{"version":106,"source_sha256":{"annual_monthly_bridge_v106.py":"594dc3457992610fb851dbeb32798fca3ec1fe6da9f07c7c9795da4dd9a76849","capital_feedback_v74.py":"9b08922ac50e6d870ea62812450b76d502dd46cc46762070e54f8aa4e3bf0c45","corporate_credit_ledger_v98.py":"ed39de1b092e597fb111d322b443866e1b342adcf38dd9005756340b241aaf5f","corporate_workout_ledger_v100.py":"740a662f1259cac4995a34473f0dbb420e37c5a6f3ab3eec94c79f4a40e435e8","corporate_workout_model_v100.py":"aa4eda0aa2eb512458ef4d66c7f10e0e8701608f717b6e506e743eb92de9add0","coupled_thesis_v71.py":"09fdb791524844072137e34b4e82a2978ec127d75ab1c15711ef50d1a2664c25","credit_ledger_v77.py":"5a2a3f5526deced577c42985e3e90eaed06c2fc5bf1f9e11ec4707d8ff5f38a8","household_distribution_v72.py":"697348d042f608d7ff90cc901870cc40bd78ce96b9e75cd243506240ea2523b8","housing_stress_v75.py":"8b6194f5ced86fb52155ab53349adb9f8930749fcac0647f0dc622a705ecc413","monthly_transfer_v105.py":"0a31d6d63d63694bca9d428d187cef1516a9ad3eec79d4ed77160cdaf60b57c4","saving_asset_sensitivity_v73.py":"153c79caa37286fdaa64488abdebe977348a014d12fc4f07cfdadb0759089a37"},"synthetic_timing_assumptions":true,"empirical_calibration":false,"macro_feedback_integrated":false,"source_model":"corporate_workout_model_v100","source_inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"source_completed":true,"scope":"one cohort; owner_free; no corporate credit/workout; frozen source prices, income and desired spending","funding":"reserved benefit envelope; no monthly tax or original treasury/firm cash reconciliation","source":{"cohort":"displaced_free","mass":0.1,"opening":{"cash":2.0,"equity_units":0.0},"reference_real_consumption":4.140000000000001,"annual":[{"year":1,"price":0.9785714285714284,"other_income":4.32,"benefit":0.3326964610980987,"consumption":4.007426814988289,"maintenance":0.2,"equity_purchase":1.4434129423627375,"equity_quote":195.7142857142857,"target_cash":1.0018567037470723,"target_units":0.007375102625211068},{"year":2,"price":0.9590909090909091,"other_income":4.0674421517092885,"benefit":0.6254839292128356,"consumption":4.043633472829912,"maintenance":0.2,"equity_purchase":0.4402409436318062,"equity_quote":191.8181818181818,"target_cash":1.010908368207478,"target_units":0.009670197592011954},{"year":3,"price":0.9413043478260871,"other_income":3.6612097184474215,"benefit":0.8856868339211298,"consumption":3.9122068971316963,"maintenance":0.2,"equity_purchase":0.46754629916140866,"equity_quote":188.2608695652174,"target_cash":0.978051724282924,"target_units":0.012153699873931676},{"year":4,"price":0.925,"other_income":3.2571617054020394,"benefit":1.1140494037254416,"consumption":3.754089998214733,"maintenance":0.2,"equity_purchase":0.4566503356419891,"equity_quote":185.0,"target_cash":0.9385224995536832,"target_units":0.014622080066591076},{"year":5,"price":0.91,"other_income":2.8506744875581056,"benefit":1.3129740804272432,"consumption":3.567283711186813,"maintenance":0.2,"equity_purchase":0.44306642855551515,"equity_quote":182.0,"target_cash":0.8918209277967034,"target_units":0.017056510992720278},{"year":6,"price":0.8961538461538461,"other_income":2.440700943359886,"benefit":1.484506298397796,"consumption":3.3526865175819136,"maintenance":0.2,"equity_purchase":0.4261700225769931,"equity_quote":179.23076923076923,"target_cash":0.8381716293954784,"target_units":0.019434283650875177},{"year":7,"price":0.8833333333333333,"other_income":2.02621385226266,"benefit":1.6305397531614028,"consumption":3.1110782448816567,"maintenance":0.2,"equity_purchase":0.40607742871747077,"equity_quote":176.66666666666666,"target_cash":0.7777695612204142,"target_units":0.021732835134181616},{"year":8,"price":0.8714285714285714,"other_income":1.6063276527939723,"benefit":1.7528290149811794,"consumption":2.843241000997637,"maintenance":0.2,"equity_purchase":0.38287497774852,"equity_quote":174.28571428571428,"target_cash":0.7108102502494092,"target_units":0.023929658777000994},{"year":9,"price":0.8603448275862068,"other_income":1.180289640162496,"benefit":1.8530009007960357,"consumption":2.5499614868626783,"maintenance":0.2,"equity_purchase":0.35664893262959285,"equity_quote":172.06896551724137,"target_cash":0.6374903717156696,"target_units":0.026002368004708048},{"year":10,"price":0.85,"other_income":0.7474743747707406,"benefit":1.932556382704031,"consumption":2.232027681727295,"maintenance":0.2,"equity_purchase":0.32748652703132264,"equity_quote":170.0,"target_cash":0.5580069204318238,"target_units":0.027928759340186418},{"year":11,"price":0.85,"other_income":0.775953396747842,"benefit":1.9273383198567346,"consumption":2.252962544944119,"maintenance":0.2,"equity_purchase":0.2450954558562518,"equity_quote":170.0,"target_cash":0.5632406362360297,"target_units":0.029370497315811428},{"year":12,"price":0.85,"other_income":0.7896169300297031,"benefit":1.9244087844235476,"consumption":2.262623143007926,"maintenance":0.2,"equity_purchase":0.24898742192937307,"equity_quote":170.0,"target_cash":0.5656557857519815,"target_units":0.03083512920951362},{"year":13,"price":0.85,"other_income":0.803020510441601,"benefit":1.9215999380022,"consumption":2.272158403599421,"maintenance":0.2,"equity_purchase":0.2500782296965066,"equity_quote":170.0,"target_cash":0.5680396008998553,"target_units":0.03230617761949307},{"year":14,"price":0.85,"other_income":0.8157717537552496,"benefit":1.918970818175585,"consumption":2.2812683147377504,"maintenance":0.2,"equity_purchase":0.25119677940850127,"equity_quote":170.0,"target_cash":0.5703170786844376,"target_units":0.03378380573366073},{"year":15,"price":0.85,"other_income":0.827932357523236,"benefit":1.9165065571517088,"consumption":2.289995023207451,"maintenance":0.2,"equity_purchase":0.25226221435006935,"equity_quote":170.0,"target_cash":0.5724987558018627,"target_units":0.03526770111219055},{"year":16,"price":0.85,"other_income":0.8395456292955297,"benefit":1.9141957900789381,"consumption":2.2983672774370207,"maintenance":0.2,"equity_purchase":0.25328107838005454,"equity_quote":170.0,"target_cash":0.5745918193592552,"target_units":0.03675758980854381},{"year":17,"price":0.85,"other_income":0.8506509445028136,"benefit":1.9120281748528063,"consumption":2.306411207420058,"maintenance":0.2,"equity_purchase":0.2542569294398025,"equity_quote":170.0,"target_cash":0.5766028018550144,"target_units":0.038253218805248526},{"year":18,"price":0.85,"other_income":0.8612838835402223,"benefit":1.9099943296422277,"consumption":2.314150391864205,"maintenance":0.2,"equity_purchase":0.25519302520720855,"equity_quote":170.0,"target_cash":0.5785375979660512,"target_units":0.03975435424764387},{"year":19,"price":0.85,"other_income":0.8714766934751959,"benefit":1.9080857205754094,"consumption":2.3216061726455446,"maintenance":0.2,"equity_purchase":0.2560922962097255,"equity_quote":170.0,"target_cash":0.5804015431613861,"target_units":0.04126077951946579},{"year":20,"price":0.85,"other_income":0.881258675195657,"benefit":1.9062945664067183,"consumption":2.328797917442138,"maintenance":0.2,"equity_purchase":0.25695738796108936,"equity_quote":170.0,"target_cash":0.5821994793605345,"target_units":0.04277229356629572}]},"monthly_columns":["month","benefit","other_income","consumption_nominal","consumption_real","shortfall","maintenance_shortfall","equity_purchase","purchase_shortfall","equity_units","household_closing_cash"],"archive_scope":"January/December and all constrained months; full traces reproducible by build()","cases":{"uniform_1":{"timing":"uniform","opening_liquidity_scale":1.0,"kernel":[0.0],"annual":[{"benefit":0.3326964610980987,"other_income":4.32,"consumption_nominal":4.007426814988289,"consumption_real":4.095180686849346,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":1.4434129423627375,"purchase_shortfall":0.0,"year":1,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068,"consumption_error":0.0,"cash_error":-8.881784197001252e-16,"units_error":0.0},{"benefit":0.6254839292128356,"other_income":4.0674421517092885,"consumption_nominal":4.043633472829912,"consumption_real":4.2161107299648375,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.4402409436318062,"purchase_shortfall":0.0,"year":2,"closing_cash":1.010908368207477,"closing_units":0.009670197592011954,"consumption_error":0.0,"cash_error":-8.881784197001252e-16,"units_error":0.0},{"benefit":0.8856868339211297,"other_income":3.661209718447421,"consumption_nominal":3.9122068971316963,"consumption_real":4.156155133211501,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.46754629916140866,"purchase_shortfall":0.0,"year":3,"closing_cash":0.9780517242829231,"closing_units":0.012153699873931676,"consumption_error":0.0,"cash_error":-8.881784197001252e-16,"units_error":0.0},{"benefit":1.1140494037254416,"other_income":3.25716170540204,"consumption_nominal":3.7540899982147327,"consumption_real":4.058475673745657,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.4566503356419891,"purchase_shortfall":0.0,"year":4,"closing_cash":0.9385224995536814,"closing_units":0.014622080066591076,"consumption_error":-4.440892098500626e-16,"cash_error":-1.7763568394002505e-15,"units_error":0.0},{"benefit":1.3129740804272432,"other_income":2.8506744875581056,"consumption_nominal":3.567283711186813,"consumption_real":3.9200919903151794,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.44306642855551515,"purchase_shortfall":0.0,"year":5,"closing_cash":0.8918209277967016,"closing_units":0.017056510992720278,"consumption_error":0.0,"cash_error":-1.7763568394002505e-15,"units_error":0.0},{"benefit":1.484506298397796,"other_income":2.440700943359886,"consumption_nominal":3.3526865175819136,"consumption_real":3.7411952556708057,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.4261700225769931,"purchase_shortfall":0.0,"year":6,"closing_cash":0.8381716293954757,"closing_units":0.019434283650875177,"consumption_error":0.0,"cash_error":-2.6645352591003757e-15,"units_error":0.0},{"benefit":1.6305397531614028,"other_income":2.02621385226266,"consumption_nominal":3.111078244881657,"consumption_real":3.5219753715641398,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.40607742871747077,"purchase_shortfall":0.0,"year":7,"closing_cash":0.7777695612204093,"closing_units":0.021732835134181616,"consumption_error":4.440892098500626e-16,"cash_error":-4.884981308350689e-15,"units_error":0.0},{"benefit":1.7528290149811796,"other_income":1.6063276527939723,"consumption_nominal":2.843241000997637,"consumption_real":3.2627355749153213,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.38287497774852,"purchase_shortfall":0.0,"year":8,"closing_cash":0.7108102502494037,"closing_units":0.023929658777000994,"consumption_error":0.0,"cash_error":-5.551115123125783e-15,"units_error":0.0},{"benefit":1.8530009007960357,"other_income":1.180289640162496,"consumption_nominal":2.5499614868626783,"consumption_real":2.963883090942592,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.35664893262959285,"purchase_shortfall":0.0,"year":9,"closing_cash":0.6374903717156643,"closing_units":0.026002368004708048,"consumption_error":0.0,"cash_error":-5.329070518200751e-15,"units_error":0.0},{"benefit":1.932556382704031,"other_income":0.7474743747707406,"consumption_nominal":2.232027681727295,"consumption_real":2.625914919679171,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.32748652703132264,"purchase_shortfall":0.0,"year":10,"closing_cash":0.5580069204318189,"closing_units":0.027928759340186418,"consumption_error":0.0,"cash_error":-4.884981308350689e-15,"units_error":0.0},{"benefit":1.9273383198567346,"other_income":0.775953396747842,"consumption_nominal":2.252962544944119,"consumption_real":2.650544170522493,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2450954558562518,"purchase_shortfall":0.0,"year":11,"closing_cash":0.5632406362360257,"closing_units":0.029370497315811428,"consumption_error":0.0,"cash_error":-3.9968028886505635e-15,"units_error":0.0},{"benefit":1.9244087844235476,"other_income":0.7896169300297031,"consumption_nominal":2.262623143007926,"consumption_real":2.6619095800093246,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.24898742192937307,"purchase_shortfall":0.0,"year":12,"closing_cash":0.5656557857519766,"closing_units":0.03083512920951362,"consumption_error":0.0,"cash_error":-4.884981308350689e-15,"units_error":0.0},{"benefit":1.9215999380022,"other_income":0.803020510441601,"consumption_nominal":2.272158403599421,"consumption_real":2.673127533646378,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2500782296965066,"purchase_shortfall":0.0,"year":13,"closing_cash":0.5680396008998495,"closing_units":0.03230617761949307,"consumption_error":0.0,"cash_error":-5.773159728050814e-15,"units_error":0.0},{"benefit":1.918970818175585,"other_income":0.8157717537552496,"consumption_nominal":2.2812683147377504,"consumption_real":2.683845076162059,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25119677940850127,"purchase_shortfall":0.0,"year":14,"closing_cash":0.5703170786844323,"closing_units":0.03378380573366073,"consumption_error":0.0,"cash_error":-5.329070518200751e-15,"units_error":0.0},{"benefit":1.9165065571517088,"other_income":0.827932357523236,"consumption_nominal":2.289995023207451,"consumption_real":2.6941117920087656,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25226221435006935,"purchase_shortfall":0.0,"year":15,"closing_cash":0.5724987558018567,"closing_units":0.03526770111219055,"consumption_error":0.0,"cash_error":-5.995204332975845e-15,"units_error":0.0},{"benefit":1.9141957900789381,"other_income":0.8395456292955297,"consumption_nominal":2.2983672774370207,"consumption_real":2.703961502867083,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25328107838005454,"purchase_shortfall":0.0,"year":16,"closing_cash":0.5745918193592496,"closing_units":0.03675758980854381,"consumption_error":0.0,"cash_error":-5.551115123125783e-15,"units_error":0.0},{"benefit":1.9120281748528063,"other_income":0.8506509445028136,"consumption_nominal":2.306411207420058,"consumption_real":2.7134249499059506,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2542569294398025,"purchase_shortfall":0.0,"year":17,"closing_cash":0.57660280185501,"closing_units":0.038253218805248526,"consumption_error":0.0,"cash_error":-4.440892098500626e-15,"units_error":0.0},{"benefit":1.909994329642228,"other_income":0.8612838835402223,"consumption_nominal":2.314150391864205,"consumption_real":2.7225298727814176,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25519302520720855,"purchase_shortfall":0.0,"year":18,"closing_cash":0.5785375979660456,"closing_units":0.03975435424764387,"consumption_error":0.0,"cash_error":-5.551115123125783e-15,"units_error":0.0},{"benefit":1.9080857205754094,"other_income":0.8714766934751959,"consumption_nominal":2.3216061726455446,"consumption_real":2.7313013795829937,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2560922962097255,"purchase_shortfall":0.0,"year":19,"closing_cash":0.5804015431613805,"closing_units":0.04126077951946579,"consumption_error":0.0,"cash_error":-5.662137425588298e-15,"units_error":0.0},{"benefit":1.9062945664067183,"other_income":0.881258675195657,"consumption_nominal":2.328797917442138,"consumption_real":2.7397622558142802,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25695738796108936,"purchase_shortfall":0.0,"year":20,"closing_cash":0.5821994793605284,"closing_units":0.04277229356629572,"consumption_error":0.0,"cash_error":-6.106226635438361e-15,"units_error":0.0}],"summary":{"months":240,"months_below_90pct_reference":168,"months_with_cash_shortfall":0,"total_nonhousing_shortfall":0.0,"max_money_error":2.7000623958883807e-13,"max_reference_error":6.106226635438361e-15},"monthly_checkpoints":[["0001-01",0.027724705091508223,0.36000000000000004,0.3339522345823574,0.34126505723744555,0.0,0.0,0.0,0.0,0.0,2.037105803842484],["0001-12",0.027724705091508223,0.36000000000000004,0.3339522345823574,0.34126505723744555,0.0,0.0,1.4434129423627375,0.0,0.007375102625211068,1.0018567037470714],["0002-01",0.0521236607677363,0.3389535126424407,0.33696945606915935,0.3513425608304031,0.0,0.0,0.0,0.0,0.007375102625211068,1.0392977544214224],["0002-12",0.0521236607677363,0.3389535126424407,0.33696945606915935,0.3513425608304031,0.0,0.0,0.4402409436318062,0.0,0.009670197592011954,1.010908368207477],["0003-01",0.07380723616009414,0.30510080987061844,0.3260172414276414,0.34634626110095845,0.0,0.0,0.0,0.0,0.009670197592011954,1.0471325061438816],["0003-12",0.07380723616009414,0.30510080987061844,0.3260172414276414,0.34634626110095845,0.0,0.0,0.46754629916140866,0.0,0.012153699873931676,0.9780517242829231],["0004-01",0.09283745031045347,0.27143014211683664,0.3128408331845611,0.3382063061454714,0.0,0.0,0.0,0.0,0.012153699873931676,1.0128118168589855],["0004-12",0.09283745031045347,0.27143014211683664,0.3128408331845611,0.3382063061454714,0.0,0.0,0.4566503356419891,0.0,0.014622080066591076,0.9385224995536814],["0005-01",0.10941450670227026,0.2375562072965088,0.2972736425989011,0.32667433252626493,0.0,0.0,0.0,0.0,0.014622080066591076,0.9715529042868927],["0005-12",0.10941450670227026,0.2375562072965088,0.2972736425989011,0.32667433252626493,0.0,0.0,0.44306642855551515,0.0,0.017056510992720278,0.8918209277967016],["0006-01",0.12370885819981632,0.2033917452799905,0.27939054313182615,0.31176627130590046,0.0,0.0,0.0,0.0,0.017056510992720278,0.9228643214780157],["0006-12",0.12370885819981632,0.2033917452799905,0.27939054313182615,0.31176627130590046,0.0,0.0,0.4261700225769931,0.0,0.019434283650875177,0.8381716293954757],["0007-01",0.13587831276345022,0.16885115435522166,0.25925652040680475,0.293497947630345,0.0,0.0,0.0,0.0,0.019434283650875177,0.8669779094406761],["0007-12",0.13587831276345022,0.16885115435522166,0.25925652040680475,0.293497947630345,0.0,0.0,0.40607742871747077,0.0,0.021732835134181616,0.7777695612204093],["0008-01",0.14606908458176496,0.13386063773283102,0.23693675008313642,0.27189463124294344,0.0,0.0,0.0,0.0,0.021732835134181616,0.8040958667852021],["0008-12",0.14606908458176496,0.13386063773283102,0.23693675008313