{"year":5,"beginning_real_capital":234.45677432144393,"price_index":91.0,"nominal_output":107.37514214284248,"revenue":24.14378553571062,"benefit_cost":3.961785535710619,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.375598204607673,"real_capital":243.79252702613996,"private_loan":18.493108318058177,"nonhousing_consumption":78.4976071815691,"net_investment":8.495534961273378,"net_equity_issuance_cash":8.052360471924725,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5094481325271798,"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",0.12123258391080119,11.47089951187786,58.2217314377429,50.42153631594664,0.0],["displaced_free",0.017039259435309803,10.762294731367335,54.7609022289003,47.306790027988285,0.0],["displaced_debt",0.0078829607294989,9.153563683626217,46.90385193468238,40.23544476319216,1.8956395689844778],["owners",1.0740607535461721,96.03186295578418,468.7297427265298,422.1180789265238,0.0]]},{"year":6,"beginning_real_capital":243.79252702613996,"price_index":89.61538461538461,"nominal_output":108.79419311412376,"revenue":24.558548278530942,"benefit_cost":4.656240586223253,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":29.956931802265892,"real_capital":253.2993909060917,"private_loan":18.298082978675932,"nonhousing_consumption":80.17227279093623,"net_investment":8.519612630879834,"net_equity_issuance_cash":8.100946228538053,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.8739397782544241,"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",0.14066606805418022,11.691132033761287,60.213530353417916,52.18359362708901,0.0],["displaced_free",0.019636530911828067,10.992933152986124,56.750836810231604,49.06716943822133,0.0],["displaced_debt",0.008971084940644473,9.455502412766368,49.12600147485466,42.204817636382074,1.9502533938224476],["owners",1.0961402861490326,98.14432217525908,484.64090459172553,438.06907752046976,0.0]]},{"year":7,"beginning_real_capital":253.2993909060917,"price_index":88.33333333333333,"nominal_output":110.08751889640672,"revenue":24.941879724101682,"benefit_cost":5.259500543037621,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":59.960954152269274,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.03904584773072717,"firm_cash":29.573612481366645,"real_capital":262.9657707044391,"private_loan":18.095731089044342,"nonhousing_consumption":81.70555007453319,"net_investment":8.538635488540194,"net_equity_issuance_cash":8.155316167640947,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.3023108268120192,"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",0.16075626359899467,11.917348827554612,62.2256544782622,53.96535318137938,0.0],["displaced_free",0.02233903967573353,11.193301806155645,58.58265059700954,50.68664968825198,0.0],["displaced_debt",0.010116472995162903,9.73523631624226,51.246472031407606,44.08408897921024,2.023518896315893],["owners",1.1183643607724412,99.9138952710528,498.4230663861172,452.44028047269194,0.0]]},{"year":8,"beginning_real_capital":262.9657707044391,"price_index":87.14285714285714,"nominal_output":111.24996538636601,"revenue":25.292491346591504,"benefit_cost":5.810465480766746,"government_interest":1.7988286245680782,"government_goods":17.602857142857143,"government_bonds":59.880614053869735,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.08034009839953615,"firm_cash":29.218206240534453,"real_capital":272.7427432355093,"private_loan":17.887775456016882,"nonhousing_consumption":83.12717503786196,"net_investment":8.519933205646907,"net_equity_issuance_cash":8.164526964814716,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.7927092681589145,"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",0.18151491731557773,12.147961856615344,64.25190017945894,55.76113639102125,0.0],["displaced_free",0.025126758149153834,11.402472154464478,60.44976690801555,52.33921644672219,0.0],["displaced_debt",0.011309661053517182,10.037022580247505,53.48572536373954,46.07157905687378,2.0795563302746],["owners",1.1404704470435123,101.34270986363549,510.0182179732868,465.1796518330809,0.0]]},{"year":9,"beginning_real_capital":272.7427432355093,"price_index":86.03448275862068,"nominal_output":112.27197675581657,"revenue":25.607994188954144,"benefit_cost":6.315956256051837,"government_interest":1.7964184216160919,"government_goods":17.378965517241376,"government_bonds":59.763960059824896,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.11665399404483878,"firm_cash":28.890967061301808,"real_capital":282.57238271565745,"private_loan":17.673871081032335,"nonhousing_consumption":84.43613175479257,"net_investment":8.456879483782615,"net_equity_issuance_cash":8.12964030454997,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.343525586788135,"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",0.20295089915249673,12.381701348843265,66.28712342310482,57.566226712056874,0.0],["displaced_free",0.028000851847512203,11.622687947465415,62.366145709462856,54.03734676977909,0.0],["displaced_debt",0.012552792691703929,10.36608314500182,55.87466688132759,48.195015824457364,2.1390437498454706],["owners",1.162163646449597,102.42964885261134,519.358285407949,476.2260227215598,0.0]]},{"year":10,"beginning_real_capital":282.57238271565745,"price_index":85.0,"nominal_output":113.14362453593988,"revenue":25.885906133984967,"benefit_cost":6.777405591884317,"government_interest":1.7929188017947468,"government_goods":17.169999999999998,"government_bonds":59.61837831951899,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.14558174030590632,"firm_cash":28.593357195626393,"real_capital":292.39244544324055,"private_loan":17.453422665178678,"nonhousing_consumption":85.62657121749425,"net_investment":8.347053318445631,"net_equity_issuance_cash":8.049443452770216,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.9533317535591985,"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",0.22507106966205234,12.617387890883583,68.32621119416252,59.37594301592274,0.0],["displaced_free",0.030964462484832832,11.852189755236626,64.32517519077975,55.77501061287824,0.0],["displaced_debt",0.013849548079078388,10.722806690271574,58.419904262857884,50.460266777748565,2.20448415853658],["owners",1.183132777284583,103.16971636204232,526.3601809593889,485.5045475860815,0.0]]},{"year":11,"beginning_real_capital":292.39244544324055,"price_index":85.0,"nominal_output":114.30915578164452,"revenue":26.177288945411128,"benefit_cost":6.644305512696825,"government_interest":1.7885513495855696,"government_goods":17.169999999999998,"government_bonds":59.043946236390255,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.5744320831287357,"firm_cash":28.43177846578267,"real_capital":302.8233509076822,"private_loan":17.21398283619171,"nonhousing_consumption":86.27288613686912,"net_investment":8.8662696447754,"net_equity_issuance_cash":8.70469091493168,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.911587020512277,"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",0.24768427099463736,12.826098763917562,69.41750987669313,60.35811183020029,0.0],["displaced_free",0.03408017783196726,11.799852597194562,64.05151684807615,55.528718104445,0.0],["displaced_debt",0.015258017661354657,10.68121819895806,58.20244809912711,50.26455623039087,2.394398289869657],["owners",1.2071994552280678,103.41845319859723,527.8790388396599,486.6750738757517,0.0]]},{"year":12,"beginning_real_capital":302.8233509076822,"price_index":85.0,"nominal_output":115.51755316601025,"revenue":26.47938829150256,"benefit_cost":6.507637050626673,"government_interest":1.7713183870917075,"government_goods":17.169999999999998,"government_bonds":58.01351338260608,"treasury_cash":-8.881784197001252e-16,"bond_redemption":1.0304328537841805,"firm_cash":28.264343773519087,"real_capital":313.8879723901373,"private_loan":16.97613421549769,"nonhousing_consumption":86.94262490592342,"net_investment":9.40492826008682,"net_equity_issuance_cash":9.237493567823236,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8930415622999033,"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",0.27069022945445037,13.03008736261904,70.484116928727,61.31805817703078,0.0],["displaced_free",0.037172999261024506,11.775701102035047,63.9252345204447,55.41506400957669,0.0],["displaced_debt",0.0166571271948489,10.663642413139733,58.11054856543652,50.18184665006933,2.3784862069402157],["owners",1.234039763263487,103.70660721130051,529.4826962039247,488.0310927590612,0.0]]},{"year":13,"beginning_real_capital":313.8879723901373,"price_index":85.0,"nominal_output":116.76792842031914,"revenue":26.791982105079782,"benefit_cost":6.3776962386919545,"government_interest":1.7404054014781822,"government_goods":17.169999999999998,"government_bonds":56.50963291769643,"treasury_cash":-8.881784197001252e-16,"bond_redemption":1.5038804649096473,"firm_cash":28.091383618430076,"real_capital":325.60969344194876,"private_loan":16.73867120207695,"nonhousing_consumption":87.6344655262794,"net_investment":9.963462894039736,"net_equity_issuance_cash":9.790502738950725,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.874555916027193,"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",0.2940805200113387,13.229258809274498,71.52553625764443,62.25533557305646,0.0],["displaced_free",0.04025940417380449,11.75186295055631,63.800590591144115,55.30288447320617,0.0],["displaced_debt",0.01805396845026502,10.645887860504875,58.01771430329346,50.098295814140585,2.3746301342074005],["owners",1.2637574191204657,104.08360133971584,531.5505643068689,489.8051827751334,0.0]]},{"year":14,"beginning_real_capital":325.60969344194876,"price_index":85.0,"nominal_output":118.05934534930365,"revenue":27.11483633732591,"benefit_cost":6.253655348892144,"government_interest":1.6952889875308927,"government_goods":17.169999999999998,"government_bonds":54.51374091679355,"treasury_cash":-8.881784197001252e-16,"bond_redemption":1.9958920009028773,"firm_cash":27.91329677606395,"real_capital":338.01267279907796,"private_loan":16.50161644209531,"nonhousing_consumption":88.34681289574384,"net_investment":10.542532453559815,"net_equity_issuance_cash":10.364445611193691,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.8567622054578816,"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",0.3178471873024153,13.4232370123092,72.53980137155136,63.1681741755727,0.0],["displaced_free",0.04333922938239628,11.729088172710483,63.68150678541429,55.19570904804933,0.0],["displaced_debt",0.0194484082148629,10.62862678956975,57.927460337619614,50.01706724503412,2.370547599816395],["owners",1.2964838139808683,104.54665819091498,534.0648156102333,491.98427383959995,0.0]]},{"year":15,"beginning_real_capital":338.01267279907796,"price_index":85.0,"nominal_output":119.39085655983783,"revenue":27.44771413995946,"benefit_cost":6.135527027405161,"government_interest":1.6354122275038065,"government_goods":17.169999999999998,"government_bonds":52.00696603174306,"treasury_cash":-8.881784197001252e-16,"bond_redemption":2.5067748850504925,"firm_cash":27.73037265358518,"real_capital":351.1213165334061,"private_loan":16.264957475233054,"nonhousing_consumption":89.07850938565892,"net_investment":11.142347174178909,"net_equity_issuance_cash":10.959423051700139,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.8395896958757794,"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",0.34198148265600437,13.611691796159052,73.52518586226955,64.05502021721907,0.0],["displaced_free",0.046412787326625904,11.707271401536236,63.56743216489536,55.09304188958229,0.0],["displaced_debt",0.020840519784640885,10.611805414184268,57.839505433643225,49.93790783145538,2.3665896686225762],["owners",1.3323510435350372,105.09535407531342,537.0236045983668,494.566372119122,0.0]]},{"year":16,"beginning_real_capital":351.1213165334061,"price_index":85.0,"nominal_output":120.76145359092308,"revenue":27.790363397730772,"benefit_cost":6.023273917987934,"government_interest":1.5602089809522919,"government_goods":17.169999999999998,"government_bonds":48.97008553295251,"treasury_cash":-8.881784197001252e-16,"bond_redemption":3.0368804987905484,"firm_cash":27.542921724846927,"real_capital":364.9603053455368,"private_loan":16.02868370858104,"nonhousing_consumption":89.82831310061198,"net_investment":11.763140490311102,"net_equity_issuance_cash":11.57568956157285,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.822993294231729,"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",0.36647396737249033,13.794330485593846,74.48015940179789,64.91449640279457,0.0],["displaced_free",0.04948035195303208,11.686340765962308,63.45799093313625,54.9945447809991,0.0],["displaced_debt",0.022230365470829218,10.595394146059078,57.75369488135467,49.86067833439567,2.362737666520166],["owners",1.3714934400446206,105.72873444035163,540.4221759274243,497.54698560165474,0.0]]},{"year":17,"beginning_real_capital":364.9603053455368,"price_index":85.0,"nominal_output":122.17008117723356,"revenue":28.14252029430839,"benefit_cost":5.91683695485565,"government_interest":1.4691025659885752,"government_goods":17.169999999999998,"government_bonds":45.38350475948834,"treasury_cash":-8.881784197001252e-16,"bond_redemption":3.586580773464168,"firm_cash":27.35126923264828,"real_capital":379.5546090018038,"private_loan":15.792785266009332,"nonhousing_consumption":90.59492306940662,"net_investment":12.405158107826935,"net_equity_issuance_cash":12.21350561562829,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.806931765035393,"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",0.3913145811769915,13.970897982386985,75.40338814319992,65.7454022700564,0.0],["displaced_free",0.0525421762790868,11.666230941004715,63.3528415215933,54.89991031061042,0.0],["displaced_debt",0.02361800336830984,10.57936553032492,57.66988512588193,49.78524955447021,2.358984425717059],["owners",1.4140475146967504,106.44542532547803,544.2535611003535,500.9196485904848,0.0]]},{"year":18,"beginning_real_capital":379.5546090018038,"price_index":85.0,"nominal_output":123.61564917240779,"revenue":28.503912293101948,"benefit_cost":5.816136107048758,"government_interest":1.36150514278465,"government_goods":17.169999999999998,"government_bonds":41.2272337162198,"treasury_cash":-8.881784197001252e-16,"bond_redemption":4.156271043268541,"firm_cash":27.15575314177645,"real_capital":394.9295051659377,"private_loan":15.557252949253272,"nonhousing_consumption":91.37698743289394,"net_investment":13.068661739513843,"net_equity_issuance_cash":12.873145648642012,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.7913677916715454,"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",0.4164927098101257,14.141177280097905,76.29373741227663,66.54671661222544,0.0],["displaced_free",0.055598494159450895,11.64688297989435,63.25167571186588,54.80886108185577,0.0],["displaced_debt",0.025003487584521963,10.563694551366627,57.58794536662289,49.711503771137075,2.355323167560613],["owners",1.4601519701355223,107.24365009028855,548.5086656136838,504.6760004248873,0.0]]},{"year":19,"beginning_real_capital":394.9295051659377,"price_index":85.0,"nominal_output":125.09704394179684,"revenue":28.87426098544921,"benefit_cost":5.721072161409722,"government_interest":1.236817011486594,"government_goods":17.169999999999998,"government_bonds":36.480861903666906,"treasury_cash":-8.881784197001252e-16,"bond_redemption":4.746371812552898,"firm_cash":26.956722020804442,"real_capital":411.1106016659552,"private_loan":15.322078175842172,"nonhousing_consumption":92.173111916782,"net_investment":13.753932025014834,"net_equity_issuance_cash":13.554900904042826,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7762675011561377,"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",0.44199725514986776,14.304989284231842,77.15027076722532,67.31759663167927,0.0],["displaced_free",0.05864952221038842,11.628243527940999,63.15421452518169,54.72114601384,0.0],["displaced_debt",0.02638686860458726,10.548358349660312,57.50775607665522,49.639333410166174,2.3517477341110027],["owners",1.5099477269250294,108.12125292473081,553.1763943716325,508.8058961163803,0.0]]},{"year":20,"beginning_real_capital":411.1106016659552,"price_index":85.0,"nominal_output":126.61313900708387,"revenue":29.25328475177097,"benefit_cost":5.631528656356423,"government_interest":1.0944258571100072,"government_goods":17.169999999999998,"government_bonds":31.123531665362364,"treasury_cash":-8.881784197001252e-16,"bond_redemption":5.357330238304542,"firm_cash":26.75453302006315,"real_capital":428.12386176870416,"private_loan":15.087252924767025,"nonhousing_consumption":92.98186791974724,"net_investment":14.461271087336627,"net_equity_issuance_cash":14.259082086595335,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.761600069614582,"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",0.46781670622863214,14.462192097186037,77.97224625979626,68.05737457499312,0.0],["displaced_free",0.061695461486317923,11.610264165949516,63.06020478927852,54.63653725152714,0.0],["displaced_debt",0.02776819361091165,10.533335990683295,57.429207794422446,49.56863995615668,2.348252510751463],["owners",1.563577965014572,109.07572496243304,558.2437902892469,513.297529234979,0.0]]}]},"capital_only__1.00__0.5__0.20":{"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},"experiment":{"mode":"capital_only","floor":1.0,"owner_q":0.5,"cap_rate":0.2,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":-4.50121989606429,"firm_cash":0.39727787674253,"nominal_output":-1.3241237917192117,"total_dividend_payout_pct":-2.115510168883461,"sum_net_investment_change":-17.245248900477833}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.277078659652574,"real_capital":225.34195275358286,"private_loan":18.867451021353464,"nonhousing_consumption":74.89168536138958,"net_investment":8.30123773338164,"net_equity_issuance_cash":7.829142381264203,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.045136440238696465,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005842596492182662,8.627015092125188,42.85785930077072,36.65983318593614,1.8671938540005406],["owners",1.0307216875434162,90.73625235056195,430.33013414163395,385.5766843534272,0.0]]},{"year":4,"beginning_real_capital":225.34195275358286,"price_index":92.5,"nominal_output":105.841119174446,"revenue":23.7002797936115,"benefit_cost":3.2152797936115016,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.818772693956326,"real_capital":234.45677432144393,"private_loan":18.682672274956623,"nonhousing_consumption":76.72490922417451,"net_investment":8.431209950271494,"net_equity_issuance_cash":7.972903984575248,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.21100491793280562,"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",0.10244217917030704,11.258227183571734,56.25574622737169,48.684225658688575,0.0],["displaced_free",0.01453176816769362,10.542686735598862,52.81771404491946,45.58999669448156,0.0],["displaced_debt",0.006841400526760176,8.876592295539083,44.81245547406166,38.38526398070954,1.847787463968401],["owners",1.052156470900292,93.5854037442962,450.8079222888332,404.69363781317276,0.0]]},{"year":5,"beginning_real_capital":234.45677432144393,"price_index":91.0,"nominal_output":107.37514214284248,"revenue":24.14378553571062,"benefit_cost":3.961785535710619,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.375598204607673,"real_capital":243.79252702613996,"private_loan":18.493108318058177,"nonhousing_consumption":78.4976071815691,"net_investment":8.495534961273378,"net_equity_issuance_cash":8.052360471924725,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":0.5094481325271798,"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",0.12123258391080119,11.47089951187786,58.2217314377429,50.42153631594664,0.0],["displaced_free",0.017039259435309803,10.762294731367335,54.7609022289003,47.306790027988285,0.0],["displaced_debt",0.0078829607294989,9.153563683626217,46.90385193468238,40.23544476319216,1.8956395689844778],["owners",1.0740607535461721,96.03186295578418,468.7297427265298,422.1180789265238,0.0]]},{"year":6,"beginning_real_capital":243.79252702613996,"price_index":89.61538461538461,"nominal_output":108.79419311412376,"revenue":24.558548278530942,"benefit_cost":4.656240586223253,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":60.0,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.0,"firm_cash":29.956931802265892,"real_capital":253.2993909060917,"private_loan":18.298082978675932,"nonhousing_consumption":80.17227279093623,"net_investment":8.519612630879834,"net_equity_issuance_cash":8.100946228538053,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":0.8739397782544241,"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",0.14066606805418022,11.691132033761287,60.213530353417916,52.18359362708901,0.0],["displaced_free",0.019636530911828067,10.992933152986124,56.750836810231604,49.06716943822133,0.0],["displaced_debt",0.008971084940644473,9.455502412766368,49.12600147485466,42.204817636382074,1.9502533938224476],["owners",1.0961402861490326,98.14432217525908,484.64090459172553,438.06907752046976,0.0]]},{"year":7,"beginning_real_capital":253.2993909060917,"price_index":88.33333333333333,"nominal_output":110.08751889640672,"revenue":24.941879724101682,"benefit_cost":5.259500543037621,"government_interest":1.7999999999999998,"government_goods":17.843333333333334,"government_bonds":59.960954152269274,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.03904584773072717,"firm_cash":29.573612481366645,"real_capital":262.9657707044391,"private_loan":18.095731089044342,"nonhousing_consumption":81.70555007453319,"net_investment":8.538635488540194,"net_equity_issuance_cash":8.155316167640947,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.3023108268120192,"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",0.16075626359899467,11.917348827554612,62.2256544782622,53.96535318137938,0.0],["displaced_free",0.02233903967573353,11.193301806155645,58.58265059700954,50.68664968825198,0.0],["displaced_debt",0.010116472995162903,9.73523631624226,51.246472031407606,44.08408897921024,2.023518896315893],["owners",1.1183643607724412,99.9138952710528,498.4230663861172,452.44028047269194,0.0]]},{"year":8,"beginning_real_capital":262.9657707044391,"price_index":87.14285714285714,"nominal_output":111.24996538636601,"revenue":25.292491346591504,"benefit_cost":5.810465480766746,"government_interest":1.7988286245680782,"government_goods":17.602857142857143,"government_bonds":59.880614053869735,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.08034009839953615,"firm_cash":29.218206240534453,"real_capital":272.7427432355093,"private_loan":17.887775456016882,"nonhousing_consumption":83.12717503786196,"net_investment":8.519933205646907,"net_equity_issuance_cash":8.164526964814716,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":1.7927092681589145,"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",0.18151491731557773,12.147961856615344,64.25190017945894,55.76113639102125,0.0],["displaced_free",0.025126758149153834,11.402472154464478,60.44976690801555,52.33921644672219,0.0],["displaced_debt",0.011309661053517182,10.037022580247505,53.48572536373954,46.07157905687378,2.0795563302746],["owners",1.1404704470435123,101.34270986363549,510.0182179732868,465.1796518330809,0.0]]},{"year":9,"beginning_real_capital":272.7427432355093,"price_index":86.03448275862068,"nominal_output":112.27197675581657,"revenue":25.607994188954144,"benefit_cost":6.315956256051837,"government_interest":1.7964184216160919,"government_goods":17.378965517241376,"government_bonds":59.763960059824896,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.11665399404483878,"firm_cash":28.890967061301808,"real_capital":282.57238271565745,"private_loan":17.673871081032335,"nonhousing_consumption":84.43613175479257,"net_investment":8.456879483782615,"net_equity_issuance_cash":8.12964030454997,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.343525586788135,"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",0.20295089915249673,12.381701348843265,66.28712342310482,57.566226712056874,0.0],["displaced_free",0.028000851847512203,11.622687947465415,62.366145709462856,54.03734676977909,0.0],["displaced_debt",0.012552792691703929,10.36608314500182,55.87466688132759,48.195015824457364,2.1390437498454706],["owners",1.162163646449597,102.42964885261134,519.358285407949,476.2260227215598,0.0]]},{"year":10,"beginning_real_capital":282.57238271565745,"price_index":85.0,"nominal_output":113.14362453593988,"revenue":25.885906133984967,"benefit_cost":6.777405591884317,"government_interest":1.7929188017947468,"government_goods":17.169999999999998,"government_bonds":59.61837831951899,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.14558174030590632,"firm_cash":28.593357195626393,"real_capital":292.39244544324055,"private_loan":17.453422665178678,"nonhousing_consumption":85.62657121749425,"net_investment":8.347053318445631,"net_equity_issuance_cash":8.049443452770216,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.9533317535591985,"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",0.22507106966205234,12.617387890883583,68.32621119416252,59.37594301592274,0.0],["displaced_free",0.030964462484832832,11.852189755236626,64.32517519077975,55.77501061287824,0.0],["displaced_debt",0.013849548079078388,10.722806690271574,58.419904262857884,50.460266777748565,2.20448415853658],["owners",1.183132777284583,103.16971636204232,526.3601809593889,485.5045475860815,0.0]]},{"year":11,"beginning_real_capital":292.39244544324055,"price_index":85.0,"nominal_output":114.30915578164452,"revenue":26.177288945411128,"benefit_cost":6.644305512696825,"government_interest":1.7885513495855696,"government_goods":17.169999999999998,"government_bonds":59.043946236390255,"treasury_cash":-8.881784197001252e-16,"bond_redemption":0.5744320831287357,"firm_cash":28.43177846578267,"real_capital":302.8233509076822,"private_loan":17.21398283619171,"nonhousing_consumption":86.27288613686912,"net_investment":8.8662696447754,"net_equity_issuance_cash":8.70469091493168,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.911587020512277,"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",0.24768427099463736,12.826098763917562,69.41750987669313,60.35811183020029,0.0],["displaced_free",0.03408017783196726,11.799852597194562,64.05151684807615,55.528718104445,0.0],["displaced_debt",0.015258017661354657,10.68121819895806,58.20244809912711,50.26455623039087,2.394398289869657],["owners",1.2071994552280678,103.41845319859723,527.8790388396599,486.6750738757517,0.0]]},{"year":12,"beginning_real_capital":302.8233509076822,"price_index":85.0,"nominal_output":115.51755316601025,"revenue":26.47938829150256,"benefit_cost":6.507637050626673,"government_interest":1.7713183870917075,"government_goods":17.169999999999998,"government_bonds":58.01351338260608,"treasury_cash":-8.881784197001252e-16,"bond_redemption":1.0304328537841805,"firm_cash":28.264343773519087,"real_capital":313.8879723901373,"private_loan":16.97613421549769,"nonhousing_consumption":86.94262490592342,"net_investment":9.40492826008682,"net_equity_issuance_cash":9.237493567823236,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8930415622999033,"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",0.27069022945445037,13.03008736261904,70.484116928727,61.31805817703078,0.0],["displaced_free",0.037172999261024506,11.775701102035047,63.9252345204447,55.41506400957669,0.0],["displaced_debt",0.0166571271948489,10.663642413139733,58.11054856543652,50.18184665006933,2.3784862069402157],["owners",1.234039763263487,103.70660721130051,529.4826962039247,488.0310927590612,0.0]]},{"year":13,"beginning_real_capital":313.8879723901373,"price_index":85.0,"nominal_output":116.76792842031914,"revenue":26.791982105079782,"benefit_cost":6.3776962386919545,"government_interest":1.7404054014781822,"government_goods":17.169999999999998,"government_bonds":56.50963291769643,"treasury_cash":-8.881784197001252e-16,"bond_redemption":1.5038804649096473,"firm_cash":28.091383618430076,"real_capital":325.60969344194876,"private_loan":16.73867120207695,"nonhousing_consumption":87.6344655262794,"net_investment":9.963462894039736,"net_equity_issuance_cash":9.790502738950725,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.874555916027193,"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",0.2940805200113387,13.229258809274498,71.52553625764443,62.25533557305646,0.0],["displaced_free",0.04025940417380449,11.75186295055631,63.800590591144115,55.30288447320617,0.0],["displaced_debt",0.01805396845026502,10.645887860504875,58.01771430329346,50.098295814140585,2.3746301342074005],["owners",1.2637574191204657,104.08360133971584,531.5505643068689,489.8051827751334,0.0]]},{"year":14,"beginning_real_capital":325.60969344194876,"price_index":85.0,"nominal_output":118.05934534930365,"revenue":27.11483633732591,"benefit_cost":6.253655348892144,"government_interest":1.6952889875308927,"government_goods":17.169999999999998,"government_bonds":54.51374091679355,"treasury_cash":-8.881784197001252e-16,"bond_redemption":1.9958920009028773,"firm_cash":27.91329677606395,"real_capital":338.01267279907796,"private_loan":16.50161644209531,"nonhousing_consumption":88.34681289574384,"net_investment":10.542532453559815,"net_equity_issuance_cash":10.364445611193691,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.8567622054578816,"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",0.3178471873024153,13.4232370123092,72.53980137155136,63.1681741755727,0.0],["displaced_free",0.04333922938239628,11.729088172710483,63.68150678541429,55.19570904804933,0.0],["displaced_debt",0.0194484082148629,10.62862678956975,57.927460337619614,50.01706724503412,2.370547599816395],["owners",1.2964838139808683,104.54665819091498,534.0648156102333,491.98427383959995,0.0]]},{"year":15,"beginning_real_capital":338.01267279907796,"price_index":85.0,"nominal_output":119.39085655983783,"revenue":27.44771413995946,"benefit_cost":6.135527027405161,"government_interest":1.6354122275038065,"government_goods":17.169999999999998,"government_bonds":52.00696603174306,"treasury_cash":-8.881784197001252e-16,"bond_redemption":2.5067748850504925,"firm_cash":27.73037265358518,"real_capital":351.1213165334061,"private_loan":16.264957475233054,"nonhousing_consumption":89.07850938565892,"net_investment":11.142347174178909,"net_equity_issuance_cash":10.959423051700139,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.8395896958757794,"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",0.34198148265600437,13.611691796159052,73.52518586226955,64.05502021721907,0.0],["displaced_free",0.046412787326625904,11.707271401536236,63.56743216489536,55.09304188958229,0.0],["displaced_debt",0.020840519784640885,10.611805414184268,57.839505433643225,49.93790783145538,2.3665896686225762],["owners",1.3323510435350372,105.09535407531342,537.0236045983668,494.566372119122,0.0]]},{"year":16,"beginning_real_capital":351.1213165334061,"price_index":85.0,"nominal_output":120.76145359092308,"revenue":27.790363397730772,"benefit_cost":6.023273917987934,"government_interest":1.5602089809522919,"government_goods":17.169999999999998,"government_bonds":48.97008553295251,"treasury_cash":-8.881784197001252e-16,"bond_redemption":3.0368804987905484,"firm_cash":27.542921724846927,"real_capital":364.9603053455368,"private_loan":16.02868370858104,"nonhousing_consumption":89.82831310061198,"net_investment":11.763140490311102,"net_equity_issuance_cash":11.57568956157285,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.822993294231729,"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",0.36647396737249033,13.794330485593846,74.48015940179789,64.91449640279457,0.0],["displaced_free",0.04948035195303208,11.686340765962308,63.45799093313625,54.9945447809991,0.0],["displaced_debt",0.022230365470829218,10.595394146059078,57.75369488135467,49.86067833439567,2.362737666520166],["owners",1.3714934400446206,105.72873444035163,540.4221759274243,497.54698560165474,0.0]]},{"year":17,"beginning_real_capital":364.9603053455368,"price_index":85.0,"nominal_output":122.17008117723356,"revenue":28.14252029430839,"benefit_cost":5.91683695485565,"government_interest":1.4691025659885752,"government_goods":17.169999999999998,"government_bonds":45.38350475948834,"treasury_cash":-8.881784197001252e-16,"bond_redemption":3.586580773464168,"firm_cash":27.35126923264828,"real_capital":379.5546090018038,"private_loan":15.792785266009332,"nonhousing_consumption":90.59492306940662,"net_investment":12.405158107826935,"net_equity_issuance_cash":12.21350561562829,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.806931765035393,"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",0.3913145811769915,13.970897982386985,75.40338814319992,65.7454022700564,0.0],["displaced_free",0.0525421762790868,11.666230941004715,63.3528415215933,54.89991031061042,0.0],["displaced_debt",0.02361800336830984,10.57936553032492,57.66988512588193,49.78524955447021,2.358984425717059],["owners",1.4140475146967504,106.44542532547803,544.2535611003535,500.9196485904848,0.0]]},{"year":18,"beginning_real_capital":379.5546090018038,"price_index":85.0,"nominal_output":123.61564917240779,"revenue":28.503912293101948,"benefit_cost":5.816136107048758,"government_interest":1.36150514278465,"government_goods":17.169999999999998,"government_bonds":41.2272337162198,"treasury_cash":-8.881784197001252e-16,"bond_redemption":4.156271043268541,"firm_cash":27.15575314177645,"real_capital":394.9295051659377,"private_loan":15.557252949253272,"nonhousing_consumption":91.37698743289394,"net_investment":13.068661739513843,"net_equity_issuance_cash":12.873145648642012,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.7913677916715454,"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",0.4164927098101257,14.141177280097905,76.29373741227663,66.54671661222544,0.0],["displaced_free",0.055598494159450895,11.64688297989435,63.25167571186588,54.80886108185577,0.0],["displaced_debt",0.025003487584521963,10.563694551366627,57.58794536662289,49.711503771137075,2.355323167560613],["owners",1.4601519701355223,107.24365009028855,548.5086656136838,504.6760004248873,0.0]]},{"year":19,"beginning_real_capital":394.9295051659377,"price_index":85.0,"nominal_output":125.09704394179684,"revenue":28.87426098544921,"benefit_cost":5.721072161409722,"government_interest":1.236817011486594,"government_goods":17.169999999999998,"government_bonds":36.480861903666906,"treasury_cash":-8.881784197001252e-16,"bond_redemption":4.746371812552898,"firm_cash":26.956722020804442,"real_capital":411.1106016659552,"private_loan":15.322078175842172,"nonhousing_consumption":92.173111916782,"net_investment":13.753932025014834,"net_equity_issuance_cash":13.554900904042826,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.7762675011561377,"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",0.44199725514986776,14.304989284231842,77.15027076722532,67.31759663167927,0.0],["displaced_free",0.05864952221038842,11.628243527940999,63.15421452518169,54.72114601384,0.0],["displaced_debt",0.02638686860458726,10.548358349660312,57.50775607665522,49.639333410166174,2.3517477341110027],["owners",1.5099477269250294,108.12125292473081,553.1763943716325,508.8058961163803,0.0]]},{"year":20,"beginning_real_capital":411.1106016659552,"price_index":85.0,"nominal_output":126.61313900708387,"revenue":29.25328475177097,"benefit_cost":5.631528656356423,"government_interest":1.0944258571100072,"government_goods":17.169999999999998,"government_bonds":31.123531665362364,"treasury_cash":-8.881784197001252e-16,"bond_redemption":5.357330238304542,"firm_cash":26.75453302006315,"real_capital":428.12386176870416,"private_loan":15.087252924767025,"nonhousing_consumption":92.98186791974724,"net_investment":14.461271087336627,"net_equity_issuance_cash":14.259082086595335,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.761600069614582,"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",0.46781670622863214,14.462192097186037,77.97224625979626,68.05737457499312,0.0],["displaced_free",0.061695461486317923,11.610264165949516,63.06020478927852,54.63653725152714,0.0],["displaced_debt",0.02776819361091165,10.533335990683295,57.429207794422446,49.56863995615668,2.348252510751463],["owners",1.563577965014572,109.07572496243304,558.2437902892469,513.297529234979,0.0]]}]},"capital_only__1.00__1.0__0.05":{"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},"experiment":{"mode":"capital_only","floor":1.0,"owner_q":1.0,"cap_rate":0.05,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":false,"payments_on_time_at_annual_steps":false,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":false,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":4.123336319126403,"firm_cash":-0.011