{"version":78,"calibrated":false,"partially_data_anchored":true,"fully_calibrated":false,"causal_approved":false,"source_sha256":{"calibrated_credit_v78.py":"a141c73b70fa93dbc7679407fbfee4199e80cb9865933e4dc0bf172a3dda1cfb","calibrated_credit_ledger_v78.py":"2472fa958bc1090a83b51743de95c311e542aaae9d585e86a24ede8c3eaf6ef5","credit_ledger_v77.py":"5a2a3f5526deced577c42985e3e90eaed06c2fc5bf1f9e11ec4707d8ff5f38a8","housing_stress_v75.py":"8b6194f5ced86fb52155ab53349adb9f8930749fcac0647f0dc622a705ecc413","capital_feedback_v74.py":"13e3846f47b6b44610e805fffd3787c315f591e5e2d0233c0d376c0effd4e294","saving_asset_sensitivity_v73.py":"2b93da2794a6e73987f86cbd350e8ec4eb0d9e63a6e4117d7749eabebfd7e211","household_distribution_v72.py":"b7b9cf8bd0d5936f4583c873a4a13e2ee4dcdd515f0727abbfb870ea682ed192","coupled_thesis_v71.py":"84a86ee1cbc69d4388033321f4b7553aa9c079ea1c193ac106cdabc027caa724"},"group_columns":["id","consumption_real","consumption_index","real_wealth","mortgage","foreclosed"],"profiles":{"legacy":{"config":null,"fit":null,"status":"illustrative"},"anchor_20":{"config_by_tenure":{"mortgage_fixed":{"house_price":331.28901407987195,"mortgage":178.98159648212192,"rate":0.04769999999999999,"term":20,"rent":12.0,"maintenance":2.0},"mortgage_reset":{"house_price":323.50676921994415,"mortgage":174.77717511574104,"rate":0.0504925193780491,"term":20,"rent":12.0,"maintenance":2.0}},"fit_by_tenure":{"mortgage_fixed":{"reference_income":48.0,"observed":{"ltv":0.5402581699825713,"pti":0.2934,"fixed_unindexed_rate":0.04769999999999999},"model":{"ltv":0.5402581699825713,"pti":0.2934,"fixed_unindexed_rate":0.04769999999999999},"residual":{"ltv":0.0,"pti":0.0,"fixed_unindexed_rate":0.0},"rate_key":"fixed_unindexed_rate","fit_scope":"in-sample moment matching for one synthetic income-48 reference borrower; not population averages or out-of-sample validation"},"mortgage_reset":{"reference_income":48.0,"observed":{"ltv":0.5402581699825713,"pti":0.2934,"prime_unindexed_rate":0.0504925193780491},"model":{"ltv":0.5402581699825713,"pti":0.2934,"prime_unindexed_rate":0.0504925193780491},"residual":{"ltv":0.0,"pti":0.0,"prime_unindexed_rate":0.0},"rate_key":"prime_unindexed_rate","fit_scope":"in-sample moment matching for one synthetic income-48 reference borrower; not population averages or out-of-sample validation"}},"status":"partially_data_anchored"},"anchor_25":{"config_by_tenure":{"mortgage_fixed":{"house_price":376.01530059132307,"mortgage":203.14533818291466,"rate":0.04769999999999999,"term":25,"rent":12.0,"maintenance":2.0},"mortgage_reset":{"house_price":365.58767492201446,"mortgage":197.5117282215507,"rate":0.0504925193780491,"term":25,"rent":12.0,"maintenance":2.0}},"fit_by_tenure":{"mortgage_fixed":{"reference_income":48.0,"observed":{"ltv":0.5402581699825713,"pti":0.2934,"fixed_unindexed_rate":0.04769999999999999},"model":{"ltv":0.5402581699825713,"pti":0.29340000000000005,"fixed_unindexed_rate":0.04769999999999999},"residual":{"ltv":0.0,"pti":5.551115123125783e-17,"fixed_unindexed_rate":0.0},"rate_key":"fixed_unindexed_rate","fit_scope":"in-sample moment matching for one synthetic income-48 reference borrower; not population averages or out-of-sample validation"},"mortgage_reset":{"reference_income":48.0,"observed":{"ltv":0.5402581699825713,"pti":0.2934,"prime_unindexed_rate":0.0504925193780491},"model":{"ltv":0.5402581699825713,"pti":0.2934,"prime_unindexed_rate":0.0504925193780491},"residual":{"ltv":0.0,"pti":0.0,"prime_unindexed_rate":0.0},"rate_key":"prime_unindexed_rate","fit_scope":"in-sample moment matching for one synthetic income-48 reference borrower; not population averages or out-of-sample validation"}},"status":"partially_data_anchored"},"anchor_30":{"config_by_tenure":{"mortgage_fixed":{"house_price":411.44586918179823,"mortgage":222.28699233104672,"rate":0.04769999999999999,"term":30,"rent":12.0,"maintenance":2.0},"mortgage_reset":{"house_price":398.4819453079773,"mortgage":215.28312654318287,"rate":0.0504925193780491,"term":30,"rent":12.0,"maintenance":2.0}},"fit_by_tenure":{"mortgage_fixed":{"reference_income":48.0,"observed":{"ltv":0.5402581699825713,"pti":0.2934,"fixed_unindexed_rate":0.04769999999999999},"model":{"ltv":0.5402581699825713,"pti":0.2934,"fixed_unindexed_rate":0.04769999999999999},"residual":{"ltv":0.0,"pti":0.0,"fixed_unindexed_rate":0.0},"rate_key":"fixed_unindexed_rate","fit_scope":"in-sample moment matching for one synthetic income-48 reference borrower; not population averages or out-of-sample validation"},"mortgage_reset":{"reference_income":48.0,"observed":{"ltv":0.5402581699825713,"pti":0.2934,"prime_unindexed_rate":0.0504925193780491},"model":{"ltv":0.5402581699825713,"pti":0.29340000000000005,"prime_unindexed_rate":0.0504925193780491},"residual":{"ltv":0.0,"pti":5.551115123125783e-17,"prime_unindexed_rate":0.0},"rate_key":"prime_unindexed_rate","fit_scope":"in-sample moment matching for one synthetic income-48 reference borrower; not population averages or out-of-sample validation"}},"status":"partially_data_anchored"}},"source":{"version":78,"as_of":"2026-10-27","scope":"Israel synthetic reference loan, December 2025 anchors; partial calibration only","primary_source_url":"https://www.boi.org.il/media/vw2jr2rx/%D7%9E%D7%A8%D7%9B%D7%96-%D7%90%D7%99%D7%95%D7%A8%D7%99%D7%9D.xlsx","publication_url":"https://www.boi.org.il/roles/supervisionregulation/supervision-report_2025/","source_sha256":"0a9646d9d6e2d698740dc45d030f52b13d35a335f16e6ce5574730adc427a79e","method":"Direct XML extraction of numeric cached source cells; dates decoded with Excel 1900 epoch; no source workbook changes","observations":[{"id":"pti","value":0.2934,"unit":"fraction","date":"2025-12-01","sheet":"ה23","cell":"B4","date_cell":"A4","label":"שיעור החזר מהכנסה ממוצע","source_display_percent":29.34,"use":"calibration_target"},{"id":"ltv","value":0.5402581699825713,"unit":"fraction","date":"2025-12-01","sheet":"ה23","cell":"C4","date_cell":"A4","label":"שיעור מימון ממוצע","source_display_percent":54.02581699825713,"use":"calibration_target"},{"id":"fixed_unindexed_rate","value":0.04769999999999999,"unit":"fraction","date":"2025-12-01","sheet":"ה21","cell":"D4","date_cell":"A4","label":"ריבית קבועה לא־צמודה","source_display_percent":4.77,"use":"calibration_target"},{"id":"prime_unindexed_rate","value":0.0504925193780491,"unit":"fraction","date":"2025-12-01","sheet":"ה21","cell":"E4","date_cell":"A4","label":"ריבית משתנה לא־צמודה (פריים)","source_display_percent":5.04925193780491,"use":"calibration_target"},{"id":"housing_npl_stock","value":0.007059810788374043,"unit":"fraction","date":"2025-12-31","sheet":"ה25","cell":"C4","date_cell":"A4","label":"למטרת מגורים","source_display_percent":0.7059810788374042,"use":"validation_reference_only_not_PD"}],"blocked":["PD from NPL stock","default duration from 90-day classification","LGD from credit loss provision","household tenure weights from dwelling registry shares","causal automation elasticities from these housing data"]},"gates":{"mortgage_reference_moments_matched":true,"population_distribution_calibrated":false,"default_probability_calibrated":false,"loss_given_default_calibrated":false,"automation_causal_effect_calibrated":false,"out_of_sample_validated":false},"experiments":[{"mode":"external","tenure":"mortgage_fixed","stress":"stable","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,118.17929744263381,130.49151963747684,false],["displaced_free",29.240257492530688,89.26037553823595,114.96509577221492,130.49151963747684,false],["displaced_debt",20.49970557108794,80.20735876690026,-108.74016505370962,130.49151963747684,false],["owners",443.98453732525405,115.80191375202249,4837.184736426633,0.0,false]],"cumulative_loss":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,176.24943837286227,106.75647038299961,false],["displaced_free",14.500187705837769,44.26404932749355,160.46772266547126,106.75647038299964,false],["displaced_debt",5.545530843562053,21.69750098995627,-82.6348064466039,106.75647038299964,false],["owners",490.7030224206445,127.98722546182698,5269.709118017149,0.0,false]],"cumulative_loss":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,235.92000768443702,77.87915381893293,false],["displaced_free",14.327248013961608,43.7361243649218,202.4620833881816,77.87915381893295,false],["displaced_debt",5.348598538666962,20.926981629239673,-45.62837830021374,77.87915381893295,false],["owners",470.4315481933746,122.69993432273729,5535.433478283426,0.0,false]],"cumulative_loss":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,303.57502395383034,42.7454828077376,false],["displaced_free",14.07208532827117,42.95720108923273,251.6694645076886,42.745482807737616,false],["displaced_debt",5.114643558825604,20.011606969912656,-1.4031303900108918,42.745482807737616,false],["owners",451.4846558287486,117.75812619424852,5790.454247357002,0.0,false]],"cumulative_loss":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.654747433941054,108.84159096367418,108.78528750096507,130.49151963747684,false],["displaced_free",35.65474743394107,108.8415909636742,108.78528750096508,130.49151963747684,false],["displaced_debt",27.37960087381473,107.12570785786403,-95.59152049335533,130.49151963747684,false],["owners",353.45234040177223,92.18892550906948,4572.327911422072,0.0,false]],"cumulative_loss":0.0,"real_capital":254.70186909364372,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",36.86073602730397,112.52305631212062,152.75145285576627,106.75647038299961,false],["displaced_free",36.86073602730398,112.52305631212062,152.75145285576625,106.75647038299964,false],["displaced_debt",28.067606508824873,109.81760577852175,-56.40889663479642,106.75647038299964,false],["owners",335.7220452905794,87.56443539138746,4762.669863686369,0.0,false]],"cumulative_loss":0.0,"real_capital":312.8272589897703,"nominal_output":100.0,"money_error":0.0},{"year":15,"groups":[["workers",37.67904661042014,115.02107501029796,202.39379888236195,77.87915381893293,false],["displaced_free",37.67904661042015,115.02107501029796,202.39379888236195,77.87915381893295,false],["displaced_debt",28.622115766984336,111.98718440268944,-11.748891267516317,77.87915381893295,false],["owners",319.6246565917621,83.36584678971369,4943.777354275264,0.0,false]],"cumulative_loss":0.0,"real_capital":375.11788540666436,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",38.22785904319361,116.69640922587135,258.6533576570562,42.7454828077376,false],["displaced_free",38.22785904319362,116.69640922587135,258.65335765705623,42.745482807737616,false],["displaced_debt",29.087293119832907,113.80724209575133,39.44432124289822,42.745482807737616,false],["owners",303.8234899616995,79.24452007347408,5116.090406757978,0.0,false]],"cumulative_loss":0.0,"real_capital":442.4761589257326,"nominal_output":100.0,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"stable","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.287665911330514,122.84601739289693,240.19366673191524,148.47815051741648,false],["displaced_free",24.591454609703497,85.60958008079163,236.9824690792749,148.47815051741648,false],["displaced_debt",15.918177278151244,73.95163083017073,13.28610213795287,148.47815051741648,false],["owners",463.9188273753422,114.84471961170755,5276.175415775192,0.0,false]],"cumulative_loss":0.0,"real_capital":269.05715857858496,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",39.73967109373068,138.3446652049867,321.44108296640354,109.9716879321463,false],["displaced_free",9.061688025977894,31.546214692846863,305.7162471271396,109.9716879321463,false],["displaced_debt",0.23888483631677374,1.109795607721461,62.60641405772489,109.9716879321463,false],["owners",509.162842582381,126.04503297246765,5738.848842065698,0.0,false]],"cumulative_loss":0.0,"real_capital":352.32502353497796,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",40.641999001313664,141.48591546811176,401.02998989524184,61.36250251268736,false],["displaced_free",8.575143580462553,29.852420391847104,367.7936839908216,61.36250251268736,false],["displaced_debt",0.0,0.0,119.44606073791917,61.36250251268736,false],["owners",482.70087118597513,119.49427989657559,6012.918330779872,0.0,false]],"cumulative_loss":0.0,"real_capital":447.33591561096983,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":20,"groups":[["workers",41.106519033459556,143.10303676175954,495.9708236565113,7.61295788314393e-15,false],["displaced_free",8.051538016606857,28.02960620045053,444.5723668066516,8.881784197001252e-15,false],["displaced_debt",0.0,0.0,188.6052604367469,8.881784197001252e-15,false],["owners",453.9000361608684,112.36453299288864,6271.649677655095,0.0,false]],"cumulative_loss":0.0,"real_capital":554.2614221828466,"nominal_output":102.00000000000001,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.45586624259938,109.50647462081751,219.82112667348233,148.47815051741648,false],["displaced_free",31.455866242599388,109.50647462081756,219.82112667348227,148.47815051741648,false],["displaced_debt",23.251527782188543,108.02043278824249,15.456557312895214,148.47815051741648,false],["owners",371.17687206170103,91.88612594027781,4974.94248241208,0.0,false]],"cumulative_loss":0.0,"real_capital":263.6077912314114,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",32.33033545178463,112.5507411345353,276.1140260857681,109.9716879321463,false],["displaced_free",32.33033545178465,112.55074113453536,276.1140260857681,109.9716879321463,false],["displaced_debt",23.7473933407296,110.32409269137456,67.0520606677475,109.9716879321463,false],["owners",349.48486918066504,86.51619516427728,5173.906130699629,0.0,false]],"cumulative_loss":0.0,"real_capital":333.69802592548024,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":15,"groups":[["workers",32.84826714907674,114.35380304443197,342.86993033785564,61.36250251268736,false],["displaced_free",32.84826714907675,114.353803044432,342.8699303378557,61.36250251268736,false],["displaced_debt",24.13090038435385,112.10576472676505,128.9860314360032,61.36250251268736,false],["owners",327.03185055496573,80.9578722932406,5360.659327812291,0.0,false]],"cumulative_loss":0.0,"real_capital":411.97146611524204,"nominal_output":100.0,"money_error":-7.815970093361102e-14},{"year":20,"groups":[["workers",33.12394498780545,115.31351300814563,422.58237354733006,7.61295788314393e-15,false],["displaced_free",33.12394498780545,115.31351300814565,422.5823735473302,8.881784197001252e-15,false],["displaced_debt",24.440276308130635,113.54304323567365,203.86044075800947,8.881784197001252e-15,false],["owners",301.8878354511602,74.73338388252824,5534.1216431672565,0.0,false]],"cumulative_loss":0.0,"real_capital":500.57509315051885,"nominal_output":100.0,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"stable","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.35371659025434,123.07595787329817,255.84022309716443,178.981596482122,false],["displaced_free",24.651217584837426,85.81763134440317,252.62782893295545,178.98159648212203,false],["displaced_debt",15.95543738423022,74.12473140326378,28.925240251666104,178.98159648212203,false],["owners",475.72102903225084,115.10606979404274,5572.459718412434,0.0,false]],"cumulative_loss":0.0,"real_capital":263.59761957643605,"nominal_output":102.375,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",39.95537044682785,139.09557365409736,328.8614168224519,148.47815051741654,false],["displaced_free",9.217507535484904,32.0886650272824,313.11679098343257,148.47815051741657,false],["displaced_debt",0.3521027014218947,1.6357757885758342,69.98029531407464,148.47815051741657,false],["owners",524.0902434408097,126.80954689473056,6069.723910556868,0.0,false]],"cumulative_loss":0.0,"real_capital":339.42190737013846,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",41.00586637069771,142.7526373108196,396.7342093941056,109.97168793214634,false],["displaced_free",8.783114495199458,30.576424033039576,363.4134794954262,109.97168793214637,false],["displaced_debt",0.0,0.0,115.28716496649886,109.97168793214637,false],["owners",500.8825958106316,121.19419473485422,6353.124374285875,0.0,false]],"cumulative_loss":0.0,"real_capital":424.83326435963886,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",41.608154033335936,144.8493654102609,476.9198112330188,61.362502512687385,false],["displaced_free",8.305163467712331,28.912545770782963,425.3197785369345,61.36250251268739,false],["displaced_debt",0.0,0.0,170.51010680143062,61.36250251268739,false],["owners",476.54201049215357,115.30471552012179,6623.380256447431,0.0,false]],"cumulative_loss":0.0,"real_capital":519.7016979506774,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