642,0.27189463124294344,0.0,0.0,0.38287497774852,0.0,0.023929658777000994,0.7108102502494037],["0009-01",0.154416741733003,0.09835747001354134,0.21249679057188986,0.24699025757854937,0.0,0.0,0.0,0.0,0.023929658777000994,0.7344210047573916],["0009-12",0.154416741733003,0.09835747001354134,0.21249679057188986,0.24699025757854937,0.0,0.0,0.35664893262959285,0.0,0.026002368004708048,0.6374903717156643],["0010-01",0.1610463652253359,0.062289531230895055,0.18600230681060792,0.21882624330659756,0.0,0.0,0.0,0.0,0.026002368004708048,0.6581572946946206],["0010-12",0.1610463652253359,0.062289531230895055,0.18600230681060792,0.21882624330659756,0.0,0.0,0.32748652703132264,0.0,0.027928759340186418,0.5580069204318189],["0011-01",0.1606115266547279,0.06466278306232016,0.18774687874534324,0.2208786808768744,0.0,0.0,0.0,0.0,0.027928759340186418,0.578867684736857],["0011-12",0.1606115266547279,0.06466278306232016,0.18774687874534324,0.2208786808768744,0.0,0.0,0.2450954558562518,0.0,0.029370497315811428,0.5632406362360257],["0012-01",0.1603673987019623,0.0658014108358086,0.18855192858399383,0.2218257983341104,0.0,0.0,0.0,0.0,0.029370497315811428,0.5841908505231361],["0012-12",0.1603673987019623,0.0658014108358086,0.18855192858399383,0.2218257983341104,0.0,0.0,0.24898742192937307,0.0,0.03083512920951362,0.5656557857519766],["0013-01",0.16013332816685,0.06691837587013343,0.1893465336332851,0.22276062780386482,0.0,0.0,0.0,0.0,0.03083512920951362,0.5866942894890083],["0013-12",0.16013332816685,0.06691837587013343,0.1893465336332851,0.22276062780386482,0.0,0.0,0.2500782296965066,0.0,0.03230617761949307,0.5680396008998495],["0014-01",0.1599142348479654,0.06798097947960413,0.19010569289481252,0.22365375634683826,0.0,0.0,0.0,0.0,0.03230617761949307,0.5891624556659398],["0014-12",0.1599142348479654,0.06798097947960413,0.19010569289481252,0.22365375634683826,0.0,0.0,0.25119677940850127,0.0,0.03378380573366073,0.5703170786844323],["0015-01",0.1597088797626424,0.06899436312693634,0.1908329186006209,0.22450931600073049,0.0,0.0,0.0,0.0,0.03378380573366073,0.5915207363067234],["0015-12",0.1597088797626424,0.06899436312693634,0.1908329186006209,0.22450931600073049,0.0,0.0,0.25226221435006935,0.0,0.03526770111219055,0.5724987558018567],["0016-01",0.15951631583991152,0.06996213577462747,0.19153060645308506,0.2253301252389236,0.0,0.0,0.0,0.0,0.03526770111219055,0.5937799342966441],["0016-12",0.15951631583991152,0.06996213577462747,0.19153060645308506,0.2253301252389236,0.0,0.0,0.25328107838005454,0.0,0.03675758980854381,0.5745918193592496],["0017-01",0.15933568123773387,0.07088757870856781,0.19220093395167148,0.22611874582549588,0.0,0.0,0.0,0.0,0.03675758980854381,0.5959474786872132],["0017-12",0.15933568123773387,0.07088757870856781,0.19220093395167148,0.22611874582549588,0.0,0.0,0.2542569294398025,0.0,0.038253218805248526,0.57660280185501],["0018-01",0.15916619413685232,0.0717736569616852,0.19284586598868372,0.22687748939845145,0.0,0.0,0.0,0.0,0.038253218805248526,0.598030120298197],["0018-12",0.15916619413685232,0.0717736569616852,0.19284586598868372,0.22687748939845145,0.0,0.0,0.25519302520720855,0.0,0.03975435424764387,0.5785375979660456],["0019-01",0.1590071433812841,0.07262305778959965,0.19346718105379537,0.2276084482985828,0.0,0.0,0.0,0.0,0.03975435424764387,0.6000339514164673],["0019-12",0.1590071433812841,0.07262305778959965,0.19346718105379537,0.2276084482985828,0.0,0.0,0.2560922962097255,0.0,0.04126077951946579,0.5804015431613805],["0020-01",0.1588578805338932,0.07343822293297142,0.19406649312017818,0.22831352131785668,0.0,0.0,0.0,0.0,0.04126077951946579,0.6019644868414002],["0020-12",0.1588578805338932,0.07343822293297142,0.19406649312017818,0.22831352131785668,0.0,0.0,0.25695738796108936,0.0,0.04277229356629572,0.5821994793605284]]},"december_1":{"timing":"december","opening_liquidity_scale":1.0,"kernel":[0.0],"annual":[{"benefit":0.3326964610980987,"other_income":4.32,"consumption_nominal":4.007426814988289,"consumption_real":4.095180686849346,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":1.4434129423627375,"purchase_shortfall":0.0,"year":1,"closing_cash":1.0018567037470696,"closing_units":0.007375102625211068,"consumption_error":0.0,"cash_error":-2.6645352591003757e-15,"units_error":0.0},{"benefit":0.6254839292128356,"other_income":4.0674421517092885,"consumption_nominal":4.043633472829912,"consumption_real":4.2161107299648375,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.4402409436318062,"purchase_shortfall":0.0,"year":2,"closing_cash":1.0109083682074762,"closing_units":0.009670197592011954,"consumption_error":0.0,"cash_error":-1.7763568394002505e-15,"units_error":0.0},{"benefit":0.8856868339211298,"other_income":3.661209718447421,"consumption_nominal":3.9122068971316963,"consumption_real":4.156155133211501,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.46754629916140866,"purchase_shortfall":0.0,"year":3,"closing_cash":0.9780517242829229,"closing_units":0.012153699873931676,"consumption_error":0.0,"cash_error":-1.1102230246251565e-15,"units_error":0.0},{"benefit":1.1140494037254416,"other_income":3.25716170540204,"consumption_nominal":3.7540899982147327,"consumption_real":4.058475673745657,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.4566503356419891,"purchase_shortfall":0.0,"year":4,"closing_cash":0.9385224995536816,"closing_units":0.014622080066591076,"consumption_error":-4.440892098500626e-16,"cash_error":-1.5543122344752192e-15,"units_error":0.0},{"benefit":1.3129740804272432,"other_income":2.8506744875581056,"consumption_nominal":3.567283711186813,"consumption_real":3.9200919903151794,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.44306642855551515,"purchase_shortfall":0.0,"year":5,"closing_cash":0.8918209277967019,"closing_units":0.017056510992720278,"consumption_error":0.0,"cash_error":-1.5543122344752192e-15,"units_error":0.0},{"benefit":1.484506298397796,"other_income":2.440700943359886,"consumption_nominal":3.22518733567509,"consumption_real":3.5989214904528906,"shortfall":0.12749918190682386,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.4261700225769931,"purchase_shortfall":0.0,"year":6,"closing_cash":0.9656708113023005,"closing_units":0.019434283650875177,"consumption_error":-0.12749918190682363,"cash_error":0.12749918190682208,"units_error":0.0},{"benefit":1.6305397531614028,"other_income":2.02621385226266,"consumption_nominal":2.8989566962832103,"consumption_real":3.281837769377219,"shortfall":0.21212154859844662,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.40607742871747077,"purchase_shortfall":0.0,"year":7,"closing_cash":1.1173902917256822,"closing_units":0.021732835134181616,"consumption_error":-0.21212154859844645,"cash_error":0.339620730505268,"units_error":0.0},{"benefit":1.7528290149811794,"other_income":1.6063276527939723,"consumption_nominal":2.6434607235366268,"consumption_real":3.0334795188125225,"shortfall":0.1997802774610104,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.38287497774852,"purchase_shortfall":0.0,"year":8,"closing_cash":1.2502112582156872,"closing_units":0.023929658777000994,"consumption_error":-0.19978027746101024,"cash_error":0.539401007966278,"units_error":0.0},{"benefit":1.8530009007960357,"other_income":1.180289640162496,"consumption_nominal":2.3613068856031987,"consumption_real":2.744605197695101,"shortfall":0.18865460125947958,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.35664893262959285,"purchase_shortfall":0.0,"year":9,"closing_cash":1.3655459809414277,"closing_units":0.026002368004708048,"consumption_error":-0.18865460125947964,"cash_error":0.7280556092257581,"units_error":0.0},{"benefit":1.932556382704031,"other_income":0.7474743747707406,"consumption_nominal":2.053399797958548,"consumption_real":2.4157644681865267,"shortfall":0.1786278837687473,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.32748652703132264,"purchase_shortfall":0.0,"year":10,"closing_cash":1.4646904134263288,"closing_units":0.027928759340186418,"consumption_error":-0.17862788376874716,"cash_error":0.906683492994505,"units_error":0.0},{"benefit":1.9273383198567346,"other_income":0.775953396747842,"consumption_nominal":2.18039457252386,"consumption_real":2.5651700853221886,"shortfall":0.07256797242025864,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2450954558562518,"purchase_shortfall":0.0,"year":11,"closing_cash":1.5424921016507929,"closing_units":0.029370497315811428,"consumption_error":-0.07256797242025881,"cash_error":0.9792514654147632,"units_error":0.0},{"benefit":1.9244087844235476,"other_income":0.7896169300297031,"consumption_nominal":2.262623143007926,"consumption_real":2.6619095800093246,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.24898742192937307,"purchase_shortfall":0.0,"year":12,"closing_cash":1.544907251166745,"closing_units":0.03083512920951362,"consumption_error":0.0,"cash_error":0.9792514654147635,"units_error":0.0},{"benefit":1.9215999380022,"other_income":0.803020510441601,"consumption_nominal":2.272158403599421,"consumption_real":2.673127533646378