706991831283986,"nominal_output":1.1540872102393074,"total_dividend_payout_pct":1.8438481691123831,"sum_net_investment_change":15.73901022880301}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.282720714682412,"real_capital":225.3659282299221,"private_loan":18.867451021353464,"nonhousing_consumption":74.86911714127022,"net_investment":8.323805953500994,"net_equity_issuance_cash":7.857352656413395,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.045136440238696465,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005842596492182662,8.627015092125188,42.85785930077072,36.65983318593614,1.8671938540005406],["owners",1.0308715342705366,90.67983180026357,430.33013414163395,385.3369295900345,0.0]]},{"year":4,"beginning_real_capital":225.3659282299221,"price_index":92.5,"nominal_output":105.84449736930968,"revenue":23.701124342327418,"benefit_cost":3.21612434232742,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.844388214853602,"real_capital":234.59517172043482,"private_loan":18.682698393812892,"nonhousing_consumption":76.62244714058542,"net_investment":8.537050228724254,"net_equity_issuance_cash":8.098717728895446,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.21100491793280562,"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",0.10244230432506941,11.258167645663343,56.255460159343386,48.6839681974631,0.0],["displaced_free",0.014531506433364733,10.543558310914058,52.82190179418166,45.59376566881755,0.0],["displaced_debt",0.006841259343753312,8.877532574364814,44.816973330281385,38.389330051307304,1.8475262754057025],["owners",1.0529866696836083,93.32785344654128,450.8377401851026,403.5799067958542,0.0]]},{"year":5,"beginning_real_capital":234.59517172043482,"price_index":91.0,"nominal_output":107.39415294507388,"revenue":24.14853823626847,"benefit_cost":3.9665382362684705,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.43500179067152,"real_capital":244.21293008061076,"private_loan":18.49323409089949,"nonhousing_consumption":78.25999283731377,"net_investment":8.752160107760105,"net_equity_issuance_cash":8.342773683578022,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5094481325271798,"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",0.1212333137807694,11.470509336926437,58.219825821374535,50.419821261215105,0.0],["displaced_free",0.017038008792917423,10.767103229750683,54.78438695848929,47.327926284618385,0.0],["displaced_debt",0.00788227199712364,9.158843728974269,46.92963970195004,40.25865375373306,1.8946430291339966],["owners",1.0764875610588207,95.43046977607442,468.90271945888264,419.47459242230514,0.0]]},{"year":6,"beginning_real_capital":244.21293008061076,"price_index":89.61538461538461,"nominal_output":108.85044155672,"revenue":24.57261038918,"benefit_cost":4.661432448453408,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.9911297515811,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.008870248418901383,"firm_cash":30.055514180857806,"real_capital":254.22258481382687,"private_loan":18.298088806686934,"nonhousing_consumption":79.77794327656864,"net_investment":8.970190587843675,"net_equity_issuance_cash":8.59070297802996,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.8739397782544241,"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",0.14066811224285242,11.689823976799865,60.20704308951769,52.1777550895788,0.0],["displaced_free",0.01963658676272157,10.997373501736924,56.772858568461615,49.08698902062833,0.0],["displaced_debt",0.008971065428352508,9.46068848050157,49.15172160096153,42.22796574987826,1.9514528421255855],["owners",1.1012963520173311,97.15802837158402,485.1672572665405,433.66673607917335,0.0]]},{"year":7,"beginning_real_capital":254.22258481382687,"price_index":88.33333333333333,"nominal_output":110.2077356263608,"revenue":24.971933906590202,"benefit_cost":5.2608969469390505,"government_interest":1.7997338925474329,"government_goods":17.843333333333334,"government_bonds":59.923160017810716,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.06796973377038462,"firm_cash":29.715860444837396,"real_capital":264.66920074482005,"private_loan":18.095465861171224,"nonhousing_consumption":81.13655822065016,"net_investment":9.227844072377309,"net_equity_issuance_cash":8.888190336356898,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.3023108268120192,"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",0.16076001871153442,11.914217076752777,62.20989724152341,53.951171668314466,0.0],["displaced_free",0.022341899322281117,11.192378363727103,58.57800434579676,50.68246806216047,0.0],["displaced_debt",0.010117987761460298,9.734813226337277,51.244343277168696,44.082173100395224,2.026229455157095],["owners",1.127662721993851,98.51468442429159,499.57364594211117,446.10423135528265,0.0]]},{"year":8,"beginning_real_capital":264.66920074482005,"price_index":87.14285714285714,"nominal_output":111.465672301755,"revenue":25.346418075438752,"benefit_cost":5.8135210001096596,"government_interest":1.7976948005343214,"government_goods":17.602857142857143,"government_bonds":59.79081488587309,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.13234513193762787,"firm_cash":29.40546197563785,"real_capital":275.55324032353263,"private_loan":17.887516658004763,"nonhousing_consumption":82.37815209744831,"net_investment":9.484663061449552,"net_equity_issuance_cash":9.174264592250005,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.7927092681589145,"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",0.18152014542252395,12.14166456318909,64.21978283593708,55.73223078185156,0.0],["displaced_free",0.025129466845108618,11.401283511667081,60.443704613238296,52.33376038142267,0.0],["displaced_debt",0.011311138927169498,10.036492493414508,53.4830218243363,46.06914587141087,2.0794920316646057],["owners",1.1555610996646117,99.51595229621554,512.1303513972947,456.7945351301697,0.0]]},{"year":9,"beginning_real_capital":275.55324032353263,"price_index":86.03448275862068,"nominal_output":112.6178066384792,"revenue":25.6944516596198,"benefit_cost":6.322178026531676,"government_interest":1.7937244465761926,"government_goods":17.378965517241376,"government_bonds":59.59123121660253,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.1995836692705577,"firm_cash":29.201872463759436,"real_capital":287.23033845227013,"private_loan":17.662089218766006,"nonhousing_consumption":83.19251014496194,"net_investment":10.046330976275868,"net_equity_issuance_cash":9.842741464397456,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.343525586788135,"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",0.20295595778940118,12.370441204908287,66.22895478821472,57.513874940655775,0.0],["displaced_free",0.028118115361934877,11.265744466471965,60.5222159033956,52.377809944318564,0.0],["displaced_debt",0.012621238273446838,9.950298675550883,53.72677115849043,46.26190967390392,2.254274392387562],["owners",1.1870288445383437,100.17214378602401,526.8130452951805,465.7302075823161,0.0]]},{"year":10,"beginning_real_capital":287.23033845227013,"price_index":85.0,"nominal_output":113.69994799655788,"revenue":26.024986999139472,"benefit_cost":6.783396849988893,"government_interest":1.7877369364980757,"government_goods":17.169999999999998,"government_bonds":59.30737800395003,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.2838532126525042,"firm_cash":29.073039622539056,"real_capital":299.9622284366399,"private_loan":17.432414942813583,"nonhousing_consumption":83.70784150984356,"net_investment":10.822106486714318,"net_equity_issuance_cash":10.69327364549394,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.9533317535591985,"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",0.22507695123687235,12.596759890368956,68.21835236794226,59.2788700723245,0.0],["displaced_free",0.031187195043841473,10.886956213015347,59.278202420995285,51.23273512007222,0.0],["displaced_debt",0.013972263426108146,9.64226368170439,52.77000617884651,45.37535850213832,2.2967427595242227],["owners",1.2233893559356808,100.56306464730648,542.730322282273,473.23795128144224,0.0]]},{"year":11,"beginning_real_capital":299.9622284366399,"price_index":85.0,"nominal_output":115.18903619051787,"revenue":26.39725904762947,"benefit_cost":6.653711895668842,"government_interest":1.7792213401185009,"government_goods":17.169999999999998,"government_bonds":58.5130521921079,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.7943258118421275,"firm_cash":28.837997988102792,"real_capital":313.3399086047919,"private_loan":17.218828200774524,"nonhousing_consumption":84.64800804758868,"net_investment":11.371028142929191,"net_equity_issuance_cash":11.135986508492925,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.911587020512277,"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",0.2476859473124891,12.790806661037365,69.23297600542413,60.192031346058194,0.0],["displaced_free",0.03402709170359881,10.906437404570186,59.38006486049771,51.3244113156244,0.0],["displaced_debt",0.015228656026337906,9.666951913661768,52.89909497339485,45.491538417231844,2.135867420390592],["owners",1.2621898735912118,101.51098417347818,546.9101302302062,477.69874905166205,0.0]]},{"year":12,"beginning_real_capital":313.3399086047919,"price_index":85.0,"nominal_output":116.70672624650118,"revenue":26.776681561625296,"benefit_cost":6.540827087296041,"government_interest":1.7553915657632368,"government_goods":17.169999999999998,"government_bonds":57.20258928354188,"treasury_cash":-4.440892098500626e-16,"bond_redemption":1.31046290856602,"firm_cash":28.60304636993343,"real_capital":327.3974518121272,"private_loan":17.004801882595842,"nonhousing_consumption":85.58781452026618,"net_investment":11.948911726234996,"net_equity_issuance_cash":11.713960108065635,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8930415622999033,"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",0.27065828420823274,12.981259004013612,70.22880524974437,61.088277665946414,0.0],["displaced_free",0.03687157066514254,10.927481705902515,59.49010042301968,51.42344332189419,0.0],["displaced_debt",0.016487634368565457,9.695565990158576,53.048711059652696,45.6261928948639,2.140263181786838],["owners",1.3040197270862006,102.47767557650906,551.4626498624718,482.247885065925,0.0]]},{"year":13,"beginning_real_capital":327.3974518121272,"price_index":85.0,"nominal_output":118.25343408768624,"revenue":27.16335852192156,"benefit_cost":6.433265616155537,"government_interest":1.7160776785062564,"government_goods":17.169999999999998,"government_bonds":55.358574056282116,"treasury_cash":-4.440892098500626e-16,"bond_redemption":1.844015227259768,"firm_cash":28.36498015794229,"real_capital":342.154339717369,"private_loan":16.790222030479015,"nonhousing_consumption":86.54007936823074,"net_investment":12.543354719455508,"net_equity_issuance_cash":12.305288507464367,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.874555916027193,"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",0.29399315135019016,13.165595713740263,71.19265732674647,61.9557445352483,0.0],["displaced_free",0.03972082406449514,10.950751668605566,59.61177343061735,51.53294902873208,0.0],["displaced_debt",0.017749868792782085,9.727144106079683,53.21382539126632,45.77479579331616,2.1457985211682673],["owners",1.348957422164582,103.51313264970973,556.3483747194377,487.12062423392814,0.0]]},{"year":14,"beginning_real_capital":342.154339717369,"price_index":85.0,"nominal_output":119.82785601142247,"revenue":27.556964002855615,"benefit_cost":6.3308850701265165,"government_interest":1.6607572216884634,"government_goods":17.169999999999998,"government_bonds":52.96325234524148,"treasury_cash":-4.440892098500626e-16,"bond_redemption":2.395321711040637,"firm_cash":28.1243381083262,"real_capital":357.6310555346954,"private_loan":16.575016321831434,"nonhousing_consumption":87.50264756669503,"net_investment":13.155208444727435,"net_equity_issuance_cash":12.914566395111343,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.8567622054578816,"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",0.31767944959831906,13.343776193407539,72.12431996552961,62.79424091015313,0.0],["displaced_free",0.04257539420455963,10.976368374892692,59.74571699290297,51.65349823478914,0.0],["displaced_debt",0.01901578472600315,9.761453