.502501239600914,109.66882380160958,234.05640640342907,178.981596482122,false],["displaced_free",31.502501239600925,109.66882380160962,234.0564064034291,178.98159648212203,false],["displaced_debt",23.27357178259473,108.12284336902522,29.68549146142273,178.98159648212203,false],["owners",382.03078542171784,92.43665839132804,5242.742571000796,0.0,false]],"cumulative_loss":0.0,"real_capital":258.4726307776421,"nominal_output":100.0,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",32.45379945382421,112.98055309716446,282.39727939052386,148.47815051741654,false],["displaced_free",32.45379945382422,112.98055309716447,282.39727939052386,148.47815051741657,false],["displaced_debt",23.80039969167689,110.57034614291061,73.30045758646558,148.47815051741657,false],["owners",362.6445344624141,87.74593626683863,5448.478533293108,0.0,false]],"cumulative_loss":0.0,"real_capital":322.0804220090535,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":15,"groups":[["workers",33.0537353395814,115.06909401799332,339.1463930658504,109.97168793214634,false],["displaced_free",33.05373533958141,115.06909401799334,339.1463930658504,109.97168793214637,false],["displaced_debt",24.215090047043315,112.4968875762054,125.17159804873035,109.97168793214637,false],["owners",343.2299733719771,83.0483641867424,5643.51683036892,0.0,false]],"cumulative_loss":0.0,"real_capital":392.17065670312235,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":20,"groups":[["workers",33.40828122220254,116.30336521554145,406.246208888038,61.362502512687385,false],["displaced_free",33.40828122220255,116.30336521554146,406.2462088880381,61.36250251268739,false],["displaced_debt",24.55382281549974,114.07055020134491,187.34935489234738,61.36250251268739,false],["owners",322.12881553881346,77.94270099749839,5827.27494884542,0.0,false]],"cumulative_loss":0.0,"real_capital":470.44409689288415,"nominal_output":100.0,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":6.394884621840902e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"stable","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.407727741170156,123.26398546349039,268.235175637001,203.1453381829147,false],["displaced_free",24.700077250504155,85.98772520533997,265.0218062515497,203.1453381829147,false],["displaced_debt",15.985918810190547,74.26634002593504,41.31418357605925,203.1453381829147,false],["owners",485.05601216459826,115.30146857567031,5807.15698619611,0.0,false]],"cumulative_loss":0.0,"real_capital":259.27276754476816,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",40.137542005285866,139.72976267909718,334.7436187299104,178.98159648212203,false],["displaced_free",9.3489304724394,32.54618421938499,318.9823900275037,178.98159648212206,false],["displaced_debt",0.4478905171302848,2.0807805816194516,75.82388477442358,178.98159648212206,false],["owners",535.8219933512177,127.36892478218319,6331.791404838581,0.0,false]],"cumulative_loss":0.0,"real_capital":329.20051905541294,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",41.32244309537383,143.85472748372797,393.3469476208005,148.47815051741657,false],["displaced_free",8.960506555430308,31.193974317358144,359.95339870582285,148.47815051741662,false],["displaced_debt",0.05826625781037986,0.27068958412487304,111.84477533802087,148.47815051741662,false],["owners",515.0715723246541,122.43639336741047,6622.491394318215,0.0,false]],"cumulative_loss":0.0,"real_capital":406.992038151191,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",42.056164384746126,146.40901198931854,461.8669607258962,109.97168793214635,false],["displaced_free",8.528170928660405,29.68889574233425,410.0881494914332,109.97168793214641,false],["displaced_debt",0.0,0.0,156.06764076654125,109.97168793214641,false],["owners",494.08861641251025,117.44858665838294,6901.701948329313,0.0,false]],"cumulative_loss":0.0,"real_capital":492.3128643472808,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.54058768716081,109.80141314348144,245.33332632746234,203.1453381829147,false],["displaced_free",31.540587687160812,109.80141314348144,245.3333263274624,203.1453381829147,false],["displaced_debt",23.29157597740964,108.20648608421064,40.95726159721636,203.1453381829147,false],["owners",390.61917572157444,92.85312105199078,5454.882218200935,0.0,false]],"cumulative_loss":0.0,"real_capital":254.404739859987,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",32.55771369652983,113.34230700003981,287.37699883717636,178.98159648212203,false],["displaced_free",32.55771369652984,113.34230700003981,287.37699883717636,178.98159648212206,false],["displaced_debt",23.84499945900678,110.77754483601849,78.25125524124964,178.98159648212206,false],["owners",373.01765808987454,88.66910769848373,5665.965152255612,0.0,false]],"cumulative_loss":0.0,"real_capital":312.87737063762904,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",33.23141822849029,115.68765675649153,336.20526102860185,148.47815051741657,false],["displaced_free",33.2314182284903,115.68765675649153,336.20526102860197,148.47815051741662,false],["displaced_debt",24.287821413650853,112.834778220288,122.15351859568155,148.47815051741662,false],["owners",355.9361625431115,84.60870751248991,5867.51470368389,0.0,false]],"cumulative_loss":0.0,"real_capital":376.48516186904044,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",33.66053765042425,117.18153884274201,393.32599131301674,109.97168793214635,false],["displaced_free",33.66053765042425,117.18153884274203,393.3259913130169,109.97168793214641,false],["displaced_debt",24.654365386408628,114.53764432629706,174.2782688135877,109.97168793214641,false],["owners",337.93627954586907,80.3299997102495,6059.326458131354,0.0,false]],"cumulative_loss":0.0,"real_capital":446.5753965631093,"nominal_output":100.0,"money_error":-7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"rate_shock","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,85.21226447560082,130.49151963747684,false],["displaced_free",29.240257492530688,89.26037553823595,81.99806280518196,130.49151963747684,false],["displaced_debt",20.49970557108794,80.20735876690026,-141.70719802074257,130.49151963747684,false],["owners",443.98453732525405,115.80191375202249,4804.217703459601,0.0,false]],"cumulative_loss":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,105.66120307874462,106.75647038299961,false],["displaced_free",14.500187705837769,44.26404932749355,89.87948737135365,106.75647038299964,false],["displaced_debt",5.545530843562053,21.69750098995627,-153.22304174072156,106.75647038299964,false],["owners",490.7030224206445,127.98722546182698,5199.120882723031,0.0,false]],"cumulative_loss":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,165.33177239031934,77.87915381893293,false],["displaced_free",14.327248013961608,43.7361243649218,131.873848094064,77.87915381893295,false],["displaced_debt",5.348598538666962,20.926981629239673,-116.21661359433136,77.87915381893295,false],["owners",470.4315481933746,122.69993432273729,5464.845242989309,0.0,false]],"cumulative_loss":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,232.98678865971272,42.7454828077376,false],["displaced_free",14.07208532827117,42.95720108923273,181.08122921357094,42.745482807737616,false],["displaced_debt",5.114643558825604,20.011606969912656,-71.99136568412858,42.745482807737616,false],["owners",451.4846558287486,117.75812619424852,5719.866012062884,0.0,false]],"cumulative_loss":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.654747433941054,108.84159096367418,78.78528750096507,130.49151963747684,false],["displaced_free",35.65474743394107,108.8415909636742,78.78528750096508,130.49151963747684,false],["displaced_debt",27.37960087381473,107.12570785786403,-125.59152049335533,130.49151963747684,false],["owners",353.45234040177223,92.18892550906948,4542.327911422072,0.0,false]],"cumulative_loss":0.0,"real_capital":254.70186909364372,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",36.86073602730397,112.52305631212062,92.75145285576627,106.75647038299961,false],["displaced_free",36.86073602730398,112.52305631212062,92.75145285576625,106.75647038299964,false],["displaced_debt",28.067606508824873,109.81760577852175,-116.40889663479642,106.75647038299964,false],["owners",335.7220452905794,87.56443539138746,4702.669863686369,0.0,false]],"cumulative