,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2500782296965066,"purchase_shortfall":0.0,"year":13,"closing_cash":1.5472910663146187,"closing_units":0.03230617761949307,"consumption_error":0.0,"cash_error":0.9792514654147634,"units_error":0.0},{"benefit":1.918970818175585,"other_income":0.8157717537552496,"consumption_nominal":2.2812683147377504,"consumption_real":2.683845076162059,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25119677940850127,"purchase_shortfall":0.0,"year":14,"closing_cash":1.5495685440992009,"closing_units":0.03378380573366073,"consumption_error":0.0,"cash_error":0.9792514654147633,"units_error":0.0},{"benefit":1.9165065571517088,"other_income":0.827932357523236,"consumption_nominal":2.289995023207451,"consumption_real":2.6941117920087656,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25226221435006935,"purchase_shortfall":0.0,"year":15,"closing_cash":1.5517502212166248,"closing_units":0.03526770111219055,"consumption_error":0.0,"cash_error":0.979251465414762,"units_error":0.0},{"benefit":1.9141957900789381,"other_income":0.8395456292955297,"consumption_nominal":2.2983672774370207,"consumption_real":2.703961502867083,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25328107838005454,"purchase_shortfall":0.0,"year":16,"closing_cash":1.5538432847740173,"closing_units":0.03675758980854381,"consumption_error":0.0,"cash_error":0.9792514654147622,"units_error":0.0},{"benefit":1.9120281748528063,"other_income":0.8506509445028136,"consumption_nominal":2.306411207420058,"consumption_real":2.7134249499059506,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2542569294398025,"purchase_shortfall":0.0,"year":17,"closing_cash":1.5558542672697775,"closing_units":0.038253218805248526,"consumption_error":0.0,"cash_error":0.979251465414763,"units_error":0.0},{"benefit":1.9099943296422277,"other_income":0.8612838835402223,"consumption_nominal":2.314150391864205,"consumption_real":2.7225298727814176,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25519302520720855,"purchase_shortfall":0.0,"year":18,"closing_cash":1.5577890633808134,"closing_units":0.03975435424764387,"consumption_error":0.0,"cash_error":0.9792514654147622,"units_error":0.0},{"benefit":1.9080857205754094,"other_income":0.8714766934751959,"consumption_nominal":2.3216061726455446,"consumption_real":2.7313013795829937,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2560922962097255,"purchase_shortfall":0.0,"year":19,"closing_cash":1.5596530085761486,"closing_units":0.04126077951946579,"consumption_error":0.0,"cash_error":0.9792514654147625,"units_error":0.0},{"benefit":1.906294566406713,"other_income":0.881258675195657,"consumption_nominal":2.328797917442138,"consumption_real":2.7397622558142802,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25695738796108936,"purchase_shortfall":0.0,"year":20,"closing_cash":1.5614509447752916,"closing_units":0.04277229356629572,"consumption_error":0.0,"cash_error":0.979251465414757,"units_error":0.0}],"summary":{"months":240,"months_below_90pct_reference":170,"months_with_cash_shortfall":11,"total_nonhousing_shortfall":0.9792514654147664,"max_money_error":1.7053025658242404e-13,"max_reference_error":0.9792514654147635},"monthly_checkpoints":[["0001-01",0.0,0.36000000000000004,0.3339522345823574,0.34126505723744555,0.0,0.0,0.0,0.0,0.0,2.0093810987509757],["0001-12",0.3326964610980987,0.36000000000000004,0.3339522345823574,0.34126505723744555,0.0,0.0,1.4434129423627375,0.0,0.007375102625211068,1.0018567037470696],["0002-01",0.0,0.3389535126424407,0.33696945606915935,0.3513425608304031,0.0,0.0,0.0,0.0,0.007375102625211068,0.9871740936536844],["0002-12",0.6254839292128356,0.3389535126424407,0.33696945606915935,0.3513425608304031,0.0,0.0,0.4402409436318062,0.0,0.009670197592011954,1.0109083682074762],["0003-01",0.0,0.30510080987061844,0.3260172414276414,0.34634626110095845,0.0,0.0,0.0,0.0,0.009670197592011954,0.9733252699837867],["0003-12",0.8856868339211298,0.30510080987061844,0.3260172414276414,0.34634626110095845,0.0,0.0,0.46754629916140866,0.0,0.012153699873931676,0.9780517242829229],["0004-01",0.0,0.27143014211683664,0.3128408331845611,0.3382063061454714,0.0,0.0,0.0,0.0,0.012153699873931676,0.9199743665485318],["0004-12",1.1140494037254416,0.27143014211683664,0.3128408331845611,0.3382063061454714,0.0,0.0,0.4566503356419891,0.0,0.014622080066591076,0.9385224995536816],["0005-01",0.0,0.2375562072965088,0.2972736425989011,0.32667433252626493,0.0,0.0,0.0,0.0,0.014622080066591076,0.8621383975846226],["0005-12",1.3129740804272432,0.2375562072965088,0.2972736425989011,0.32667433252626493,0.0,0.0,0.44306642855551515,0.0,0.017056510992720278,0.8918209277967019],["0006-01",0.0,0.2033917452799905,0.27939054313182615,0.31176627130590046,0.0,0.0,0.0,0.0,0.017056510992720278,0.7991554632781994],["0006-10",0.0,0.2033917452799905,0.24455682574350462,0.2728960287266575,0.03483371738832153,0.0,0.0,0.0,0.017056510992720278,0.0],["0006-11",0.0,0.2033917452799905,0.18672507861332382,0.20836274866722831,0.09266546451850233,0.0,0.0,0.0,0.017056510992720278,0.0],["0006-12",1.484506298397796,0.2033917452799905,0.27939054313182615,0.31176627130590046,0.0,0.0,0.4261700225769931,0.0,0.019434283650875177,0.9656708113023005],["0007-01",0.0,0.16885115435522166,0.25925652040680475,0.293497947630345,0.0,0.0,0.0,0.0,0.019434283650875177,0.8585987785840506],["0007-10",0.0,0.16885115435522166,0.15420700452660788,0.1745739673886127,0.10504951588019687,0.0,0.0,0.0,0.019434283650875177,0.0],["0007-11",0.0,0.16885115435522166,0.152184487688555,0.17228432568515661,0.10707203271824975,0.0,0.0,0.0,0.019434283650875177,0.0],["0007-12",1.6305397531614028,0.16885115435522166,0.25925652040680475,0.293497947630345,0.0,0.0,0.40607742871747077,0.0,0.021732835134181616,1.1173902917256822],["0008-01",0.0,0.13386063773283102,0.23693675008313642,0.27189463124294344,0.0,0.0,0.0,0.0,0.021732835134181616,0.9976475127087101],["0008-10",0.0,0.13386063773283102,0.15689925163909807,0.18004832155306336,0.08003749844403835,0.0,0.0,0.0,0.021732835134181616,0.0],["0008-11",0.0,0.13386063773283102,0.11719397106616436,0.1344848848300247,0.11974277901697206,0.0,0.0,0.0,0.021732835134181616,0.0],["0008-12",1.7528290149811794,0.13386063773283102,0.23693675008313642,0.27189463124294344,0.0,0.0,0.38287497774852,0.0,0.023929658777000994,1.2502112582156872],["0009-01",0.0,0.09835747001354134,0.21249679057188986,0.24699025757854937,0.0,0.0,0.0,0.0,0.023929658777000994,1.119405270990672],["0009-10",0.0,0.09835747001354134,0.15464817653742546,0.17975138755853062,0.057848614034464396,0.0,0.0,0.0,0.023929658777000994,0.0],["0009-11",0.0,0.09835747001354134,0.08169080334687467,0.09495123435107679,0.13080598722501519,0.0,0.0,0.0,0.023929658777000994,0.0],["0009-12",1.8530009007960357,0.09835747001354134,0.21249679057188986,0.24699025757854937,0.0,0.0,0.35664893262959285,0.0,0.026002368004708048,1.3655459809414277],["0010-01",0.0,0.062289531230895055,0.18600230681060792,0.21882624330659756,0.0,0.0,0.0,0.0,0.026002368004708048,1.225166538695048],["0010-10",0.0,0.062289531230895055,0.14775386528824017,0.1738280768096943,0.038248441522367754,0.0,0.0,0.0,0.026002368004708048,0.0],["0010-11",0.0,0.062289531230895055,0.045622864564228385,0.053673958310856924,0.14037944224637955,0.0,0.0,0.0,0.026002368004708048,0.0],["0010-12",1.932556382704031,0.062289531230895055,0.18600230681060792,0.21882624330659756,0.0,0.0,0.32748652703132264,0.0,0.027928759340186418,1.4646904134263288],["0011-01",0.0,0.06466278306232016,0.18774687874534324,0.2208786808768744,0.0,0.0,0.0,0.0,0.027928759340186418,1.324939651076639],["0011-11",0.0,0.06466278306232016,0.1151789063250846,0.1355045956765701,0.07256797242025864,0.0,0.0,0.0,0.027928759340186418,0.0],["0011-12",1.9273383198567346,0.06466278306232016,0.18774687874534324,0.2208786808768744,0.0,0.0,0.2450954558562518,0.0,0.029370497315811428,1.5424921016507929],["0012-01",0.0,0.0658014108358086,0.18855192858399383,0.2218257983341104,0.0,0.0,0.0,0.0,0.029370497315811428,1.403074917235941],["0012-12",1.9244087844235476,0.0658014108358086,0.18855192858399383,0.2218257983341104,0.0,0.0,0.24898742192937307,0.0,0.03083512920951362,1.544907251166745],["0013-01",0.0,0.06691837587013343,0.1893465336332851,0.22276062780386482,0.0,0.0,0.0,0.0,0.03083512920951362,1.4058124267369267],["0013-12",1.9215999380022,0.06691837587013343,0.1893465336332851,0.22276062780386482,0.0,0.0,0.2500782296965066,0.0,0.03230617761949307,1.5472910663146187],["0014-01",0.0,0.06798097947960413,0.19010569289481252,0.22365375634683826,0.0,0.0,0.0,0.0,0.03230617761949307,1.4084996862327435],["0014-12",1.918970818175585,0.06798097947960413,0.19010569289481252,0.22365375634683826,0.0,0.0,0.25119677940850127,0.0,0.03378380573366073,1.5495685440992009],["0015-01",0.0,0.06899436312693634,0.1908329186006209,0.22450931600073049,0.0,0.0,0.0,0.0,0.03378380573366073,1.4110633219588495],["0015-12",1.9165065571517088,0.06899436312693634,0.1908329186006209,0.22450931600073049,0.0,0.0,0.25226221435006935,0.0,0.03526770111219055,1.5