879630515,53.39322290002884,45.93625355120242,2.1520570864758124],["owners",1.3971186754614695,104.6123633083616,561.5500474116764,492.29347439228985,0.0]]},{"year":15,"beginning_real_capital":357.6310555346954,"price_index":85.0,"nominal_output":121.42881040634457,"revenue":27.95720260158614,"benefit_cost":6.233551388189394,"government_interest":1.5888975703572443,"government_goods":17.169999999999998,"government_bonds":49.99849870220197,"treasury_cash":-4.440892098500626e-16,"bond_redemption":2.9647536430395043,"firm_cash":27.881458197530115,"real_capital":373.8482828246544,"private_loan":16.359122016628476,"nonhousing_consumption":88.47416720987943,"net_investment":13.78464319646514,"net_equity_issuance_cash":13.541763285669054,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.8395896958757794,"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",0.341706251644332,13.51565225373365,73.02301832017595,63.60306942933482,0.0],["displaced_free",0.0454358911077896,11.004342550923154,59.89198719436945,51.78514141610896,0.0],["displaced_debt",0.020285751227197023,9.798421996028454,53.58652024067167,46.11022115778096,2.158943052029581],["owners",1.4486188411032037,105.7730877016114,567.0551497743751,497.7557068311125,0.0]]},{"year":16,"beginning_real_capital":373.8482828246544,"price_index":85.0,"nominal_output":123.05514885778419,"revenue":28.36378721444605,"benefit_cost":6.141117261117257,"government_interest":1.499954961066059,"government_goods":17.169999999999998,"government_bonds":46.445783709939235,"treasury_cash":-4.440892098500626e-16,"bond_redemption":3.552714992262734,"firm_cash":27.63668611328896,"real_capital":390.8269808375252,"private_loan":16.142478675185426,"nonhousing_consumption":89.453255546844,"net_investment":14.431893310940183,"net_equity_issuance_cash":14.187121226699025,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":2.822993294231729,"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",0.36606225816355975,13.68111977831529,73.88820799119105,64.38174013324843,0.0],["displaced_free",0.048302940123246166,11.034646604364568,60.05043976138336,51.9277487264215,0.0],["displaced_debt",0.021560123823920835,9.837999300901483,53.79346039687051,46.29646729835993,2.1664334144304784],["owners",1.5035750672464958,106.99265451363694,572.8496305566024,503.4948447700562,0.0]]},{"year":17,"beginning_real_capital":390.8269808375252,"price_index":85.0,"nominal_output":124.70576600863032,"revenue":28.77644150215758,"benefit_cost":6.053425844621001,"government_interest":1.393373511298177,"government_goods":17.169999999999998,"government_bonds":42.28614156370083,"treasury_cash":0.0,"bond_redemption":4.159642146238404,"firm_cash":27.390367017704705,"real_capital":408.58843269570076,"private_loan":15.925027081045146,"nonhousing_consumption":90.43853192918107,"net_investment":15.097234079449251,"net_equity_issuance_cash":14.850914983864996,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.806931765035393,"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",0.3907359035559665,13.840107758001144,74.71951768889488,65.12991886118186,0.0],["displaced_free",0.051177163879870174,11.06723919258673,60.220858523329305,52.08112561217285,0.0],["displaced_debt",0.02283925084827542,9.880141352572583,54.01381099384357,46.494782835635675,2.174515941402798],["owners",1.5621063945076104,108.26819497178533,578.9183991592915,509.4973881025192,0.0]]},{"year":18,"beginning_real_capital":408.58843269570076,"price_index":85.0,"nominal_output":126.37960489732136,"revenue":29.194901224330337,"benefit_cost":5.970313216311855,"government_interest":1.268584246911025,"government_goods":17.169999999999998,"government_bonds":37.50013780259337,"treasury_cash":0.0,"bond_redemption":4.786003761107459,"firm_cash":27.142844183993066,"real_capital":427.1542934407522,"private_loan":15.70670897761349,"nonhousing_consumption":91.42862326402762,"net_investment":15.780981633293734,"net_equity_issuance_cash":15.533458799582096,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.7913677916715454,"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",0.4157154211515579,13.99257627261493,75.5167386803395,65.84741775348202,0.0],["displaced_free",0.05405917635535399,11.102072371675634,60.402992793075214,52.24504645494416,0.0],["displaced_debt",0.024123474986108694,9.92480271109101,54.24733443707717,46.70495393454593,2.183181034316566],["owners",1.6243339273550672,109.5966491689979,585.2454565511641,515.7489372658724,0.0]]},{"year":19,"beginning_real_capital":427.1542934407522,"price_index":85.0,"nominal_output":128.07566096711366,"revenue":29.618915241778417,"benefit_cost":5.891610499113988,"government_interest":1.1250041340778012,"government_goods":17.169999999999998,"government_bonds":32.06783719400674,"treasury_cash":0.0,"bond_redemption":5.432300608586629,"firm_cash":26.89445779238981,"real_capital":446.5466371309558,"private_loan":15.48746705076176,"nonhousing_consumption":92.42216883044063,"net_investment":16.483492136673036,"net_equity_issuance_cash":16.23510574506978,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":2.7762675011561377,"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",0.44098890604830415,14.138513892986373,76.27981120515749,66.53418302581822,0.0],["displaced_free",0.056949580198495046,11.13909450900451,60.59657259610201,52.41926827766828,0.0],["displaced_debt",0.025413133379354164,9.971935513301542,54.49378046170741,46.92675535671314,2.1924192685172983],["owners",1.6903810022517567,110.97479480289091,591.8140315475828,522.2343284841926,0.0]]},{"year":20,"beginning_real_capital":446.5466371309558,"price_index":85.0,"nominal_output":129.79298484313765,"revenue":30.048246210784413,"benefit_cost":5.8171457512603215,"government_interest":0.9620351158202022,"government_goods":17.169999999999998,"government_bonds":25.96877185030285,"treasury_cash":0.0,"bond_redemption":6.0990653437038915,"firm_cash":26.645544017548577,"real_capital":466.7880029113464,"private_loan":15.267244979546938,"nonhousing_consumption":93.41782392980564,"net_investment":17.20516091333201,"net_equity_issuance_cash":16.956247138490774,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":2.761600069614582,"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",0.46654437327691795,14.277935047438579,77.00881070556119,67.19028257618154,0.0],["displaced_free",0.059848965280714886,11.178251764615394,60.801316416289644,52.60353771583715,0.0],["displaced_debt",0.026708557327676644,10.021489360209204,54.752885543577534,47.15994993039624,2.202220712148214],["owners",1.760373356219017,112.39927336761944,598.6067054474839,528.9377570240915,0.0]]}]},"capital_only__1.00__1.0__0.10":{"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},"experiment":{"mode":"capital_only","floor":1.0,"owner_q":1.0,"cap_rate":0.1,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":1.968763041660715,"firm_cash":0.20558817942499807,"nominal_output":0.5380012237961918,"total_dividend_payout_pct":0.8595473224862538,"sum_net_investment_change":7.5251376983114255}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.282720714682412,"real_capital":225.3659282299221,"private_loan":18.867451021353464,"nonhousing_consumption":74.86911714127022,"net_investment":8.323805953500994,"net_equity_issuance_cash":7.857352656413395,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.045136440238696465,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005842596492182662,8.627015092125188,42.85785930077072,36.65983318593614,1.8671938540005406],["owners",1.0308715342705366,90.67983180026357,430.33013414163395,385.3369295900345,0.0]]},{"year":4,"beginning_real_capital":225.3659282299221,"price_index":92.5,"nominal_output":105.84449736930968,"revenue":23.701124342327418,"benefit_cost":3.21612434232742,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.844388214853602,"real_capital":234.59517172043482,"private_loan":18.682698393812892,"nonhousing_consumption":76.62244714058542,"net_investment":8.537050228724254,"net_equity_issuance_cash":8.098717728895446,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.21100491793280562,"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",0.10244230432506941,11.258167645663343,56.255460159343386,48.6839681974631,0.0],["displaced_free",0.014531506433364733,10.543558310914058,52.82190179418166,45.59376566881755,0.0],["displaced_debt",0.006841259343753312,8.877532574364814,44.816973330281385,38.389330051307304,1.8475262754057025],["owners",1.0529866696836083,93.32785344654128,450.8377401851026,403.5799067958542,0.0]]},{"year":5,"beginning_real_capital":234.59517172043482,"price_index":91.0,"nominal_output":107.39415294507388,"revenue":24.14853823626847,"benefit_cost":3.9665382362684705,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.43500179067152,"real_capital":244.21293008061076,"private_loan":18.49323409089949,"nonhousing_consumption":78.25999283731377,"net_investment":8.752160107760105,"net_equity_issuance_cash":8.342773683578022,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5094481325271798,"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",0.1212333137807694,11.470509336926437,58.219825821374535,50.419821261215105,0.0],["displaced_free",0.017038008792917423,10.767103229750683,54.78438695848929,47.327926284618385,0.0],["displaced_debt",0.00788227199712364,9.158843728974269,46.92963970195004,40.25865375373306,1.8946430291339966],["owners",1.0764875610588207,95.43046977607442,468.90271945888264,419.47459242230514,0.0]]},{"year":6,"beginning_real_capital":244.21293008061076,"price_index":89.61538461538461,"nominal_output":108.85044155672,"revenue":24.57261038918,"benefit_cost":4.661432448453408,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.9911297515811,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.008870248418901383,"firm_cash":30.055514180857806,"real_capital":254.22258481382687,"private_loan":18.298088806686934,"nonhousing_consumption":79.77794327656864,"net_investment":8.970190587843675,"net_equity_issuance_cash":8.59070297802996,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.8739397782544241,"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",0.14066811224285242,11.689823976799865,60.20704308951769,52.1777550895788,0.0],["displaced_free",0.01963658676272157,10.997373501736924,56.772858568461615,49.08698902062833,0.0],["displaced_debt",0.008971065428352508,9.46068848050157,49.15172160096153,42.22796574987826,1.9514528421255855],["owners",1.1012963520173311,97.15802837158402,485.1672572665405,433.66673607917335,0.0]]},{"year":7,"beginning_real_capital":254.22258481382687,"price_index":88.33333333333333,"nominal_output":110.2077356263608,"revenue":24.971933906590202,"benefit_cost":5.2608969469390505,"government_interest":1.7997338925474329,"government_goods":17.843333333333334,"government_bonds":59.923160017810716,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.06796973377038462,"firm_cash":29.715860444837396,"real_capital":264.66920074482005,"private_loan":18.095465861171224,"nonhousing_consumption":81.13655822065016,"net_investment":9.227844072377309,"net_equity_issuance_cash":8.888190336356898,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.3023108268120192,"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",0.16076001871153442,11.914217076752777,62.20989724152341,53.951171668314466,0.0],["displaced_free",0.022341899322281117,11.192378363727103,58.57800434579676,50.68246806216047,0.0],["displaced_debt",0.010117987761460298,9.734813226337277,51.244343277168696,44.082173100395224,2.026229455157095],["owners",1.127662721993851,98.51468442429159,499.57364594211117,446.10423135528265,0.0]]},{"year":8,"beginning_real_capital":264.66920074482005,"price_index":87.14285714285714,"nominal_output":111.465672301755,"revenue":25.346418075438752,"benefit_cost":5.8135210001096596,"government_interest":1.7976948005343214,"government_goods":17.602857142857143,"government_bonds":59.79081488587309,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.13234513193762787,"firm_cash":29.40546197563785,"real_capital":275.55324032353263,"private_loan":17.887516658004763,"nonhousing_consumption":82.37815209744831,"net_investment":9.484663061449552,"net_equity_issuance_cash":9.174264592250005,