_loss":0.0,"real_capital":312.8272589897703,"nominal_output":100.0,"money_error":0.0},{"year":15,"groups":[["workers",37.67904661042014,115.02107501029796,142.39379888236192,77.87915381893293,false],["displaced_free",37.67904661042015,115.02107501029796,142.393798882362,77.87915381893295,false],["displaced_debt",28.622115766984336,111.98718440268944,-71.7488912675163,77.87915381893295,false],["owners",319.6246565917621,83.36584678971369,4883.777354275264,0.0,false]],"cumulative_loss":0.0,"real_capital":375.11788540666436,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",38.22785904319361,116.69640922587135,198.65335765705618,42.7454828077376,false],["displaced_free",38.22785904319362,116.69640922587135,198.65335765705626,42.745482807737616,false],["displaced_debt",29.087293119832907,113.80724209575133,-20.55567875710178,42.745482807737616,false],["owners",303.8234899616995,79.24452007347408,5056.090406757978,0.0,false]],"cumulative_loss":0.0,"real_capital":442.4761589257326,"nominal_output":100.0,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"rate_shock","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.287665911330514,122.84601739289693,185.58558748798032,148.47815051741648,false],["displaced_free",24.591454609703497,85.60958008079163,182.37438983533997,148.47815051741648,false],["displaced_debt",15.918177278151244,73.95163083017073,-41.3219771059821,148.47815051741648,false],["owners",463.9188273753422,114.84471961170755,5221.567336531258,0.0,false]],"cumulative_loss":0.0,"real_capital":269.05715857858496,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",39.73967109373068,138.3446652049867,204.51554858527217,109.9716879321463,false],["displaced_free",9.061688025977894,31.546214692846863,188.79071274600832,109.9716879321463,false],["displaced_debt",0.23888483631677374,1.109795607721461,-54.319120323406345,109.9716879321463,false],["owners",509.162842582381,126.04503297246765,5621.923307684567,0.0,false]],"cumulative_loss":0.0,"real_capital":352.32502353497796,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",40.641999001313664,141.48591546811176,284.1044555141105,61.36250251268736,false],["displaced_free",8.575143580462553,29.852420391847104,250.86814960969036,61.36250251268736,false],["displaced_debt",0.0,0.0,2.5205263567879066,61.36250251268736,false],["owners",482.70087118597513,119.49427989657559,5895.992796398741,0.0,false]],"cumulative_loss":0.0,"real_capital":447.33591561096983,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":20,"groups":[["workers",41.106519033459556,143.10303676175954,379.04528927538007,7.61295788314393e-15,false],["displaced_free",8.051538016606857,28.02960620045053,327.64683242552036,8.881784197001252e-15,false],["displaced_debt",0.0,0.0,71.67972605561563,8.881784197001252e-15,false],["owners",453.9000361608684,112.36453299288864,6154.724143273964,0.0,false]],"cumulative_loss":0.0,"real_capital":554.2614221828466,"nominal_output":102.00000000000001,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.45586624259938,109.50647462081751,170.12777456150152,148.47815051741648,false],["displaced_free",31.455866242599388,109.50647462081756,170.1277745615015,148.47815051741648,false],["displaced_debt",23.251527782188543,108.02043278824249,-34.23679479908554,148.47815051741648,false],["owners",371.17687206170103,91.88612594027781,4925.249130300099,0.0,false]],"cumulative_loss":0.0,"real_capital":263.6077912314114,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",32.33033545178463,112.5507411345353,176.7273218618065,109.9716879321463,false],["displaced_free",32.33033545178465,112.55074113453536,176.72732186180653,109.9716879321463,false],["displaced_debt",23.7473933407296,110.32409269137456,-32.334643556214054,109.9716879321463,false],["owners",349.48486918066504,86.51619516427728,5074.519426475667,0.0,false]],"cumulative_loss":0.0,"real_capital":333.69802592548024,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":15,"groups":[["workers",32.84826714907674,114.35380304443197,243.48322611389406,61.36250251268736,false],["displaced_free",32.84826714907675,114.353803044432,243.48322611389415,61.36250251268736,false],["displaced_debt",24.13090038435385,112.10576472676505,29.59932721204165,61.36250251268736,false],["owners",327.03185055496573,80.9578722932406,5261.272623588329,0.0,false]],"cumulative_loss":0.0,"real_capital":411.97146611524204,"nominal_output":100.0,"money_error":-7.815970093361102e-14},{"year":20,"groups":[["workers",33.12394498780545,115.31351300814563,323.1956693233685,7.61295788314393e-15,false],["displaced_free",33.12394498780545,115.31351300814565,323.1956693233686,8.881784197001252e-15,false],["displaced_debt",24.440276308130635,113.54304323567365,104.47373653404796,8.881784197001252e-15,false],["owners",301.8878354511602,74.73338388252824,5434.734938943295,0.0,false]],"cumulative_loss":0.0,"real_capital":500.57509315051885,"nominal_output":100.0,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"rate_shock","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.35371659025434,123.07595787329817,193.8596790436497,178.981596482122,false],["displaced_free",24.651217584837426,85.81763134440317,190.6472848794407,178.98159648212203,false],["displaced_debt",15.95543738423022,74.12473140326378,-33.0553038018487,178.98159648212203,false],["owners",475.72102903225084,115.10606979404274,5510.479174358919,0.0,false]],"cumulative_loss":0.0,"real_capital":263.59761957643605,"nominal_output":102.375,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",39.95537044682785,139.09557365409736,196.15013426080836,148.47815051741654,false],["displaced_free",9.217507535484904,32.0886650272824,180.40550842178914,148.47815051741657,false],["displaced_debt",0.3521027014218947,1.6357757885758342,-62.73098724756883,148.47815051741657,false],["owners",524.0902434408097,126.80954689473056,5937.012627995225,0.0,false]],"cumulative_loss":0.0,"real_capital":339.42190737013846,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",41.00586637069771,142.7526373108196,264.02292683246213,109.97168793214634,false],["displaced_free",8.783114495199458,30.576424033039576,230.7021969337827,109.97168793214637,false],["displaced_debt",0.0,0.0,-17.424117595144605,109.97168793214637,false],["owners",500.8825958106316,121.19419473485422,6220.413091724234,0.0,false]],"cumulative_loss":0.0,"real_capital":424.83326435963886,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",41.608154033335936,144.8493654102609,344.20852867137523,61.362502512687385,false],["displaced_free",8.305163467712331,28.912545770782963,292.6084959752911,61.36250251268739,false],["displaced_debt",0.0,0.0,37.79882423978716,61.36250251268739,false],["owners",476.54201049215357,115.30471552012179,6490.668973885789,0.0,false]],"cumulative_loss":0.0,"real_capital":519.7016979506774,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.502501239600914,109.66882380160958,177.6541113147306,178.981596482122,false],["displaced_free",31.502501239600925,109.66882380160962,177.65411131473064,178.98159648212203,false],["displaced_debt",23.27357178259473,108.12284336902522,-26.71680362727571,178.98159648212203,false],["owners",382.03078542171784,92.43665839132804,5186.340275912098,0.0,false]],"cumulative_loss":0.0,"real_capital":258.4726307776421,"nominal_output":100.0,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",32.45379945382421,112.98055309716446,169.59268921312687,148.47815051741654,false],["displaced_free",32.45379945382422,112.98055309716447,169.59268921312693,148.47815051741657,false],["displaced_debt",23.80039969167689,110.57034614291061,-39.504132590931334,148.47815051741657,false],["owners",362.6445344624141,87.74593626683863,5335.673943115712,0.0,false]],"cumulative_loss":0.0,"real_capital":322.0804220090535,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":15,"groups":[["workers",33.0537353395814,115.06909401799332,226.34180288845343,109.97168793214634,false],["displaced_free",33.05373533958141,115.06909401799334,226.3418028884535,109.97168793214637,false],["displaced_debt",24.215090047043315,112.4968875762054,12.367007871333406,109.97168793214637,false],["owners",343.2299733719771,83.0483641867424,5530.712240191524,0.0,false]],"cumulative_loss":0.0,"real_capital":392.17065670312235,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