517502212166248],["0016-01",0.0,0.06996213577462747,0.19153060645308506,0.2253301252389236,0.0,0.0,0.0,0.0,0.03526770111219055,1.4135150838715005],["0016-12",1.9141957900789381,0.06996213577462747,0.19153060645308506,0.2253301252389236,0.0,0.0,0.25328107838005454,0.0,0.03675758980854381,1.5538432847740173],["0017-01",0.0,0.07088757870856781,0.19220093395167148,0.22611874582549588,0.0,0.0,0.0,0.0,0.03675758980854381,1.4158632628642471],["0017-12",1.9120281748528063,0.07088757870856781,0.19220093395167148,0.22611874582549588,0.0,0.0,0.2542569294398025,0.0,0.038253218805248526,1.5558542672697775],["0018-01",0.0,0.0717736569616852,0.19284586598868372,0.22687748939845145,0.0,0.0,0.0,0.0,0.038253218805248526,1.4181153915761122],["0018-12",1.9099943296422277,0.0717736569616852,0.19284586598868372,0.22687748939845145,0.0,0.0,0.25519302520720855,0.0,0.03975435424764387,1.5577890633808134],["0019-01",0.0,0.07262305778959965,0.19346718105379537,0.2276084482985828,0.0,0.0,0.0,0.0,0.03975435424764387,1.420278273449951],["0019-12",1.9080857205754094,0.07262305778959965,0.19346718105379537,0.2276084482985828,0.0,0.0,0.2560922962097255,0.0,0.04126077951946579,1.5596530085761486],["0020-01",0.0,0.07343822293297142,0.19406649312017818,0.22831352131785668,0.0,0.0,0.0,0.0,0.04126077951946579,1.4223580717222752],["0020-12",1.906294566406713,0.07343822293297142,0.19406649312017818,0.22831352131785668,0.0,0.0,0.25695738796108936,0.0,0.04277229356629572,1.5614509447752916]]},"uniform_0":{"timing":"uniform","opening_liquidity_scale":0.0,"kernel":[0.0],"annual":[{"benefit":0.3326964610980987,"other_income":4.32,"consumption_nominal":4.007426814988289,"consumption_real":4.095180686849346,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.4452696461098111,"purchase_shortfall":0.9981432962529264,"year":1,"closing_cash":0.0,"closing_units":0.002275100381582977,"consumption_error":0.0,"cash_error":-1.0018567037470723,"units_error":-0.005100002243628091},{"benefit":0.6254839292128356,"other_income":4.0674421517092885,"consumption_nominal":4.043633472829912,"consumption_real":4.2161107299648375,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.4402409436318062,"purchase_shortfall":0.0,"year":2,"closing_cash":0.00905166446040584,"closing_units":0.0045701953483838625,"consumption_error":0.0,"cash_error":-1.0018567037470723,"units_error":-0.005100002243628091},{"benefit":0.8856868339211297,"other_income":3.661209718447421,"consumption_nominal":3.9122068971316963,"consumption_real":4.156155133211501,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.4437413196972604,"purchase_shortfall":0.02380497946414828,"year":3,"closing_cash":0.0,"closing_units":0.006927250857168386,"consumption_error":0.0,"cash_error":-0.978051724282924,"units_error":-0.00522644901676329},{"benefit":1.1140494037254416,"other_income":3.25716170540204,"consumption_nominal":3.7540899982147327,"consumption_real":4.058475673745657,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.41712111091274817,"purchase_shortfall":0.03952922472924092,"year":4,"closing_cash":0.0,"closing_units":0.009181959564804863,"consumption_error":-4.440892098500626e-16,"cash_error":-0.9385224995536832,"units_error":-0.005440120501786213},{"benefit":1.3129740804272432,"other_income":2.8506744875581056,"consumption_nominal":3.567283711186813,"consumption_real":3.9200919903151794,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.39636485679853545,"purchase_shortfall":0.0467015717569797,"year":5,"closing_cash":0.0,"closing_units":0.011359788448313299,"consumption_error":0.0,"cash_error":-0.8918209277967034,"units_error":-0.005696722544406979},{"benefit":1.484506298397796,"other_income":2.440700943359886,"consumption_nominal":3.3526865175819136,"consumption_real":3.7411952556708057,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.3725207241757681,"purchase_shortfall":0.05364929840122501,"year":6,"closing_cash":0.0,"closing_units":0.0134382302570193,"consumption_error":0.0,"cash_error":-0.8381716293954784,"units_error":-0.005996053393855876},{"benefit":1.6305397531614028,"other_income":2.02621385226266,"consumption_nominal":3.111078244881657,"consumption_real":3.5219753715641398,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.34567536054240566,"purchase_shortfall":0.060402068175065105,"year":7,"closing_cash":0.0,"closing_units":0.015394883241221596,"consumption_error":4.440892098500626e-16,"cash_error":-0.7777695612204142,"units_error":-0.00633795189296002},{"benefit":1.7528290149811796,"other_income":1.6063276527939723,"consumption_nominal":2.843241000997637,"consumption_real":3.2627355749153213,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.31591566677751454,"purchase_shortfall":0.06695931097100544,"year":8,"closing_cash":0.0,"closing_units":0.01720751411617455,"consumption_error":0.0,"cash_error":-0.7108102502494092,"units_error":-0.006722144660826445},{"benefit":1.8530009007960357,"other_income":1.180289640162496,"consumption_nominal":2.5499614868626783,"consumption_real":2.963883090942592,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.28332905409585335,"purchase_shortfall":0.0733198785337395,"year":9,"closing_cash":0.0,"closing_units":0.018854115833364878,"consumption_error":0.0,"cash_error":-0.6374903717156696,"units_error":-0.00714825217134317},{"benefit":1.932556382704031,"other_income":0.7474743747707406,"consumption_nominal":2.232027681727295,"consumption_real":2.625914919679171,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.24800307574747665,"purchase_shortfall":0.07948345128384599,"year":10,"closing_cash":0.0,"closing_units":0.02031295745540886,"consumption_error":0.0,"cash_error":-0.5580069204318238,"units_error":-0.007615801884777559},{"benefit":1.9273383198567346,"other_income":0.775953396747842,"consumption_nominal":2.252962544944119,"consumption_real":2.650544170522493,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2450954558562518,"purchase_shortfall":0.0,"year":11,"closing_cash":0.005233715804205841,"closing_units":0.02175469543103387,"consumption_error":0.0,"cash_error":-0.5580069204318239,"units_error":-0.007615801884777559},{"benefit":1.9244087844235476,"other_income":0.7896169300297031,"consumption_nominal":2.262623143007926,"consumption_real":2.6619095800093246,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.24898742192937307,"purchase_shortfall":0.0,"year":12,"closing_cash":0.007648865320157683,"closing_units":0.023219327324736062,"consumption_error":0.0,"cash_error":-0.5580069204318239,"units_error":-0.007615801884777559},{"benefit":1.9215999380022,"other_income":0.803020510441601,"consumption_nominal":2.272158403599421,"consumption_real":2.673127533646378,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2500782296965066,"purchase_shortfall":0.0,"year":13,"closing_cash":0.010032680468030852,"closing_units":0.024690375734715515,"consumption_error":0.0,"cash_error":-0.5580069204318244,"units_error":-0.007615801884777559},{"benefit":1.918970818175585,"other_income":0.8157717537552496,"consumption_nominal":2.2812683147377504,"consumption_real":2.683845076162059,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25119677940850127,"purchase_shortfall":0.0,"year":14,"closing_cash":0.012310158252613501,"closing_units":0.026168003848883167,"consumption_error":0.0,"cash_error":-0.5580069204318241,"units_error":-0.007615801884777562},{"benefit":1.9165065571517088,"other_income":0.827932357523236,"consumption_nominal":2.289995023207451,"consumption_real":2.6941117920087656,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25226221435006935,"purchase_shortfall":0.0,"year":15,"closing_cash":0.014491835370038009,"closing_units":0.02765189922741299,"consumption_error":0.0,"cash_error":-0.5580069204318248,"units_error":-0.007615801884777559},{"benefit":1.9141957900789381,"other_income":0.8395456292955297,"consumption_nominal":2.2983672774370207,"consumption_real":2.703961502867083,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25328107838005454,"purchase_shortfall":0.0,"year":16,"closing_cash":0.016584898927430813,"closing_units":0.02914178792376625,"consumption_error":0.0,"cash_error":-0.5580069204318243,"units_error":-0.007615801884777559},{"benefit":1.9120281748528063,"other_income":0.8506509445028136,"consumption_nominal":2.306411207420058,"consumption_real":2.7134249499059506,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2542569294398025,"purchase_shortfall":0.0,"year":17,"closing_cash":0.018595881423191074,"closing_units":0.03063741692047097,"consumption_error":0.0,"cash_error":-0.5580069204318234,"units_error":-0.007615801884777555},{"benefit":1.909994329642228,"other_income":0.8612838835402223,"consumption_nominal":2.314150391864205,"consumption_real":2.7225298727814176,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25519302520720855,"purchase_shortfall":0.0,"year":18,"closing_cash":0.020530677534227992,"closing_units":0.032138552362866314,"consumption_error":0.0,"cash_error":-0.5580069204318232,"units_error":-0.007615801884777555},{"benefit":1.9080857205754094