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.7927092681589145,"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",0.18152014542252395,12.14166456318909,64.21978283593708,55.73223078185156,0.0],["displaced_free",0.025129466845108618,11.401283511667081,60.443704613238296,52.33376038142267,0.0],["displaced_debt",0.011311138927169498,10.036492493414508,53.4830218243363,46.06914587141087,2.0794920316646057],["owners",1.1555610996646117,99.51595229621554,512.1303513972947,456.7945351301697,0.0]]},{"year":9,"beginning_real_capital":275.55324032353263,"price_index":86.03448275862068,"nominal_output":112.6178066384792,"revenue":25.6944516596198,"benefit_cost":6.322178026531676,"government_interest":1.7937244465761926,"government_goods":17.378965517241376,"government_bonds":59.59123121660253,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.1995836692705577,"firm_cash":29.124755212976993,"real_capital":286.8717973263878,"private_loan":17.673625459456353,"nonhousing_consumption":83.50097914809172,"net_investment":9.737861973146096,"net_equity_issuance_cash":9.457155210485242,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.343525586788135,"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",0.20295595778940118,12.370441204908287,66.22895478821472,57.513874940655775,0.0],["displaced_free",0.02800321703810735,11.621612309443977,62.36058908463602,54.03234580743493,0.0],["displaced_debt",0.012554193988873693,10.365603340403302,55.872188264831124,48.19278506961053,2.138911985484114],["owners",1.1849699051099798,100.17214378602401,522.8292550075994,465.7302075823161,0.0]]},{"year":10,"beginning_real_capital":286.8717973263878,"price_index":85.0,"nominal_output":113.65735089763396,"revenue":26.01433772440849,"benefit_cost":6.788840355952571,"government_interest":1.7877369364980757,"government_goods":17.169999999999998,"government_bonds":59.323470784644684,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.2677604319578464,"firm_cash":28.87442543906179,"real_capital":298.61891809566004,"private_loan":17.45320103383262,"nonhousing_consumption":84.50229824375259,"net_investment":9.985052653881368,"net_equity_issuance_cash":9.734722879966162,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.9533317535591985,"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",0.22507222615933972,12.598825424261783,68.22915254515965,59.28859023182016,0.0],["displaced_free",0.030966194947180076,11.852189755236626,64.32517519077975,55.77501061287824,0.0],["displaced_debt",0.013850808257248586,10.722806690271574,58.419904262857884,50.460266777748565,2.2042442562373186],["owners",1.2158571203271005,100.48897119404081,531.6460346793758,472.88927620725093,0.0]]},{"year":11,"beginning_real_capital":298.61891809566004,"price_index":85.0,"nominal_output":115.03403890481324,"revenue":26.35850972620331,"benefit_cost":6.6615848220003375,"government_interest":1.7797041235393405,"government_goods":17.169999999999998,"government_bonds":58.57625000398105,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.7472207806636328,"firm_cash":28.671505597579078,"real_capital":311.0307549134598,"private_loan":17.213761204845653,"nonhousing_consumption":85.31397760968342,"net_investment":10.550061295129822,"net_equity_issuance_cash":10.347141453647113,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.911587020512277,"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",0.247673182410478,12.798039173887894,69.27079306608049,60.226066700648914,0.0],["displaced_free",0.03408191029431451,11.799852597194562,64.05151684807615,55.528718104445,0.0],["displaced_debt",0.015259277839524854,10.68121819895806,58.20244809912711,50.26455623039087,2.394398289869657],["owners",1.2495975171091815,101.21759901084066,535.4012850508169,476.31811299219135,0.0]]},{"year":12,"beginning_real_capital":311.0307549134598,"price_index":85.0,"nominal_output":116.44803740265812,"revenue":26.71200935066453,"benefit_cost":6.530789456972892,"government_interest":1.7572875001194315,"government_goods":17.169999999999998,"government_bonds":57.322317610408845,"treasury_cash":-4.440892098500626e-16,"bond_redemption":1.2539323935722084,"firm_cash":28.466902412013113,"real_capital":324.1432808554725,"private_loan":16.975912584151633,"nonhousing_consumption":86.13239035194734,"net_investment":11.145647050710778,"net_equity_issuance_cash":10.941043865144813,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8930415622999033,"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",0.27064973327482994,12.992435420867213,70.28724403067824,61.14087256878689,0.0],["displaced_free",0.037174731723371754,11.775701102035047,63.9252345204447,55.41506400957669,0.0],["displaced_debt",0.0166583873730191,10.663642413139733,58.11054856543652,50.18184665006933,2.3784862069402157],["owners",1.2864881168419535,101.94458441862305,539.1782735121466,479.73922079352025,0.0]]},{"year":13,"beginning_real_capital":324.1432808554725,"price_index":85.0,"nominal_output":117.89958601223475,"revenue":27.07489650305869,"benefit_cost":6.407183361457995,"government_interest":1.7196695283122654,"government_goods":17.169999999999998,"government_bonds":55.54427399712041,"treasury_cash":-4.440892098500626e-16,"bond_redemption":1.778043613288431,"firm_cash":28.257766858137707,"real_capital":337.979343731691,"private_loan":16.738449570730893,"nonhousing_consumption":86.96893256744897,"net_investment":11.760653444785774,"net_equity_issuance_cash":11.551517890910366,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.874555916027193,"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",0.29399537695145506,13.181002378921976,71.27321505318679,62.02824648904459,0.0],["displaced_free",0.04026113663615174,11.75186295055631,63.800590591144115,55.30288447320617,0.0],["displaced_debt",0.018055228628435217,10.645887860504875,58.01771430329346,50.098295814140585,2.3746301342074005],["owners",1.3266093322377814,102.75756395510741,543.4049826620352,483.5650068475643,0.0]]},{"year":14,"beginning_real_capital":337.979343731691,"price_index":85.0,"nominal_output":119.38732474855605,"revenue":27.44683118713901,"benefit_cost":6.28983949760438,"government_interest":1.6663282199136122,"government_goods":17.169999999999998,"government_bonds":53.22361052749939,"treasury_cash":-4.440892098500626e-16,"bond_redemption":2.320663469621021,"firm_cash":28.044670267376,"real_capital":352.56287998823257,"private_loan":16.501394810749254,"nonhousing_consumption":87.82131893049572,"net_investment":12.396005818060331,"net_equity_issuance_cash":12.182909227298625,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.8567622054578816,"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",0.31769990136090276,13.363540754501,72.22766407582223,62.887250609416476,0.0],["displaced_free",0.04334096184474353,11.729088172710483,63.68150678541429,55.19570904804933,0.0],["displaced_debt",0.019449668393033095,10.62862678956975,57.927460337619614,50.01706724503412,2.370547599816395],["owners",1.37009471478043,103.65079708245206,548.0522229219166,487.7684568585979,0.0]]},{"year":15,"beginning_real_capital":352.56287998823257,"price_index":85.0,"nominal_output":120.90997979841937,"revenue":27.82749494960484,"benefit_cost":6.178684477478785,"government_interest":1.5967083158249815,"government_goods":17.169999999999998,"government_bonds":50.341508371198316,"treasury_cash":-4.440892098500626e-16,"bond_redemption":2.882102156301076,"firm_cash":27.82796727292021,"real_capital":367.9179963295272,"private_loan":16.264735843886996,"nonhousing_consumption":88.6881309083189,"net_investment":13.051848890100473,"net_equity_issuance_cash":12.835145895644683,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.8395896958757794,"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",0.3417527951733846,13.539822634359751,73.1493993953451,63.716812396987066,0.0],["displaced_free",0.04641451978897315,11.707271401536236,63.56743216489536,55.09304188958229,0.0],["displaced_debt",0.020841779962811082,10.611805414184268,57.839505433643225,49.93790783145538,2.3665896686225762],["owners",1.4170770096636154,104.62249201455849,553.1105330119082,492.34113889203996,0.0]]},{"year":16,"beginning_real_capital":367.9179963295272,"price_index":85.0,"nominal_output":122.46626771865526,"revenue":28.216566929663813,"benefit_cost":6.073597593188499,"government_interest":1.5102452511359494,"government_goods":17.169999999999998,"government_bonds":46.87878428585895,"treasury_cash":-4.440892098500626e-16,"bond_redemption":3.4627240853393673,"firm_cash":27.608027514859643,"real_capital":384.069029009638,"private_loan":16.02846207723498,"nonhousing_consumption":89.56788994056113,"net_investment":13.728377778094128,"net_equity_issuance_cash":13.508438020033562,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.822993294231729,"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",0.3661430241237863,13.70966637210052,74.03747122666938,64.51607704517892,0.0],["displaced_free",0.04948208441537933,11.686340765962308,63.45799093313625,54.9945447809991,0.0],["displaced_debt",0.022231625648999415,10.595394146059078,57.75369488135467,49.86067833439567,2.362737666520166],["owners",1.4676907705184636,105.67032533467778,558.5677054025398,497.2721192220131,0.0]]},{"year":17,"beginning_real_capital":384.069029009638,"price_index":85.0,"nominal_output":124.05491037149828,"revenue":28.613727592874568,"benefit_cost":5.974440574267002,"government_interest":1.4063635285757683,"government_goods":17.169999999999998,"government_bonds":42.81586079582715,"treasury_cash":-8.881784197001252e-16,"bond_redemption":4.062923490031799,"firm_cash":27.385226245795838,"real_capital":401.04057648573445,"private_loan":15.792563634663274,"nonhousing_consumption":90.45909501681628,"net_investment":14.425815354682001,"net_equity_issuance_cash":14.203014085618197,"money_identity_error":-9.237055564881302e-14,"policy":{"assessment":2.806931765035393,"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",0.39085913129944055,13.872929761566368,74.89113600819016,65.28437534854761,0.0],["displaced_free",0.052543908741434046,11.666230941004715,63.3528415215933,54.89991031061042,0.0],["displaced_debt",0.023619263546480036,10.57936553032492,57.66988512588193,49.78524955447021,2.358984425717059],["owners",1.5220723427993812,106.79163273974648,564.4097551947991,502.5488599517481,0.0]]},{"year":18,"beginning_real_capital":401.04057648573445,"price_index":85.0,"nominal_output":125.67464520370775,"revenue":29.018661300926937,"benefit_cost":5.881059299300001,"government_interest":1.2844758238748144,"government_goods":17.169999999999998,"government_bonds":38.13273461807503,"treasury_cash":-8.881784197001252e-16,"bond_redemption":4.683126177752123,"firm_cash":27.15994241395169,"real_capital":418.8575351439872,"private_loan":15.557031317907212,"nonhousing_consumption":91.36023034419291,"net_investment":15.14441485951484,"net_equity_issuance_cash":14.919131027670689,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.7913677916715454,"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",0.4158893123859657,14.029508695852748,75.70984939007973,66.02121739224823,0.0],["displaced_free",0.05560022662179814,11.64688297989435,63.25167571186588,54.80886108185577,0.0],["displaced_debt",0.025004747762692164,10.563694551366627,57.58794536662289,49.711503771137075,2.3553231675606177],["owners",1.5803599538966957,107.98343745825207,570.6210687904311,508.15735274471564,0.0]]},{"year":19,"beginning_real_capital":418.8575351439872,"price_index":85.0,"nominal_output":127.32423423204682,"revenue":29.431058558011706,"benefit_cost":5.793286327912545,"government_interest":1.1439820385422508,"government_goods":17.169999999999998,"government_bonds":32.80894442651812,"treasury_cash":-8.881784197001252e-16,"bond_redemption":5.3237901915569115,"firm_cash":26.932556778418594,"real_capital":437.545136727189,"private_loan":15.32185654449611,"nonhousing_consumption":92.26977288632531,"net_investment":15.884461345721505,"net_equity_issuance_cash":15.65707571018841,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.7762675011561377,"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",0.44122149013050627,14.17933509563577,76.49325540201708,66.72628280299186,0.0],["displaced_free",0.058