":20,"groups":[["workers",33.40828122220254,116.30336521554145,293.44161871064114,61.362502512687385,false],["displaced_free",33.40828122220255,116.30336521554146,293.4416187106412,61.36250251268739,false],["displaced_debt",24.55382281549974,114.07055020134491,74.54476471495042,61.36250251268739,false],["owners",322.12881553881346,77.94270099749839,5714.4703586680225,0.0,false]],"cumulative_loss":0.0,"real_capital":470.44409689288415,"nominal_output":100.0,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":6.394884621840902e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"rate_shock","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.407727741170156,123.26398546349039,200.4144279696717,203.1453381829147,false],["displaced_free",24.700077250504155,85.98772520533997,197.20105858422036,203.1453381829147,false],["displaced_debt",15.985918810190547,74.26634002593504,-26.506564091270125,203.1453381829147,false],["owners",485.05601216459826,115.30146857567031,5739.336238528782,0.0,false]],"cumulative_loss":0.0,"real_capital":259.27276754476816,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",40.137542005285866,139.72976267909718,189.52742960692277,178.98159648212203,false],["displaced_free",9.3489304724394,32.54618421938499,173.766200904516,178.98159648212206,false],["displaced_debt",0.4478905171302848,2.0807805816194516,-69.39230434856407,178.98159648212206,false],["owners",535.8219933512177,127.36892478218319,6186.575215715595,0.0,false]],"cumulative_loss":0.0,"real_capital":329.20051905541294,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",41.32244309537383,143.85472748372797,248.13075849781293,148.47815051741657,false],["displaced_free",8.960506555430308,31.193974317358144,214.7372095828352,148.47815051741662,false],["displaced_debt",0.05826625781037986,0.27068958412487304,-33.37141378496678,148.47815051741662,false],["owners",515.0715723246541,122.43639336741047,6477.275205195228,0.0,false]],"cumulative_loss":0.0,"real_capital":406.992038151191,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",42.056164384746126,146.40901198931854,316.6507716029085,109.97168793214635,false],["displaced_free",8.528170928660405,29.68889574233425,264.8719603684455,109.97168793214641,false],["displaced_debt",0.0,0.0,10.851451643553599,109.97168793214641,false],["owners",494.08861641251025,117.44858665838294,6756.485759206327,0.0,false]],"cumulative_loss":0.0,"real_capital":492.3128643472808,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.54058768716081,109.80141314348144,183.61644595019266,203.1453381829147,false],["displaced_free",31.540587687160812,109.80141314348144,183.61644595019266,203.1453381829147,false],["displaced_debt",23.29157597740964,108.20648608421064,-20.759618780053373,203.1453381829147,false],["owners",390.61917572157444,92.85312105199078,5393.165337823667,0.0,false]],"cumulative_loss":0.0,"real_capital":254.404739859987,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",32.55771369652983,113.34230700003981,163.94323808263687,178.98159648212203,false],["displaced_free",32.55771369652984,113.34230700003981,163.94323808263687,178.98159648212206,false],["displaced_debt",23.84499945900678,110.77754483601849,-45.18250551328986,178.98159648212206,false],["owners",373.01765808987454,88.66910769848373,5542.531391501073,0.0,false]],"cumulative_loss":0.0,"real_capital":312.87737063762904,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",33.23141822849029,115.68765675649153,212.77150027406242,148.47815051741657,false],["displaced_free",33.2314182284903,115.68765675649153,212.77150027406245,148.47815051741662,false],["displaced_debt",24.287821413650853,112.834778220288,-1.280242158857945,148.47815051741662,false],["owners",355.9361625431115,84.60870751248991,5744.08094292935,0.0,false]],"cumulative_loss":0.0,"real_capital":376.48516186904044,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",33.66053765042425,117.18153884274201,269.8922305584773,109.97168793214635,false],["displaced_free",33.66053765042425,117.18153884274203,269.89223055847737,109.97168793214641,false],["displaced_debt",24.654365386408628,114.53764432629706,50.84450805904822,109.97168793214641,false],["owners",337.93627954586907,80.3299997102495,5935.892697376814,0.0,false]],"cumulative_loss":0.0,"real_capital":446.5753965631093,"nominal_output":100.0,"money_error":-7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"credit_stress","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,52.245231508567876,130.49151963747684,false],["displaced_free",29.240257492530688,89.26037553823595,49.03102983814899,130.49151963747684,false],["displaced_debt",20.49970557108794,80.20735876690026,-174.67423098777553,130.49151963747684,false],["owners",443.98453732525405,115.80191375202249,4771.250670492567,0.0,false]],"cumulative_loss":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,35.07296778462696,106.75647038299961,false],["displaced_free",14.500187705837769,44.26404932749355,19.291252077236003,106.75647038299964,false],["displaced_debt",5.545530843562053,21.69750098995627,-223.8112770348392,106.75647038299964,false],["owners",490.7030224206445,127.98722546182698,5128.532647428914,0.0,false]],"cumulative_loss":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,94.74353709620172,77.87915381893293,false],["displaced_free",14.327248013961608,43.7361243649218,61.28561279994632,77.87915381893295,false],["displaced_debt",5.348598538666962,20.926981629239673,-186.80484888844902,77.87915381893295,false],["owners",470.4315481933746,122.69993432273729,5394.257007695191,0.0,false]],"cumulative_loss":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,162.398553365595,42.7454828077376,false],["displaced_free",14.07208532827117,42.95720108923273,110.49299391945327,42.745482807737616,false],["displaced_debt",5.114643558825604,20.011606969912656,-142.57960097824622,42.745482807737616,false],["owners",451.4846558287486,117.75812619424852,5649.277776768766,0.0,false]],"cumulative_loss":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.654747433941054,108.84159096367418,48.78528750096509,130.49151963747684,false],["displaced_free",35.65474743394107,108.8415909636742,48.78528750096508,130.49151963747684,false],["displaced_debt",27.37960087381473,107.12570785786403,-155.59152049335532,130.49151963747684,false],["owners",353.45234040177223,92.18892550906948,4512.327911422072,0.0,false]],"cumulative_loss":0.0,"real_capital":254.70186909364372,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",36.86073602730397,112.52305631212062,32.751452855766274,106.75647038299961,false],["displaced_free",36.86073602730398,112.52305631212062,32.751452855766274,106.75647038299964,false],["displaced_debt",28.067606508824873,109.81760577852175,-176.4088966347964,106.75647038299964,false],["owners",335.7220452905794,87.56443539138746,4642.669863686369,0.0,false]],"cumulative_loss":0.0,"real_capital":312.8272589897703,"nominal_output":100.0,"money_error":0.0},{"year":15,"groups":[["workers",37.67904661042014,115.02107501029796,82.39379888236193,77.87915381893293,false],["displaced_free",37.67904661042015,115.02107501029796,82.393798882362,77.87915381893295,false],["displaced_debt",28.622115766984336,111.98718440268944,-131.74889126751629,77.87915381893295,false],["owners",319.6246565917621,83.36584678971369,4823.777354275264,0.0,false]],"cumulative_loss":0.0,"real_capital":375.11788540666436,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",38.22785904319361,116.69640922587135,138.65335765705618,42.7454828077376,false],["displaced_free",38.22785904319362,116.69640922587135,138.65335765705626,42.745482807737616,false],["displaced_debt",29.087293119832907,113.80724209575133,-80.55567875710179,42.745482807737616,false],["owners",303.8234899616995,79.24452007347408,4996.090406757978,0.0,false]],"cumulative_loss":0.0,"real_capital":442.4761589257326,"nominal_output":100.0,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"credit_stress","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.287665911330514,122.84601739289693,130.97750824404537,148.47815051741648,false],["displaced_free",24.591454609703497,85.60958008079163,127.76631059140506,148.47815051741648,false],["displaced_debt",15.918177278151244,73.95163083017073,-95.93005634991702,148.47815051741648,false],["owners",