,"other_income":0.8714766934751959,"consumption_nominal":2.3216061726455446,"consumption_real":2.7313013795829937,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2560922962097255,"purchase_shortfall":0.0,"year":19,"closing_cash":0.02239462272956294,"closing_units":0.03364497763468823,"consumption_error":0.0,"cash_error":-0.5580069204318232,"units_error":-0.007615801884777555},{"benefit":1.9062945664067183,"other_income":0.881258675195657,"consumption_nominal":2.328797917442138,"consumption_real":2.7397622558142802,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25695738796108936,"purchase_shortfall":0.0,"year":20,"closing_cash":0.02419255892871075,"closing_units":0.035156491681518166,"consumption_error":0.0,"cash_error":-0.5580069204318238,"units_error":-0.007615801884777555}],"summary":{"months":240,"months_below_90pct_reference":168,"months_with_cash_shortfall":0,"total_nonhousing_shortfall":0.0,"max_money_error":2.7000623958883807e-13,"max_reference_error":1.0018567037470723},"monthly_checkpoints":[["0001-01",0.027724705091508223,0.36000000000000004,0.3339522345823574,0.34126505723744555,0.0,0.0,0.0,0.0,0.0,0.037105803842484186],["0001-12",0.027724705091508223,0.36000000000000004,0.3339522345823574,0.34126505723744555,0.0,0.0,0.4452696461098111,0.9981432962529264,0.002275100381582977,0.0],["0002-01",0.0521236607677363,0.3389535126424407,0.33696945606915935,0.3513425608304031,0.0,0.0,0.0,0.0,0.002275100381582977,0.037441050674350995],["0002-12",0.0521236607677363,0.3389535126424407,0.33696945606915935,0.3513425608304031,0.0,0.0,0.4402409436318062,0.0,0.0045701953483838625,0.00905166446040584],["0003-01",0.07380723616009414,0.30510080987061844,0.3260172414276414,0.34634626110095845,0.0,0.0,0.0,0.0,0.0045701953483838625,0.045275802396810394],["0003-12",0.07380723616009414,0.30510080987061844,0.3260172414276414,0.34634626110095845,0.0,0.0,0.4437413196972604,0.02380497946414828,0.006927250857168386,0.0],["0004-01",0.09283745031045347,0.27143014211683664,0.3128408331845611,0.3382063061454714,0.0,0.0,0.0,0.0,0.006927250857168386,0.034760092576062385],["0004-12",0.09283745031045347,0.27143014211683664,0.3128408331845611,0.3382063061454714,0.0,0.0,0.41712111091274817,0.03952922472924092,0.009181959564804863,0.0],["0005-01",0.10941450670227026,0.2375562072965088,0.2972736425989011,0.32667433252626493,0.0,0.0,0.0,0.0,0.009181959564804863,0.03303040473321134],["0005-12",0.10941450670227026,0.2375562072965088,0.2972736425989011,0.32667433252626493,0.0,0.0,0.39636485679853545,0.0467015717569797,0.011359788448313299,0.0],["0006-01",0.12370885819981632,0.2033917452799905,0.27939054313182615,0.31176627130590046,0.0,0.0,0.0,0.0,0.011359788448313299,0.03104339368131398],["0006-12",0.12370885819981632,0.2033917452799905,0.27939054313182615,0.31176627130590046,0.0,0.0,0.3725207241757681,0.05364929840122501,0.0134382302570193,0.0],["0007-01",0.13587831276345022,0.16885115435522166,0.25925652040680475,0.293497947630345,0.0,0.0,0.0,0.0,0.0134382302570193,0.028806280045200472],["0007-12",0.13587831276345022,0.16885115435522166,0.25925652040680475,0.293497947630345,0.0,0.0,0.34567536054240566,0.060402068175065105,0.015394883241221596,0.0],["0008-01",0.14606908458176496,0.13386063773283102,0.23693675008313642,0.27189463124294344,0.0,0.0,0.0,0.0,0.015394883241221596,0.02632630556479293],["0008-12",0.14606908458176496,0.13386063773283102,0.23693675008313642,0.27189463124294344,0.0,0.0,0.31591566677751454,0.06695931097100544,0.01720751411617455,0.0],["0009-01",0.154416741733003,0.09835747001354134,0.21249679057188986,0.24699025757854937,0.0,0.0,0.0,0.0,0.01720751411617455,0.02361075450798783],["0009-12",0.154416741733003,0.09835747001354134,0.21249679057188986,0.24699025757854937,0.0,0.0,0.28332905409585335,0.0733198785337395,0.018854115833364878,0.0],["0010-01",0.1610463652253359,0.062289531230895055,0.18600230681060792,0.21882624330659756,0.0,0.0,0.0,0.0,0.018854115833364878,0.020666922978956392],["0010-12",0.1610463652253359,0.062289531230895055,0.18600230681060792,0.21882624330659756,0.0,0.0,0.24800307574747665,0.07948345128384599,0.02031295745540886,0.0],["0011-01",0.1606115266547279,0.06466278306232016,0.18774687874534324,0.2208786808768744,0.0,0.0,0.0,0.0,0.02031295745540886,0.020860764305038138],["0011-12",0.1606115266547279,0.06466278306232016,0.18774687874534324,0.2208786808768744,0.0,0.0,0.2450954558562518,0.0,0.02175469543103387,0.005233715804205841],["0012-01",0.1603673987019623,0.0658014108358086,0.18855192858399383,0.2218257983341104,0.0,0.0,0.0,0.0,0.02175469543103387,0.026183930091316227],["0012-12",0.1603673987019623,0.0658014108358086,0.18855192858399383,0.2218257983341104,0.0,0.0,0.24898742192937307,0.0,0.023219327324736062,0.007648865320157683],["0013-01",0.16013332816685,0.06691837587013343,0.1893465336332851,0.22276062780386482,0.0,0.0,0.0,0.0,0.023219327324736062,0.028687369057189355],["0013-12",0.16013332816685,0.06691837587013343,0.1893465336332851,0.22276062780386482,0.0,0.0,0.2500782296965066,0.0,0.024690375734715515,0.010032680468030852],["0014-01",0.1599142348479654,0.06798097947960413,0.19010569289481252,0.22365375634683826,0.0,0.0,0.0,0.0,0.024690375734715515,0.031155535234121207],["0014-12",0.1599142348479654,0.06798097947960413,0.19010569289481252,0.22365375634683826,0.0,0.0,0.25119677940850127,0.0,0.026168003848883167,0.012310158252613501],["0015-01",0.1597088797626424,0.06899436312693634,0.1908329186006209,0.22450931600073049,0.0,0.0,0.0,0.0,0.026168003848883167,0.03351381587490465],["0015-12",0.1597088797626424,0.06899436312693634,0.1908329186006209,0.22450931600073049,0.0,0.0,0.25226221435006935,0.0,0.02765189922741299,0.014491835370038009],["0016-01",0.15951631583991152,0.06996213577462747,0.19153060645308506,0.2253301252389236,0.0,0.0,0.0,0.0,0.02765189922741299,0.03577301386482529],["0016-12",0.15951631583991152,0.06996213577462747,0.19153060645308506,0.2253301252389236,0.0,0.0,0.25328107838005454,0.0,0.02914178792376625,0.016584898927430813],["0017-01",0.15933568123773387,0.07088757870856781,0.19220093395167148,0.22611874582549588,0.0,0.0,0.0,0.0,0.02914178792376625,0.03794055825539433],["0017-12",0.15933568123773387,0.07088757870856781,0.19220093395167148,0.22611874582549588,0.0,0.0,0.2542569294398025,0.0,0.03063741692047097,0.018595881423191074],["0018-01",0.15916619413685232,0.0717736569616852,0.19284586598868372,0.22687748939845145,0.0,0.0,0.0,0.0,0.03063741692047097,0.0400231998663782],["0018-12",0.15916619413685232,0.0717736569616852,0.19284586598868372,0.22687748939845145,0.0,0.0,0.25519302520720855,0.0,0.032138552362866314,0.020530677534227992],["0019-01",0.1590071433812841,0.07262305778959965,0.19346718105379537,0.2276084482985828,0.0,0.0,0.0,0.0,0.032138552362866314,0.04202703098464969],["0019-12",0.1590071433812841,0.07262305778959965,0.19346718105379537,0.2276084482985828,0.0,0.0,0.2560922962097255,0.0,0.03364497763468823,0.02239462272956294],["0020-01",0.1588578805338932,0.07343822293297142,0.19406649312017818,0.22831352131785668,0.0,0.0,0.0,0.0,0.03364497763468823,0.04395756640958268],["0020-12",0.1588578805338932,0.07343822293297142,0.19406649312017818,0.22831352131785668,0.0,0.0,0.25695738796108936,0.0,0.035156491681518166,0.02419255892871075]]},"december_0":{"timing":"december","opening_liquidity_scale":0.0,"kernel":[0.0],"annual":[{"benefit":0.3326964610980987,"other_income":4.32,"consumption_nominal":4.007426814988289,"consumption_real":4.095180686849346,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.44526964610981046,"purchase_shortfall":0.9981432962529271,"year":1,"closing_cash":0.0,"closing_units":0.0022751003815829735,"consumption_error":0.0,"cash_error":-1.0018567037470723,"units_error":-0.0051000022436280944},{"benefit":0.6254839292128356,"other_income":4.0674421517092885,"consumption_nominal":3.882124761802674,"consumption_real":4.047713021784778,"shortfall":0.16150871102723813,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.4402409436318062,"purchase_shortfall":0.0,"year":2,"closing_cash":0.17056037548764413,"closing_units":0.004570195348383859,"consumption_error":-0.16150871102723796,"cash_error":-0.8403479927198338,"units_error":-0.0051000022436280944},{"benefit":0.8856868339211298,"other_income":3.661209718447421,"consumption_nominal":3.669353192158755,"consumption_real":3.898158125619,"shortfall":0.2428537049729415,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.46754629916140866,"purchase_shortfall":0.0,"year":3,"closing_cash":0.38055743653603147,"closing_units":0.007053697630303581,"consumption_error":-0.24285370497294112,"cash_error":-0.5974942877468925,"units_error":-0.0051000022436280944},{"benefit":1.1140494037254416,"other_income":3.25716170540204,"consumption_nominal":3.495796499672462,"consumption_real":3.7792394591053644,"shortfall":0.2582934985422707,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.4566503356419891,"purchase_shortfall":0.0,"year":4,"closing_cash":0.5993217103490613,"closing_units":0.009522077822962983,"consumption_error":-0.2582934985422711,"cash_error":-