651254672735666,11.628243527940999,63.15421452518169,54.72114601384,0.0],["displaced_debt",0.02638812878275746,10.548358349660312,57.50775607665522,49.639333410166174,2.3517477341110027],["owners",1.6426938124352017,109.2424846687616,577.1845832368662,514.0822807941722,0.0]]},{"year":20,"beginning_real_capital":437.545136727189,"price_index":85.0,"nominal_output":129.00247166363275,"revenue":29.850617915908188,"benefit_cost":5.710943362171235,"government_interest":0.9842683327955435,"government_goods":17.169999999999998,"government_bonds":26.823538205576707,"treasury_cash":-8.881784197001252e-16,"bond_redemption":5.985406220941411,"firm_cash":26.703450277134756,"real_capital":457.1289870473913,"private_loan":15.087031293420964,"nonhousing_consumption":93.18619889146076,"net_investment":16.646272772171983,"net_equity_issuance_cash":16.417166270888146,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.761600069614582,"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",0.46684338567539185,14.322374548237246,77.24117410843004,67.39940963876352,0.0],["displaced_free",0.06169719394866517,11.610264165949516,63.06020478927852,54.63653725152714,0.0],["displaced_debt",0.027769453789081848,10.533335990683295,57.429207794422446,49.56863995615668,2.348252510751463],["owners",1.7092162189074043,110.56527523435837,584.0819621007165,520.3071775734511,0.0]]}]},"capital_only__1.00__1.0__0.20":{"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},"experiment":{"mode":"capital_only","floor":1.0,"owner_q":1.0,"cap_rate":0.2,"matched_control_already_meets_floor":true,"collection_on_time_at_annual_steps":true,"payments_on_time_at_annual_steps":true,"both_annual_floors_met":true,"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":1.0},"all_gates_pass":true,"complete_pair":true,"terminal_change_vs_matched_control":{"real_capital":1.968763041660715,"firm_cash":0.20558817942499807,"nominal_output":0.5380012237961918,"total_dividend_payout_pct":0.8595473224862538,"sum_net_investment_change":7.5251376983114255}},"rows":[{"year":0,"beginning_real_capital":200.0,"price_index":100.0,"nominal_output":100.0,"revenue":22.0,"benefit_cost":0.0,"government_interest":1.7999999999999998,"government_goods":20.2,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":30.0,"real_capital":200.0,"private_loan":20.0,"nonhousing_consumption":70.01999999999998,"net_investment":0.0,"net_equity_issuance_cash":0.0,"money_identity_error":0.0,"policy":{"assessment":0.0,"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",0.0,20.0,47.99999999999999,41.4,0.0],["displaced_free",0.0,20.0,48.00000000000001,41.400000000000006,0.0],["displaced_debt",0.0,20.0,40.00000000000001,34.2,0.0],["owners",1.0,20.0,373.9999999999999,334.7999999999999,0.0]]},{"year":1,"beginning_real_capital":200.0,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"revenue":22.233749999999993,"benefit_cost":0.6666071428571394,"government_interest":1.7999999999999998,"government_goods":19.767142857142854,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":34.29725781046707,"real_capital":208.06562043795623,"private_loan":19.22836941760994,"nonhousing_consumption":71.0350714285714,"net_investment":7.892785714285722,"net_equity_issuance_cash":12.190043524752797,"money_identity_error":-1.4210854715202004e-14,"policy":{"assessment":0.0,"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",0.05096715328467154,10.35,49.051094890510946,42.306569343065696,0.0],["displaced_free",0.007375102625211068,10.018567037470723,47.54580325209737,40.95180686849347,0.0],["displaced_debt",0.003942638012211985,8.221299033957843,39.383028864690935,33.60530991982768,7.716305823900598],["owners",1.0,66.33755582390059,396.71350364963484,355.2027372262771,0.0]]},{"year":2,"beginning_real_capital":208.06562043795623,"price_index":95.9090909090909,"nominal_output":102.48841853354733,"revenue":22.742104633386834,"benefit_cost":1.5684682697504693,"government_interest":1.7999999999999998,"government_goods":19.373636363636365,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.749174011770013,"real_capital":216.52308587747302,"private_loan":19.054170406753517,"nonhousing_consumption":73.00330395291986,"net_investment":8.111478216991102,"net_equity_issuance_cash":5.563394418294042,"money_identity_error":-2.1316282072803006e-14,"policy":{"assessment":0.0,"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",0.06670127873833394,10.869193704803918,52.45334628871746,45.33123440866089,0.0],["displaced_free",0.009569035222295528,10.458369754968404,50.549580749721926,43.61784542356491,0.0],["displaced_debt",0.004850784514307086,8.527173870292852,41.60038444369516,35.56356874814081,1.7419901085642386],["owners",1.0101672734572218,87.438360323411,407.27623530595935,364.67183452417856,0.0]]},{"year":3,"beginning_real_capital":216.52308587747302,"price_index":94.1304347826087,"nominal_output":104.20727092085818,"revenue":23.231817730214544,"benefit_cost":2.4174699041275867,"government_interest":1.7999999999999998,"government_goods":19.014347826086958,"government_bonds":60.0,"treasury_cash":0.0,"bond_redemption":0.0,"firm_cash":31.282720714682412,"real_capital":225.3659282299221,"private_loan":18.867451021353464,"nonhousing_consumption":74.86911714127022,"net_investment":8.323805953500994,"net_equity_issuance_cash":7.857352656413395,"money_identity_error":-2.842170943040401e-14,"policy":{"assessment":0.045136440238696465,"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",0.08428057080976098,11.054424295684168,54.31906775483414,46.974920794593224,0.0],["displaced_free",0.012030185624691556,10.484975890997626,51.63037115585228,44.55509385550954,0.0],["displaced_debt",0.005842596492182662,8.627015092125188,42.85785930077072,36.65983318593614,1.8671938540005406],["owners",1.0308715342705366,90.67983180026357,430.33013414163395,385.3369295900345,0.0]]},{"year":4,"beginning_real_capital":225.3659282299221,"price_index":92.5,"nominal_output":105.84449736930968,"revenue":23.701124342327418,"benefit_cost":3.21612434232742,"government_interest":1.7999999999999998,"government_goods":18.685,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.844388214853602,"real_capital":234.59517172043482,"private_loan":18.682698393812892,"nonhousing_consumption":76.62244714058542,"net_investment":8.537050228724254,"net_equity_issuance_cash":8.098717728895446,"money_identity_error":-4.263256414560601e-14,"policy":{"assessment":0.21100491793280562,"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",0.10244230432506941,11.258167645663343,56.255460159343386,48.6839681974631,0.0],["displaced_free",0.014531506433364733,10.543558310914058,52.82190179418166,45.59376566881755,0.0],["displaced_debt",0.006841259343753312,8.877532574364814,44.816973330281385,38.389330051307304,1.8475262754057025],["owners",1.0529866696836083,93.32785344654128,450.8377401851026,403.5799067958542,0.0]]},{"year":5,"beginning_real_capital":234.59517172043482,"price_index":91.0,"nominal_output":107.39415294507388,"revenue":24.14853823626847,"benefit_cost":3.9665382362684705,"government_interest":1.7999999999999998,"government_goods":18.382,"government_bonds":60.0,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.0,"firm_cash":30.43500179067152,"real_capital":244.21293008061076,"private_loan":18.49323409089949,"nonhousing_consumption":78.25999283731377,"net_investment":8.752160107760105,"net_equity_issuance_cash":8.342773683578022,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.5094481325271798,"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",0.1212333137807694,11.470509336926437,58.219825821374535,50.419821261215105,0.0],["displaced_free",0.017038008792917423,10.767103229750683,54.78438695848929,47.327926284618385,0.0],["displaced_debt",0.00788227199712364,9.158843728974269,46.92963970195004,40.25865375373306,1.8946430291339966],["owners",1.0764875610588207,95.43046977607442,468.90271945888264,419.47459242230514,0.0]]},{"year":6,"beginning_real_capital":244.21293008061076,"price_index":89.61538461538461,"nominal_output":108.85044155672,"revenue":24.57261038918,"benefit_cost":4.661432448453408,"government_interest":1.7999999999999998,"government_goods":18.10230769230769,"government_bonds":59.9911297515811,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.008870248418901383,"firm_cash":30.055514180857806,"real_capital":254.22258481382687,"private_loan":18.298088806686934,"nonhousing_consumption":79.77794327656864,"net_investment":8.970190587843675,"net_equity_issuance_cash":8.59070297802996,"money_identity_error":-3.552713678800501e-14,"policy":{"assessment":0.8739397782544241,"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",0.14066811224285242,11.689823976799865,60.20704308951769,52.1777550895788,0.0],["displaced_free",0.01963658676272157,10.997373501736924,56.772858568461615,49.08698902062833,0.0],["displaced_debt",0.008971065428352508,9.46068848050157,49.15172160096153,42.22796574987826,1.9514528421255855],["owners",1.1012963520173311,97.15802837158402,485.1672572665405,433.66673607917335,0.0]]},{"year":7,"beginning_real_capital":254.22258481382687,"price_index":88.33333333333333,"nominal_output":110.2077356263608,"revenue":24.971933906590202,"benefit_cost":5.2608969469390505,"government_interest":1.7997338925474329,"government_goods":17.843333333333334,"government_bonds":59.923160017810716,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.06796973377038462,"firm_cash":29.715860444837396,"real_capital":264.66920074482005,"private_loan":18.095465861171224,"nonhousing_consumption":81.13655822065016,"net_investment":9.227844072377309,"net_equity_issuance_cash":8.888190336356898,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":1.3023108268120192,"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",0.16076001871153442,11.914217076752777,62.20989724152341,53.951171668314466,0.0],["displaced_free",0.022341899322281117,11.192378363727103,58.57800434579676,50.68246806216047,0.0],["displaced_debt",0.010117987761460298,9.734813226337277,51.244343277168696,44.082173100395224,2.026229455157095],["owners",1.127662721993851,98.51468442429159,499.57364594211117,446.10423135528265,0.0]]},{"year":8,"beginning_real_capital":264.66920074482005,"price_index":87.14285714285714,"nominal_output":111.465672301755,"revenue":25.346418075438752,"benefit_cost":5.8135210001096596,"government_interest":1.7976948005343214,"government_goods":17.602857142857143,"government_bonds":59.79081488587309,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.13234513193762787,"firm_cash":29.40546197563785,"real_capital":275.55324032353263,"private_loan":17.887516658004763,"nonhousing_consumption":82.37815209744831,"net_investment":9.484663061449552,"net_equity_issuance_cash":9.174264592250005,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":1.7927092681589145,"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",0.18152014542252395,12.14166456318909,64.21978283593708,55.73223078185156,0.0],["displaced_free",0.025129466845108618,11.401283511667081,60.443704613238296,52.33376038142267,0.0],["displaced_debt",0.011311138927169498,10.036492493414508,53.4830218243363,46.06914587141087,2.0794920316646057],["owners",1.1555610996646117,99.51595229621554,512.1303513972947,456.7945351301697,0.0]]},{"year":9,"beginning_real_capital":275.55324032353263,"price_index":86.03448275862068,"nominal_output":112.6178066384792,"revenue":25.6944516596198,"benefit_cost":6.322178026531676,"government_interest":1.7937244465761926,"government_goods":17.378965517241376,"government_bonds":59.59123121660253,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.1995836692705577,"firm_cash":29.124755212976993,"real_capital":286.8717973263878,"private_loan":17.673625459456353,"nonhousing_consumption":83.50097914809172,"net_investment":9.737861973146096,"net_equity_issuance_cash":9.457155210485242,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.343525586788135,"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",0.20295595778940118,12.370441204908287,66.22895478821472,57.513874940655775,0.0],["displaced_free",0.02800321703810735,11.621612309443977,62.36058908463602,54.03234580743493,0.0],["displaced_debt",0.012554193988873693,10.365603340403302,55.872188264831124,48.19278506961053