463.9188273753422,114.84471961170755,5166.9592572873225,0.0,false]],"cumulative_loss":0.0,"real_capital":269.05715857858496,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",39.73967109373068,138.3446652049867,87.59001420414094,109.9716879321463,false],["displaced_free",9.061688025977894,31.546214692846863,71.86517836487707,109.9716879321463,false],["displaced_debt",0.23888483631677374,1.109795607721461,-171.2446547045376,109.9716879321463,false],["owners",509.162842582381,126.04503297246765,5504.997773303435,0.0,false]],"cumulative_loss":0.0,"real_capital":352.32502353497796,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",40.641999001313664,141.48591546811176,167.17892113297918,61.36250251268736,false],["displaced_free",8.575143580462553,29.852420391847104,133.94261522855913,61.36250251268736,false],["displaced_debt",0.0,0.0,-114.4050080243434,61.36250251268736,false],["owners",482.70087118597513,119.49427989657559,5779.067262017609,0.0,false]],"cumulative_loss":0.0,"real_capital":447.33591561096983,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":20,"groups":[["workers",41.106519033459556,143.10303676175954,262.11975489424884,7.61295788314393e-15,false],["displaced_free",8.051538016606857,28.02960620045053,210.72129804438913,8.881784197001252e-15,false],["displaced_debt",0.0,0.0,-45.245808325515604,8.881784197001252e-15,false],["owners",453.9000361608684,112.36453299288864,6037.798608892832,0.0,false]],"cumulative_loss":0.0,"real_capital":554.2614221828466,"nominal_output":102.00000000000001,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.45586624259938,109.50647462081751,120.4344224495207,148.47815051741648,false],["displaced_free",31.455866242599388,109.50647462081756,120.43442244952075,148.47815051741648,false],["displaced_debt",23.251527782188543,108.02043278824249,-83.93014691106632,148.47815051741648,false],["owners",371.17687206170103,91.88612594027781,4875.555778188118,0.0,false]],"cumulative_loss":0.0,"real_capital":263.6077912314114,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",32.33033545178463,112.5507411345353,77.34061763784491,109.9716879321463,false],["displaced_free",32.33033545178465,112.55074113453536,77.34061763784497,109.9716879321463,false],["displaced_debt",23.7473933407296,110.32409269137456,-131.72134778017562,109.9716879321463,false],["owners",349.48486918066504,86.51619516427728,4975.132722251706,0.0,false]],"cumulative_loss":0.0,"real_capital":333.69802592548024,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":15,"groups":[["workers",32.84826714907674,114.35380304443197,144.09652188993246,61.36250251268736,false],["displaced_free",32.84826714907675,114.353803044432,144.09652188993255,61.36250251268736,false],["displaced_debt",24.13090038435385,112.10576472676505,-69.78737701191993,61.36250251268736,false],["owners",327.03185055496573,80.9578722932406,5161.8859193643675,0.0,false]],"cumulative_loss":0.0,"real_capital":411.97146611524204,"nominal_output":100.0,"money_error":-7.815970093361102e-14},{"year":20,"groups":[["workers",33.12394498780545,115.31351300814563,223.80896509940692,7.61295788314393e-15,false],["displaced_free",33.12394498780545,115.31351300814565,223.80896509940703,8.881784197001252e-15,false],["displaced_debt",24.440276308130635,113.54304323567365,5.087032310086386,8.881784197001252e-15,false],["owners",301.8878354511602,74.73338388252824,5335.348234719333,0.0,false]],"cumulative_loss":0.0,"real_capital":500.57509315051885,"nominal_output":100.0,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"credit_stress","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.35371659025434,123.07595787329817,131.87913499013484,178.981596482122,false],["displaced_free",24.651217584837426,85.81763134440317,128.66674082592587,178.98159648212203,false],["displaced_debt",15.95543738423022,74.12473140326378,-95.03584785536353,178.98159648212203,false],["owners",475.72102903225084,115.10606979404274,5448.498630305404,0.0,false]],"cumulative_loss":0.0,"real_capital":263.59761957643605,"nominal_output":102.375,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",39.95537044682785,139.09557365409736,63.438851699164985,148.47815051741654,false],["displaced_free",9.217507535484904,32.0886650272824,47.6942258601457,148.47815051741657,false],["displaced_debt",0.3521027014218947,1.6357757885758342,-195.4422698092122,148.47815051741657,false],["owners",524.0902434408097,126.80954689473056,5804.301345433581,0.0,false]],"cumulative_loss":0.0,"real_capital":339.42190737013846,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",41.00586637069771,142.7526373108196,131.31164427081876,109.97168793214634,false],["displaced_free",8.783114495199458,30.576424033039576,97.99091437213931,109.97168793214637,false],["displaced_debt",0.0,0.0,-150.13540015678802,109.97168793214637,false],["owners",500.8825958106316,121.19419473485422,6087.70180916259,0.0,false]],"cumulative_loss":0.0,"real_capital":424.83326435963886,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",41.608154033335936,144.8493654102609,211.49724610973183,61.362502512687385,false],["displaced_free",8.305163467712331,28.912545770782963,159.89721341364768,61.36250251268739,false],["displaced_debt",0.0,0.0,-94.91245832185622,61.36250251268739,false],["owners",476.54201049215357,115.30471552012179,6357.957691324145,0.0,false]],"cumulative_loss":0.0,"real_capital":519.7016979506774,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.502501239600914,109.66882380160958,121.2518162260321,178.981596482122,false],["displaced_free",31.502501239600925,109.66882380160962,121.25181622603212,178.98159648212203,false],["displaced_debt",23.27357178259473,108.12284336902522,-83.11909871597422,178.98159648212203,false],["owners",382.03078542171784,92.43665839132804,5129.937980823399,0.0,false]],"cumulative_loss":0.0,"real_capital":258.4726307776421,"nominal_output":100.0,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",32.45379945382421,112.98055309716446,56.788099035730035,148.47815051741654,false],["displaced_free",32.45379945382422,112.98055309716447,56.788099035730056,148.47815051741657,false],["displaced_debt",23.80039969167689,110.57034614291061,-152.3087227683282,148.47815051741657,false],["owners",362.6445344624141,87.74593626683863,5222.8693529383145,0.0,false]],"cumulative_loss":0.0,"real_capital":322.0804220090535,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":15,"groups":[["workers",33.0537353395814,115.06909401799332,113.53721271105658,109.97168793214634,false],["displaced_free",33.05373533958141,115.06909401799334,113.5372127110566,109.97168793214637,false],["displaced_debt",24.215090047043315,112.4968875762054,-100.4375823060635,109.97168793214637,false],["owners",343.2299733719771,83.0483641867424,5417.907650014127,0.0,false]],"cumulative_loss":0.0,"real_capital":392.17065670312235,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":20,"groups":[["workers",33.40828122220254,116.30336521554145,180.63702853324426,61.362502512687385,false],["displaced_free",33.40828122220255,116.30336521554146,180.63702853324432,61.36250251268739,false],["displaced_debt",24.55382281549974,114.07055020134491,-38.25982546244647,61.36250251268739,false],["owners",322.12881553881346,77.94270099749839,5601.665768490626,0.0,false]],"cumulative_loss":0.0,"real_capital":470.44409689288415,"nominal_output":100.0,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":6.394884621840902e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"credit_stress","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.407727741170156,123.26398546349039,132.59368030234225,203.1453381829147,false],["displaced_free",24.700077250504155,85.98772520533997,129.38031091689098,203.1453381829147,false],["displaced_debt",15.985918810190547,74.26634002593504,-94.32731175859955,203.1453381829147,false],["owners",485.05601216459826,115.30146857567031,5671.515490861452,0.0,false]],"cumulative_loss":0.0,"real_capital":259.27276754476816,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",40.137542005285866,139.72976267909718,44.31124048393517,178.98159648212203,false],["displaced_free",9.3489304724394,32.54618421938499,28.550011781528447,178.98159648212206,false],["displaced_debt",0.4478905171302848,2.0807805816194516,-214.60849347155167,178.98159648212206,false],["owners