0.3392007892046218,"units_error":-0.005100002243628093},{"benefit":1.3129740804272432,"other_income":2.8506744875581056,"consumption_nominal":3.326380299876226,"consumption_real":3.655362966896951,"shortfall":0.24090341131058732,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.44306642855551515,"purchase_shortfall":0.0,"year":5,"closing_cash":0.793523549902669,"closing_units":0.011956508749092187,"consumption_error":-0.24090341131058723,"cash_error":-0.09829737789403437,"units_error":-0.005100002243628091},{"benefit":1.484506298397796,"other_income":2.440700943359886,"consumption_nominal":3.1268899577810574,"consumption_real":3.4892334292835834,"shortfall":0.22579655980085656,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.4261700225769931,"purchase_shortfall":0.0,"year":6,"closing_cash":0.9656708113023005,"closing_units":0.014334281407247084,"consumption_error":-0.22579655980085622,"cash_error":0.12749918190682208,"units_error":-0.005100002243628093},{"benefit":1.6305397531614028,"other_income":2.02621385226266,"consumption_nominal":2.8989566962832103,"consumption_real":3.281837769377219,"shortfall":0.21212154859844662,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.40607742871747077,"purchase_shortfall":0.0,"year":7,"closing_cash":1.1173902917256822,"closing_units":0.016632832890553523,"consumption_error":-0.21212154859844645,"cash_error":0.339620730505268,"units_error":-0.005100002243628093},{"benefit":1.7528290149811794,"other_income":1.6063276527939723,"consumption_nominal":2.6434607235366268,"consumption_real":3.0334795188125225,"shortfall":0.1997802774610104,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.38287497774852,"purchase_shortfall":0.0,"year":8,"closing_cash":1.2502112582156872,"closing_units":0.0188296565333729,"consumption_error":-0.19978027746101024,"cash_error":0.539401007966278,"units_error":-0.005100002243628093},{"benefit":1.8530009007960357,"other_income":1.180289640162496,"consumption_nominal":2.3613068856031987,"consumption_real":2.744605197695101,"shortfall":0.18865460125947958,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.35664893262959285,"purchase_shortfall":0.0,"year":9,"closing_cash":1.3655459809414277,"closing_units":0.020902365761079955,"consumption_error":-0.18865460125947964,"cash_error":0.7280556092257581,"units_error":-0.005100002243628093},{"benefit":1.932556382704031,"other_income":0.7474743747707406,"consumption_nominal":2.053399797958548,"consumption_real":2.4157644681865267,"shortfall":0.1786278837687473,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.32748652703132264,"purchase_shortfall":0.0,"year":10,"closing_cash":1.4646904134263288,"closing_units":0.022828757096558322,"consumption_error":-0.17862788376874716,"cash_error":0.906683492994505,"units_error":-0.005100002243628096},{"benefit":1.9273383198567346,"other_income":0.775953396747842,"consumption_nominal":2.18039457252386,"consumption_real":2.5651700853221886,"shortfall":0.07256797242025864,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2450954558562518,"purchase_shortfall":0.0,"year":11,"closing_cash":1.5424921016507929,"closing_units":0.024270495072183332,"consumption_error":-0.07256797242025881,"cash_error":0.9792514654147632,"units_error":-0.005100002243628096},{"benefit":1.9244087844235476,"other_income":0.7896169300297031,"consumption_nominal":2.262623143007926,"consumption_real":2.6619095800093246,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.24898742192937307,"purchase_shortfall":0.0,"year":12,"closing_cash":1.544907251166745,"closing_units":0.025735126965885525,"consumption_error":0.0,"cash_error":0.9792514654147635,"units_error":-0.005100002243628096},{"benefit":1.9215999380022,"other_income":0.803020510441601,"consumption_nominal":2.272158403599421,"consumption_real":2.673127533646378,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2500782296965066,"purchase_shortfall":0.0,"year":13,"closing_cash":1.5472910663146187,"closing_units":0.027206175375864977,"consumption_error":0.0,"cash_error":0.9792514654147634,"units_error":-0.005100002243628096},{"benefit":1.918970818175585,"other_income":0.8157717537552496,"consumption_nominal":2.2812683147377504,"consumption_real":2.683845076162059,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25119677940850127,"purchase_shortfall":0.0,"year":14,"closing_cash":1.5495685440992009,"closing_units":0.028683803490032633,"consumption_error":0.0,"cash_error":0.9792514654147633,"units_error":-0.005100002243628096},{"benefit":1.9165065571517088,"other_income":0.827932357523236,"consumption_nominal":2.289995023207451,"consumption_real":2.6941117920087656,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25226221435006935,"purchase_shortfall":0.0,"year":15,"closing_cash":1.5517502212166248,"closing_units":0.030167698868562454,"consumption_error":0.0,"cash_error":0.979251465414762,"units_error":-0.005100002243628093},{"benefit":1.9141957900789381,"other_income":0.8395456292955297,"consumption_nominal":2.2983672774370207,"consumption_real":2.703961502867083,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25328107838005454,"purchase_shortfall":0.0,"year":16,"closing_cash":1.5538432847740173,"closing_units":0.03165758756491572,"consumption_error":0.0,"cash_error":0.9792514654147622,"units_error":-0.005100002243628089},{"benefit":1.9120281748528063,"other_income":0.8506509445028136,"consumption_nominal":2.306411207420058,"consumption_real":2.7134249499059506,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2542569294398025,"purchase_shortfall":0.0,"year":17,"closing_cash":1.5558542672697775,"closing_units":0.03315321656162044,"consumption_error":0.0,"cash_error":0.979251465414763,"units_error":-0.005100002243628089},{"benefit":1.9099943296422277,"other_income":0.8612838835402223,"consumption_nominal":2.314150391864205,"consumption_real":2.7225298727814176,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25519302520720855,"purchase_shortfall":0.0,"year":18,"closing_cash":1.5577890633808134,"closing_units":0.03465435200401578,"consumption_error":0.0,"cash_error":0.9792514654147622,"units_error":-0.005100002243628089},{"benefit":1.9080857205754094,"other_income":0.8714766934751959,"consumption_nominal":2.3216061726455446,"consumption_real":2.7313013795829937,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.2560922962097255,"purchase_shortfall":0.0,"year":19,"closing_cash":1.5596530085761486,"closing_units":0.0361607772758377,"consumption_error":0.0,"cash_error":0.9792514654147625,"units_error":-0.005100002243628089},{"benefit":1.906294566406713,"other_income":0.881258675195657,"consumption_nominal":2.328797917442138,"consumption_real":2.7397622558142802,"shortfall":0.0,"maintenance_paid":0.2,"maintenance_shortfall":0.0,"equity_purchase":0.25695738796108936,"purchase_shortfall":0.0,"year":20,"closing_cash":1.5614509447752916,"closing_units":0.03767229132266763,"consumption_error":0.0,"cash_error":0.979251465414757,"units_error":-0.005100002243628089}],"summary":{"months":240,"months_below_90pct_reference":185,"months_with_cash_shortfall":39,"total_nonhousing_shortfall":1.9811081691618369,"max_money_error":1.4210854715202004e-13,"max_reference_error":1.0018567037470723},"monthly_checkpoints":[["0001-01",0.0,0.36000000000000004,0.3339522345823574,0.34126505723744555,0.0,0.0,0.0,0.0,0.0,0.00938109875097598],["0001-12",0.3326964610980987,0.36000000000000004,0.3339522345823574,0.34126505723744555,0.0,0.0,0.44526964610981046,0.9981432962529271,0.0022751003815829735,0.0],["0002-01",0.0,0.3389535126424407,0.32228684597577406,0.3360336782685796,0.014682610093385284,0.0,0.0,0.0,0.0022751003815829735,0.0],["0002-02",0.0,0.3389535126424407,0.32228684597577406,0.3360336782685796,0.014682610093385284,0.0,0.0,0.0,0.0022751003815829735,0.0],["0002-03",0.0,0.3389535126424407,0.32228684597577406,0.3360336782685796,0.014682610093385284,0.0,0.0,0.0,0.0022751003815829735,0.0],["0002-04",0.0,0.3389535126424407,0.32228684597577406,0.3360336782685796,0.014682610093385284,0.0,0.0,0.0,0.0022751003815829735,0.0],["0002-05",0.0,0.3389535126424407,0.32228684597577406,0.3360336782685796,0.014682610093385284,0.0,0.0,0.0,0.0022751003815829735,0.0],["0002-06",0.0,0.3389535126424407,0.32228684597577406,0.3360336782685796,0.014682610093385284,0.0,0.0,0.0,0.0022751003815829735,0.0],["0002-07",0.0,0.3389535126424407,0.32228684597577406,0.3360336782685796,0.014682610093385284,0.0,0.0,0.0,0.0022751003815829735,0.0],["0002-08",0.0,0.3389535126424407,0.32228684597577406,0.3360336782685796,0.014682610093385284,0.0,0.0,0.0,0.0022751003815829735,0.0],["0002-09",0.0,0.3389535126424407,0.32228684597577406,0.3360336782685796,0.014682610093385284,0.0,0.0,0.0,0.0022751003815829735,0.0],["0002-10",0.0,0.3389535126424407,0.32228684597577406,0.3360336782685796,0.014682610093385284,0.0,0.0,0.0,0.0022751003815829735,0.0],["0002-11",0.0,0.3389535126424407,0.32228684597577406,0.3360336782685796,0.014682610093385284,0.0,0.0,0.0,0.0022751003815829735,0.0],["0002-12",0.6254839292128356,0.3389535126424407,0.33696945