,2.138911985484114],["owners",1.1849699051099798,100.17214378602401,522.8292550075994,465.7302075823161,0.0]]},{"year":10,"beginning_real_capital":286.8717973263878,"price_index":85.0,"nominal_output":113.65735089763396,"revenue":26.01433772440849,"benefit_cost":6.788840355952571,"government_interest":1.7877369364980757,"government_goods":17.169999999999998,"government_bonds":59.323470784644684,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.2677604319578464,"firm_cash":28.87442543906179,"real_capital":298.61891809566004,"private_loan":17.45320103383262,"nonhousing_consumption":84.50229824375259,"net_investment":9.985052653881368,"net_equity_issuance_cash":9.734722879966162,"money_identity_error":-6.394884621840902e-14,"policy":{"assessment":2.9533317535591985,"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",0.22507222615933972,12.598825424261783,68.22915254515965,59.28859023182016,0.0],["displaced_free",0.030966194947180076,11.852189755236626,64.32517519077975,55.77501061287824,0.0],["displaced_debt",0.013850808257248586,10.722806690271574,58.419904262857884,50.460266777748565,2.2042442562373186],["owners",1.2158571203271005,100.48897119404081,531.6460346793758,472.88927620725093,0.0]]},{"year":11,"beginning_real_capital":298.61891809566004,"price_index":85.0,"nominal_output":115.03403890481324,"revenue":26.35850972620331,"benefit_cost":6.6615848220003375,"government_interest":1.7797041235393405,"government_goods":17.169999999999998,"government_bonds":58.57625000398105,"treasury_cash":-4.440892098500626e-16,"bond_redemption":0.7472207806636328,"firm_cash":28.671505597579078,"real_capital":311.0307549134598,"private_loan":17.213761204845653,"nonhousing_consumption":85.31397760968342,"net_investment":10.550061295129822,"net_equity_issuance_cash":10.347141453647113,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.911587020512277,"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",0.247673182410478,12.798039173887894,69.27079306608049,60.226066700648914,0.0],["displaced_free",0.03408191029431451,11.799852597194562,64.05151684807615,55.528718104445,0.0],["displaced_debt",0.015259277839524854,10.68121819895806,58.20244809912711,50.26455623039087,2.394398289869657],["owners",1.2495975171091815,101.21759901084066,535.4012850508169,476.31811299219135,0.0]]},{"year":12,"beginning_real_capital":311.0307549134598,"price_index":85.0,"nominal_output":116.44803740265812,"revenue":26.71200935066453,"benefit_cost":6.530789456972892,"government_interest":1.7572875001194315,"government_goods":17.169999999999998,"government_bonds":57.322317610408845,"treasury_cash":-4.440892098500626e-16,"bond_redemption":1.2539323935722084,"firm_cash":28.466902412013113,"real_capital":324.1432808554725,"private_loan":16.975912584151633,"nonhousing_consumption":86.13239035194734,"net_investment":11.145647050710778,"net_equity_issuance_cash":10.941043865144813,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.8930415622999033,"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",0.27064973327482994,12.992435420867213,70.28724403067824,61.14087256878689,0.0],["displaced_free",0.037174731723371754,11.775701102035047,63.9252345204447,55.41506400957669,0.0],["displaced_debt",0.0166583873730191,10.663642413139733,58.11054856543652,50.18184665006933,2.3784862069402157],["owners",1.2864881168419535,101.94458441862305,539.1782735121466,479.73922079352025,0.0]]},{"year":13,"beginning_real_capital":324.1432808554725,"price_index":85.0,"nominal_output":117.89958601223475,"revenue":27.07489650305869,"benefit_cost":6.407183361457995,"government_interest":1.7196695283122654,"government_goods":17.169999999999998,"government_bonds":55.54427399712041,"treasury_cash":-4.440892098500626e-16,"bond_redemption":1.778043613288431,"firm_cash":28.257766858137707,"real_capital":337.979343731691,"private_loan":16.738449570730893,"nonhousing_consumption":86.96893256744897,"net_investment":11.760653444785774,"net_equity_issuance_cash":11.551517890910366,"money_identity_error":-4.973799150320701e-14,"policy":{"assessment":2.874555916027193,"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",0.29399537695145506,13.181002378921976,71.27321505318679,62.02824648904459,0.0],["displaced_free",0.04026113663615174,11.75186295055631,63.800590591144115,55.30288447320617,0.0],["displaced_debt",0.018055228628435217,10.645887860504875,58.01771430329346,50.098295814140585,2.3746301342074005],["owners",1.3266093322377814,102.75756395510741,543.4049826620352,483.5650068475643,0.0]]},{"year":14,"beginning_real_capital":337.979343731691,"price_index":85.0,"nominal_output":119.38732474855605,"revenue":27.44683118713901,"benefit_cost":6.28983949760438,"government_interest":1.6663282199136122,"government_goods":17.169999999999998,"government_bonds":53.22361052749939,"treasury_cash":-4.440892098500626e-16,"bond_redemption":2.320663469621021,"firm_cash":28.044670267376,"real_capital":352.56287998823257,"private_loan":16.501394810749254,"nonhousing_consumption":87.82131893049572,"net_investment":12.396005818060331,"net_equity_issuance_cash":12.182909227298625,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.8567622054578816,"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",0.31769990136090276,13.363540754501,72.22766407582223,62.887250609416476,0.0],["displaced_free",0.04334096184474353,11.729088172710483,63.68150678541429,55.19570904804933,0.0],["displaced_debt",0.019449668393033095,10.62862678956975,57.927460337619614,50.01706724503412,2.370547599816395],["owners",1.37009471478043,103.65079708245206,548.0522229219166,487.7684568585979,0.0]]},{"year":15,"beginning_real_capital":352.56287998823257,"price_index":85.0,"nominal_output":120.90997979841937,"revenue":27.82749494960484,"benefit_cost":6.178684477478785,"government_interest":1.5967083158249815,"government_goods":17.169999999999998,"government_bonds":50.341508371198316,"treasury_cash":-4.440892098500626e-16,"bond_redemption":2.882102156301076,"firm_cash":27.82796727292021,"real_capital":367.9179963295272,"private_loan":16.264735843886996,"nonhousing_consumption":88.6881309083189,"net_investment":13.051848890100473,"net_equity_issuance_cash":12.835145895644683,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.8395896958757794,"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",0.3417527951733846,13.539822634359751,73.1493993953451,63.716812396987066,0.0],["displaced_free",0.04641451978897315,11.707271401536236,63.56743216489536,55.09304188958229,0.0],["displaced_debt",0.020841779962811082,10.611805414184268,57.839505433643225,49.93790783145538,2.3665896686225762],["owners",1.4170770096636154,104.62249201455849,553.1105330119082,492.34113889203996,0.0]]},{"year":16,"beginning_real_capital":367.9179963295272,"price_index":85.0,"nominal_output":122.46626771865526,"revenue":28.216566929663813,"benefit_cost":6.073597593188499,"government_interest":1.5102452511359494,"government_goods":17.169999999999998,"government_bonds":46.87878428585895,"treasury_cash":-4.440892098500626e-16,"bond_redemption":3.4627240853393673,"firm_cash":27.608027514859643,"real_capital":384.069029009638,"private_loan":16.02846207723498,"nonhousing_consumption":89.56788994056113,"net_investment":13.728377778094128,"net_equity_issuance_cash":13.508438020033562,"money_identity_error":-7.105427357601002e-14,"policy":{"assessment":2.822993294231729,"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",0.3661430241237863,13.70966637210052,74.03747122666938,64.51607704517892,0.0],["displaced_free",0.04948208441537933,11.686340765962308,63.45799093313625,54.9945447809991,0.0],["displaced_debt",0.022231625648999415,10.595394146059078,57.75369488135467,49.86067833439567,2.362737666520166],["owners",1.4676907705184636,105.67032533467778,558.5677054025398,497.2721192220131,0.0]]},{"year":17,"beginning_real_capital":384.069029009638,"price_index":85.0,"nominal_output":124.05491037149828,"revenue":28.613727592874568,"benefit_cost":5.974440574267002,"government_interest":1.4063635285757683,"government_goods":17.169999999999998,"government_bonds":42.81586079582715,"treasury_cash":-8.881784197001252e-16,"bond_redemption":4.062923490031799,"firm_cash":27.385226245795838,"real_capital":401.04057648573445,"private_loan":15.792563634663274,"nonhousing_consumption":90.45909501681628,"net_investment":14.425815354682001,"net_equity_issuance_cash":14.203014085618197,"money_identity_error":-9.237055564881302e-14,"policy":{"assessment":2.806931765035393,"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",0.39085913129944055,13.872929761566368,74.89113600819016,65.28437534854761,0.0],["displaced_free",0.052543908741434046,11.666230941004715,63.3528415215933,54.89991031061042,0.0],["displaced_debt",0.023619263546480036,10.57936553032492,57.66988512588193,49.78524955447021,2.358984425717059],["owners",1.5220723427993812,106.79163273974648,564.4097551947991,502.5488599517481,0.0]]},{"year":18,"beginning_real_capital":401.04057648573445,"price_index":85.0,"nominal_output":125.67464520370775,"revenue":29.018661300926937,"benefit_cost":5.881059299300001,"government_interest":1.2844758238748144,"government_goods":17.169999999999998,"government_bonds":38.13273461807503,"treasury_cash":-8.881784197001252e-16,"bond_redemption":4.683126177752123,"firm_cash":27.15994241395169,"real_capital":418.8575351439872,"private_loan":15.557031317907212,"nonhousing_consumption":91.36023034419291,"net_investment":15.14441485951484,"net_equity_issuance_cash":14.919131027670689,"money_identity_error":-8.526512829121202e-14,"policy":{"assessment":2.7913677916715454,"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",0.4158893123859657,14.029508695852748,75.70984939007973,66.02121739224823,0.0],["displaced_free",0.05560022662179814,11.64688297989435,63.25167571186588,54.80886108185577,0.0],["displaced_debt",0.025004747762692164,10.563694551366627,57.58794536662289,49.711503771137075,2.3553231675606177],["owners",1.5803599538966957,107.98343745825207,570.6210687904311,508.15735274471564,0.0]]},{"year":19,"beginning_real_capital":418.8575351439872,"price_index":85.0,"nominal_output":127.32423423204682,"revenue":29.431058558011706,"benefit_cost":5.793286327912545,"government_interest":1.1439820385422508,"government_goods":17.169999999999998,"government_bonds":32.80894442651812,"treasury_cash":-8.881784197001252e-16,"bond_redemption":5.3237901915569115,"firm_cash":26.932556778418594,"real_capital":437.545136727189,"private_loan":15.32185654449611,"nonhousing_consumption":92.26977288632531,"net_investment":15.884461345721505,"net_equity_issuance_cash":15.65707571018841,"money_identity_error":-7.815970093361102e-14,"policy":{"assessment":2.7762675011561377,"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",0.44122149013050627,14.17933509563577,76.49325540201708,66.72628280299186,0.0],["displaced_free",0.058651254672735666,11.628243527940999,63.15421452518169,54.72114601384,0.0],["displaced_debt",0.02638812878275746,10.548358349660312,57.50775607665522,49.639333410166174,2.3517477341110027],["owners",1.6426938124352017,109.2424846687616,577.1845832368662,514.0822807941722,0.0]]},{"year":20,"beginning_real_capital":437.545136727189,"price_index":85.0,"nominal_output":129.00247166363275,"revenue":29.850617915908188,"benefit_cost":5.710943362171235,"government_interest":0.9842683327955435,"government_goods":17.169999999999998,"government_bonds":26.823538205576707,"treasury_cash":-8.881784197001252e-16,"bond_redemption":5.985406220941411,"firm_cash":26.703450277134756,"real_capital":457.1289870473913,"private_loan":15.087031293420964,"nonhousing_consumption":93.18619889146076,"net_investment":16.646272772171983,"net_equity_issuance_cash":16.417166270888146,"money_identity_error":-5.684341886080802e-14,"policy":{"assessment":2.761600069614582,"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",0.46684338567539185,14.322374548237246,77.24117410843004,67.39940963876352,0.0],["displaced_free",0.06169719394866517,11.610264165949516,63.06020478927852,54.63653725152714,0.0],["displaced_debt",0.027769453789081848,10.533335990683295,57.429207794422446,49.56863995615668,2.348252510751463],["owners",1.7092162189074043,110.56527523435837,584.0819621007165,520.3071775734511,0.0]]}]}}}