606915935,0.3513425608304031,0.0,0.0,0.4402409436318062,0.0,0.004570195348383859,0.17056037548764413],["0003-01",0.0,0.30510080987061844,0.3260172414276414,0.34634626110095845,0.0,0.0,0.0,0.0,0.004570195348383859,0.13297727726395453],["0003-05",0.0,0.30510080987061844,0.3086621257968375,0.32790895581188273,0.017355115630803886,0.0,0.0,0.0,0.004570195348383859,0.0],["0003-06",0.0,0.30510080987061844,0.2884341432039518,0.3064196440503875,0.037583098223689604,0.0,0.0,0.0,0.004570195348383859,0.0],["0003-07",0.0,0.30510080987061844,0.2884341432039518,0.3064196440503875,0.037583098223689604,0.0,0.0,0.0,0.004570195348383859,0.0],["0003-08",0.0,0.30510080987061844,0.2884341432039518,0.3064196440503875,0.037583098223689604,0.0,0.0,0.0,0.004570195348383859,0.0],["0003-09",0.0,0.30510080987061844,0.2884341432039518,0.3064196440503875,0.037583098223689604,0.0,0.0,0.0,0.004570195348383859,0.0],["0003-10",0.0,0.30510080987061844,0.2884341432039518,0.3064196440503875,0.037583098223689604,0.0,0.0,0.0,0.004570195348383859,0.0],["0003-11",0.0,0.30510080987061844,0.2884341432039518,0.3064196440503875,0.037583098223689604,0.0,0.0,0.0,0.004570195348383859,0.0],["0003-12",0.8856868339211298,0.30510080987061844,0.3260172414276414,0.34634626110095845,0.0,0.0,0.46754629916140866,0.0,0.007053697630303581,0.38055743653603147],["0004-01",0.0,0.27143014211683664,0.3128408331845611,0.3382063061454714,0.0,0.0,0.0,0.0,0.007053697630303581,0.3224800788016404],["0004-07",0.0,0.27143014211683664,0.2868567655798548,0.31011542224849165,0.025984067604706285,0.0,0.0,0.0,0.007053697630303581,0.0],["0004-08",0.0,0.27143014211683664,0.25476347545017,0.2754199734596432,0.0580773577343911,0.0,0.0,0.0,0.007053697630303581,0.0],["0004-09",0.0,0.27143014211683664,0.25476347545017,0.2754199734596432,0.0580773577343911,0.0,0.0,0.0,0.007053697630303581,0.0],["0004-10",0.0,0.27143014211683664,0.25476347545017,0.2754199734596432,0.0580773577343911,0.0,0.0,0.0,0.007053697630303581,0.0],["0004-11",0.0,0.27143014211683664,0.25476347545017,0.2754199734596432,0.0580773577343911,0.0,0.0,0.0,0.007053697630303581,0.0],["0004-12",1.1140494037254416,0.27143014211683664,0.3128408331845611,0.3382063061454714,0.0,0.0,0.4566503356419891,0.0,0.009522077822962983,0.5993217103490613],["0005-01",0.0,0.2375562072965088,0.2972736425989011,0.32667433252626493,0.0,0.0,0.0,0.0,0.009522077822962983,0.5229376083800024],["0005-08",0.0,0.2375562072965088,0.28552253719549064,0.31376102988515453,0.011751105403410456,0.0,0.0,0.0,0.009522077822962983,0.0],["0005-09",0.0,0.2375562072965088,0.22088954062984215,0.24273575893389246,0.07638410196905895,0.0,0.0,0.0,0.009522077822962983,0.0],["0005-10",0.0,0.2375562072965088,0.22088954062984215,0.24273575893389246,0.07638410196905895,0.0,0.0,0.0,0.009522077822962983,0.0],["0005-11",0.0,0.2375562072965088,0.22088954062984215,0.24273575893389246,0.07638410196905895,0.0,0.0,0.0,0.009522077822962983,0.0],["0005-12",1.3129740804272432,0.2375562072965088,0.2972736425989011,0.32667433252626493,0.0,0.0,0.44306642855551515,0.0,0.011956508749092187,0.793523549902669],["0006-01",0.0,0.2033917452799905,0.27939054313182615,0.31176627130590046,0.0,0.0,0.0,0.0,0.011956508749092187,0.7008580853841667],["0006-09",0.0,0.2033917452799905,0.23892491236797425,0.2666114901960228,0.0404656307638519,0.0,0.0,0.0,0.011956508749092187,0.0],["0006-10",0.0,0.2033917452799905,0.18672507861332382,0.20836274866722831,0.09266546451850233,0.0,0.0,0.0,0.011956508749092187,0.0],["0006-11",0.0,0.2033917452799905,0.18672507861332382,0.20836274866722831,0.09266546451850233,0.0,0.0,0.0,0.011956508749092187,0.0],["0006-12",1.484506298397796,0.2033917452799905,0.27939054313182615,0.31176627130590046,0.0,0.0,0.4261700225769931,0.0,0.014334281407247084,0.9656708113023005],["0007-01",0.0,0.16885115435522166,0.25925652040680475,0.293497947630345,0.0,0.0,0.0,0.0,0.014334281407247084,0.8585987785840506],["0007-10",0.0,0.16885115435522166,0.15420700452660788,0.1745739673886127,0.10504951588019687,0.0,0.0,0.0,0.014334281407247084,0.0],["0007-11",0.0,0.16885115435522166,0.152184487688555,0.17228432568515661,0.10707203271824975,0.0,0.0,0.0,0.014334281407247084,0.0],["0007-12",1.6305397531614028,0.16885115435522166,0.25925652040680475,0.293497947630345,0.0,0.0,0.40607742871747077,0.0,0.016632832890553523,1.1173902917256822],["0008-01",0.0,0.13386063773283102,0.23693675008313642,0.27189463124294344,0.0,0.0,0.0,0.0,0.016632832890553523,0.9976475127087101],["0008-10",0.0,0.13386063773283102,0.15689925163909807,0.18004832155306336,0.08003749844403835,0.0,0.0,0.0,0.016632832890553523,0.0],["0008-11",0.0,0.13386063773283102,0.11719397106616436,0.1344848848300247,0.11974277901697206,0.0,0.0,0.0,0.016632832890553523,0.0],["0008-12",1.7528290149811794,0.13386063773283102,0.23693675008313642,0.27189463124294344,0.0,0.0,0.38287497774852,0.0,0.0188296565333729,1.2502112582156872],["0009-01",0.0,0.09835747001354134,0.21249679057188986,0.24699025757854937,0.0,0.0,0.0,0.0,0.0188296565333729,1.119405270990672],["0009-10",0.0,0.09835747001354134,0.15464817653742546,0.17975138755853062,0.057848614034464396,0.0,0.0,0.0,0.0188296565333729,0.0],["0009-11",0.0,0.09835747001354134,0.08169080334687467,0.09495123435107679,0.13080598722501519,0.0,0.0,0.0,0.0188296565333729,0.0],["0009-12",1.8530009007960357,0.09835747001354134,0.21249679057188986,0.24699025757854937,0.0,0.0,0.35664893262959285,0.0,0.020902365761079955,1.3655459809414277],["0010-01",0.0,0.062289531230895055,0.18600230681060792,0.21882624330659756,0.0,0.0,0.0,0.0,0.020902365761079955,1.225166538695048],["0010-10",0.0,0.062289531230895055,0.14775386528824017,0.1738280768096943,0.038248441522367754,0.0,0.0,0.0,0.020902365761079955,0.0],["0010-11",0.0,0.062289531230895055,0.045622864564228385,0.053673958310856924,0.14037944224637955,0.0,0.0,0.0,0.020902365761079955,0.0],["0010-12",1.932556382704031,0.062289531230895055,0.18600230681060792,0.21882624330659756,0.0,0.0,0.32748652703132264,0.0,0.022828757096558322,1.4646904134263288],["0011-01",0.0,0.06466278306232016,0.18774687874534324,0.2208786808768744,0.0,0.0,0.0,0.0,0.022828757096558322,1.324939651076639],["0011-11",0.0,0.06466278306232016,0.1151789063250846,0.1355045956765701,0.07256797242025864,0.0,0.0,0.0,0.022828757096558322,0.0],["0011-12",1.9273383198567346,0.06466278306232016,0.18774687874534324,0.2208786808768744,0.0,0.0,0.2450954558562518,0.0,0.024270495072183332,1.5424921016507929],["0012-01",0.0,0.0658014108358086,0.18855192858399383,0.2218257983341104,0.0,0.0,0.0,0.0,0.024270495072183332,1.403074917235941],["0012-12",1.9244087844235476,0.0658014108358086,0.18855192858399383,0.2218257983341104,0.0,0.0,0.24898742192937307,0.0,0.025735126965885525,1.544907251166745],["0013-01",0.0,0.06691837587013343,0.1893465336332851,0.22276062780386482,0.0,0.0,0.0,0.0,0.025735126965885525,1.4058124267369267],["0013-12",1.9215999380022,0.06691837587013343,0.1893465336332851,0.22276062780386482,0.0,0.0,0.2500782296965066,0.0,0.027206175375864977,1.5472910663146187],["0014-01",0.0,0.06798097947960413,0.19010569289481252,0.22365375634683826,0.0,0.0,0.0,0.0,0.027206175375864977,1.4084996862327435],["0014-12",1.918970818175585,0.06798097947960413,0.19010569289481252,0.22365375634683826,0.0,0.0,0.25119677940850127,0.0,0.028683803490032633,1.5495685440992009],["0015-01",0.0,0.06899436312693634,0.1908329186006209,0.22450931600073049,0.0,0.0,0.0,0.0,0.028683803490032633,1.4110633219588495],["0015-12",1.9165065571517088,0.06899436312693634,0.1908329186006209,0.22450931600073049,0.0,0.0,0.25226221435006935,0.0,0.030167698868562454,1.5517502212166248],["0016-01",0.0,0.06996213577462747,0.19153060645308506,0.2253301252389236,0.0,0.0,0.0,0.0,0.030167698868562454,1.4135150838715005],["0016-12",1.9141957900789381,0.06996213577462747,0.19153060645308506,0.2253301252389236,0.0,0.0,0.25328107838005454,0.0,0.03165758756491572,1.5538432847740173],["0017-01",0.0,0.07088757870856781,0.19220093395167148,0.22611874582549588,0.0,0.0,0.0,0.0,0.03165758756491572,1.4158632628642471],["0017-12",1.9120281748528063,0.07088757870856781,0.19220093395167148,0.22611874582549588,0.0,0.0,0.2542569294398025,0.0,0.03315321656162044,1.5558542672697775],["0018-01",0.0,0.0717736569616852,0.19284586598868372,0.22687748939845145,0.0,0.0,0.0,0.0,0.03315321656162044,1.4181153915761122],["0018-12",1.9099943296422277,0.0717736569616852,0.19284586598868372,0.22687748939845145,0.0,0.0,0.25519302520720855,0.0,0.03465435200401578,1.5577890633808134],["0019-01",0.0,0.07262305778959965,0.19346718105379537,0.2276084482985828,0.0,0.0,0.0,0.0,0.03465435200401578,1.420278273449951],["0019-12",1.9080857205754094,0.07262305778959965,0.19346718105379537,0.2276084482985828,0.0,0.0,0.2560922962097255,0.0,0.0361607772758377,1.5596530085761486],["0020-01",0.0,0.07343822293297142,0.19406649312017818,0.22831352131785668,0.0,0.0,0.0,0.0,0.0361607772758377,1.4223580717222752],["0020-12",1.906294566406713,0.07343822293297142,0.19406649312017818,0.22831352131785668,0.0,0.0,0.25695738796108936,0.0,0.03767229132266763,1.5614509447752916]]}}}