",535.8219933512177,127.36892478218319,6041.359026592606,0.0,false]],"cumulative_loss":0.0,"real_capital":329.20051905541294,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",41.32244309537383,143.85472748372797,102.91456937482535,148.47815051741657,false],["displaced_free",8.960506555430308,31.193974317358144,69.52102045984763,148.47815051741662,false],["displaced_debt",0.05826625781037986,0.27068958412487304,-178.58760290795433,148.47815051741662,false],["owners",515.0715723246541,122.43639336741047,6332.0590160722395,0.0,false]],"cumulative_loss":0.0,"real_capital":406.992038151191,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",42.056164384746126,146.40901198931854,171.43458247992092,109.97168793214635,false],["displaced_free",8.528170928660405,29.68889574233425,119.65577124545797,109.97168793214641,false],["displaced_debt",0.0,0.0,-134.364737479434,109.97168793214641,false],["owners",494.08861641251025,117.44858665838294,6611.269570083338,0.0,false]],"cumulative_loss":0.0,"real_capital":492.3128643472808,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.54058768716081,109.80141314348144,121.89956557292288,203.1453381829147,false],["displaced_free",31.540587687160812,109.80141314348144,121.89956557292291,203.1453381829147,false],["displaced_debt",23.29157597740964,108.20648608421064,-82.4764991573231,203.1453381829147,false],["owners",390.61917572157444,92.85312105199078,5331.448457446397,0.0,false]],"cumulative_loss":0.0,"real_capital":254.404739859987,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",32.55771369652983,113.34230700003981,40.509477328097425,178.98159648212203,false],["displaced_free",32.55771369652984,113.34230700003981,40.50947732809741,178.98159648212206,false],["displaced_debt",23.84499945900678,110.77754483601849,-168.6162662678293,178.98159648212206,false],["owners",373.01765808987454,88.66910769848373,5419.0976307465335,0.0,false]],"cumulative_loss":0.0,"real_capital":312.87737063762904,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",33.23141822849029,115.68765675649153,89.337739519523,148.47815051741657,false],["displaced_free",33.2314182284903,115.68765675649153,89.337739519523,148.47815051741662,false],["displaced_debt",24.287821413650853,112.834778220288,-124.71400291339742,148.47815051741662,false],["owners",355.9361625431115,84.60870751248991,5620.64718217481,0.0,false]],"cumulative_loss":0.0,"real_capital":376.48516186904044,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",33.66053765042425,117.18153884274201,146.45846980393785,109.97168793214635,false],["displaced_free",33.66053765042425,117.18153884274203,146.4584698039379,109.97168793214641,false],["displaced_debt",24.654365386408628,114.53764432629706,-72.58925269549121,109.97168793214641,false],["owners",337.93627954586907,80.3299997102495,5812.458936622275,0.0,false]],"cumulative_loss":0.0,"real_capital":446.5753965631093,"nominal_output":100.0,"money_error":-7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"stable","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,118.17929744263381,130.49151963747684,false],["displaced_free",29.240257492530688,89.26037553823595,114.96509577221492,130.49151963747684,false],["displaced_debt",20.49970557108794,80.20735876690026,-108.74016505370962,130.49151963747684,false],["owners",443.98453732525405,115.80191375202249,4837.184736426633,0.0,false]],"cumulative_loss":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,176.24943837286227,106.75647038299961,false],["displaced_free",14.500187705837769,44.26404932749355,160.46772266547126,106.75647038299964,false],["displaced_debt",5.545530843562053,21.69750098995627,-82.6348064466039,106.75647038299964,false],["owners",490.7030224206445,127.98722546182698,5269.709118017149,0.0,false]],"cumulative_loss":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,235.92000768443702,77.87915381893293,false],["displaced_free",14.327248013961608,43.7361243649218,202.4620833881816,77.87915381893295,false],["displaced_debt",5.348598538666962,20.926981629239673,-45.62837830021374,77.87915381893295,false],["owners",470.4315481933746,122.69993432273729,5535.433478283426,0.0,false]],"cumulative_loss":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,303.57502395383034,42.7454828077376,false],["displaced_free",14.07208532827117,42.95720108923273,251.6694645076886,42.745482807737616,false],["displaced_debt",5.114643558825604,20.011606969912656,-1.4031303900108918,42.745482807737616,false],["owners",451.4846558287486,117.75812619424852,5790.454247357002,0.0,false]],"cumulative_loss":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.654747433941054,108.84159096367418,108.78528750096507,130.49151963747684,false],["displaced_free",35.65474743394107,108.8415909636742,108.78528750096508,130.49151963747684,false],["displaced_debt",27.37960087381473,107.12570785786403,-95.59152049335533,130.49151963747684,false],["owners",353.45234040177223,92.18892550906948,4572.327911422072,0.0,false]],"cumulative_loss":0.0,"real_capital":254.70186909364372,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",36.86073602730397,112.52305631212062,152.75145285576627,106.75647038299961,false],["displaced_free",36.86073602730398,112.52305631212062,152.75145285576625,106.75647038299964,false],["displaced_debt",28.067606508824873,109.81760577852175,-56.40889663479642,106.75647038299964,false],["owners",335.7220452905794,87.56443539138746,4762.669863686369,0.0,false]],"cumulative_loss":0.0,"real_capital":312.8272589897703,"nominal_output":100.0,"money_error":0.0},{"year":15,"groups":[["workers",37.67904661042014,115.02107501029796,202.39379888236195,77.87915381893293,false],["displaced_free",37.67904661042015,115.02107501029796,202.39379888236195,77.87915381893295,false],["displaced_debt",28.622115766984336,111.98718440268944,-11.748891267516317,77.87915381893295,false],["owners",319.6246565917621,83.36584678971369,4943.777354275264,0.0,false]],"cumulative_loss":0.0,"real_capital":375.11788540666436,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",38.22785904319361,116.69640922587135,258.6533576570562,42.7454828077376,false],["displaced_free",38.22785904319362,116.69640922587135,258.65335765705623,42.745482807737616,false],["displaced_debt",29.087293119832907,113.80724209575133,39.44432124289822,42.745482807737616,false],["owners",303.8234899616995,79.24452007347408,5116.090406757978,0.0,false]],"cumulative_loss":0.0,"real_capital":442.4761589257326,"nominal_output":100.0,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"stable","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.30259485754556,122.89798913823704,234.70592107676288,145.69336890271302,false],["displaced_free",24.604963541599613,85.65660836786621,231.49444811514465,145.69336890271305,false],["displaced_debt",15.926597063439013,73.99074692005901,7.796629493375308,145.69336890271305,false],["owners",466.2723272057197,114.76568296290996,5227.891016232202,0.0,false]],"cumulative_loss":0.0,"real_capital":267.83701491461505,"nominal_output":102.375,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",39.780489460778554,138.48676510586742,314.05330709628674,108.48710494405134,false],["displaced_free",9.091194448925584,31.648934622120233,298.32450548575855,108.48710494405135,false],["displaced_debt",0.2602938253979147,1.2092560942652797,55.20907509424191,108.48710494405135,false],["owners",511.14568728509204,125.81056278070281,5689.612722350627,0.0,false]],"cumulative_loss":0.0,"real_capital":349.8979884212812,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",40.6972153551172,141.67813869921932,392.47958527790473,60.889962134679,false],["displaced_free",8.607145560064033,29.963828036450433,359.22880009283324,60.88996213467899,false],["displaced_debt",0.0,0.0,110.92951053943652,60.88996213467899,false],["owners",483.8658694506851,119.09605981280914,5964.527563273998,0.0,false]],"cumulative_loss":0.0,"real_capital":443.9503402459777,"nominal_output":102.00000000000001,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.16357149198786,143.30165197565003,486.8963416940972,0.0,false],["displaced_free",8.081470257774116,28.133808519421724,435.46886400534004,0.0,false],["displaced_debt",0.0,0.0,179.67946169186212,0.0,false],["owners",453.7840757787786,111.69189406230232,6223.504300356064,0.0,false]],"cumulative_loss":0.0,"real_capital":550.4387449520124,"nominal_output":102.00000000000001,"money_error":6.394884621840902e-14}],"events":[],"max_money_error":7.105427357601002e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.466426586350355,109.54323806602147,214.8265667866989,145.69336890271302,false],["displaced_free",31.46642658635037,109.54323806602154,214.82656678669886,145.69336890271305,false],["displaced_debt",23.25651918963569,108.04362154373902,10.46051801108046,145.69336890271305,false],["owners",373.3441352699168,91.89285352022377,4930.573470220296,0.0,false]],"cumulative_loss":0.0,"real_capital":262.45788303255273,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":10,"groups":[["workers",32.35387529127285,112.63268975472636,269.82959796686737,108.48710494405134,false],["displaced_free",32.35387529127286,112.63268975472637,269.8295979668674,108.48710494405135,false],["displaced_debt",23.75749432391003,110.37101918089202,60.76038056128912,108.48710494405135,false],["owners",351.25801486304266,86.45669841385894,5130.620096293899,0.0,false]],"cumulative_loss":0.0,"real_capital":331.4949568390687,"nominal_output":100.0,"money_error":-8.526512829121202e-14},{"year":15,"groups":[["workers",32.87985497085398,114.4637688923631,335.5894997637383,60.889962134679,false],["displaced_free",32.87985497085399,114.46376889236315,335.5894997637384,60.88996213467899,false],["displaced_debt",24.14382987953838,112.16583173305594,121.68897825548707,60.88996213467899,false],["owners",328.1327939559972,80.7647848770423,5318.1491409806495,0.0,false]],"cumulative_loss":0.0,"real_capital":408.9486425146603,"nominal_output":100.0,"money_error":-8.526512829121202e-14},{"year":20,"groups":[["workers",33.156772269454656,115.42779375492478,414.8476815103597,0.0,false],["displaced_free",33.15677226945466,115.42779375492482,414.8476815103599,0.0,false],["displaced_debt",24.45336702726952,113.60385924570691,196.09820391293306,0.0,false],["owners",301.90156254920987,74.3083751531389,5491.883154641132,0.0,false]],"cumulative_loss":0.0,"real_capital":497.1695118437503,"nominal_output":100.0,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"stable","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.36920543088521,123.12987876424961,249.00560384138365,174.777175115741,false],["displaced_free",24.665229981790663,85.86641233105608,245.79292588059326,174.777175115741,false],["displaced_debt",15.964176987332154,74.16533328191503,22.088853396692596,174.777175115741,false],["owners",478.151316974734,115.05632647795166,5507.139618776274,0.0,false]],"cumulative_loss":0.0,"real_capital":262.36872837162696,"nominal_output":102.375,"money_error":2.1316282072803006e-14},{"year":10,"groups":[["workers",40.00096563437401,139.25430297375266,319.8927076960242,145.69336890271296,false],["displaced_free",9.250418028499178,32.20323545558444,304.1437443457845,145.69336890271296,false],["displaced_debt",0.37606264650717175,1.7470873403129537,61.00128777600468,145.69336890271296,false],["owners",526.3691918259703,126.65887017909138,6002.394342378039,0.0,false]],"cumulative_loss":0.0,"real_capital":336.8745049398329,"nominal_output":102.00000000000001,"money_error":7.105427357601002e-15},{"year":15,"groups":[["workers",41.073250663628194,142.98722046636604,386.2688624178774,108.48710494405132,false],["displaced_free",8.820957998875816,30.708167620799546,352.931170373093,108.48710494405132,false],["displaced_debt",0.0,0.0,104.81940124235875,108.48710494405132,false],["owners",502.66613416760146,120.95526413713391,6286.905578410466,0.0,false]],"cumulative_loss":0.0,"real_capital":421.049490797739,"nominal_output":102.00000000000001,"money_error":2.1316282072803006e-14},{"year":20,"groups":[["workers",41.6863389186327,145.1215483821572,465.305379204087,60.88996213467898,false],["displaced_free",8.344964704845768,29.051104764212536,413.668778740448,60.88996213467899,false],["displaced_debt",0.0,0.0,159.0276493532376,60.88996213467899,false],["owners",477.5284745487856,114.90645350059032,6557.9026197608855,0.0,false]],"cumulative_loss":0.0,"real_capital":514.9693423309511,"nominal_output":102.00000000000001,"money_error":6.394884621840902e-14}],"events":[],"max_money_error":6.394884621840902e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.513439997633327,109.70690461043621,227.8361695818486,174.777175115741,false],["displaced_free",31.51343999763334,109.7069046104362,227.83616958184857,174.777175115741,false],["displaced_debt",23.27874243590949,108.14686485329457,23.463741863922465,174.777175115741,false],["owners",384.2690349666723,92.4656734655174,5182.873530858492,0.0,false]],"cumulative_loss":0.0,"real_capital":257.3149880157059,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":10,"groups":[["workers",32.47995696321146,113.0716145422942,274.76860256185404,145.69336890271296,false],["displaced_free",32.479956963211464,113.07161454229421,274.76860256185404,145.69336890271296,false],["displaced_debt",23.811621774807925,110.62248096553196,65.66400697957643,145.69336890271296,false],["owners",364.68078966985587,87.75220418081436,5389.79263222832,0.0,false]],"cumulative_loss":0.0,"real_capital":319.77287104825865,"nominal_output":100.0,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",33.091904428920756,115.20197105850478,330.23626914316867,108.48710494405132,false],["displaced_free",33.09190442892076,115.20197105850474,330.2362691431688,108.48710494405132,false],["displaced_debt",24.230701111316844,112.56941244144903,116.2427392084907,108.48710494405132,false],["owners",344.8805749744526,82.98772924275154,5585.843305414049,0.0,false]],"cumulative_loss":0.0,"real_capital":388.80994485477464,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",33.45275299676413,116.45818362730648,396.347632028522,60.88996213467898,false],["displaced_free",33.45275299676414,116.45818362730647,396.3476320285222,60.88996213467899,false],["displaced_debt",24.5715282648245,114.15280502419728,177.41793331135364,60.88996213467899,false],["owners",323.1219113634299,77.75199775926797,5770.314064984274,0.0,false]],"cumulative_loss":0.0,"real_capital":466.2636305303663,"nominal_output":100.0,"money_error":-6.394884621840902e-14}],"events":[],"max_money_error":7.815970093361102e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"stable","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.42298981387406,123.31711691325943,260.1835144299276,197.51172822155067,false],["displaced_free",24.713883596506907,86.03578887227243,256.9698747466701,197.51172822155064,false],["displaced_debt",15.994538301739533,74.30638389815958,33.260942226216436,197.51172822155064,false],["owners",487.42248009416755,115.27118082545473,5725.363902827304,0.0,false]],"cumulative_loss":0.0,"real_capital":258.0942173293392,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",40.18488544929351,139.8945781577014,324.4611367750309,174.77717511574096,false],["displaced_free",9.383056880711008,32.66498758129124,308.69547474979964,174.77717511574093,false],["displaced_debt",0.4728083783567918,2.1965423577512766,65.53111784130266,174.77717511574093,false],["owners",538.1738158707583,127.27343070590042,6246.799115002074,0.0,false]],"cumulative_loss":0.0,"real_capital":326.6941635270576,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",41.39666179288357,144.11310307105268,381.42985171099195,145.69336890271293,false],["displaced_free",9.002095572538712,31.33875706189813,348.01820406687625,145.69336890271293,false],["displaced_debt",0.08740886285560127,0.40607839982123795,99.8974350296339,145.69336890271293,false],["owners",517.1362949560154,122.29823982628788,6538.7159231514415,0.0,false]],"cumulative_loss":0.0,"real_capital":403.132849447708,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",42.14862955423748,146.73090853663092,448.4679815340096,108.48710494405128,false],["displaced_free",8.574063077441828,29.848658865278292,396.6478800147794,108.48710494405128,false],["displaced_debt",0.0,0.0,142.77221635142422,108.48710494405128,false],["owners",495.67751052380714,117.22342378558817,6818.925654899455,0.0,false]],"cumulative_loss":0.0,"real_capital":487.2309592255913,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.55131125800625,109.8387448268493,238.0057585546009,197.51172822155067,false],["displaced_free",31.55131125800626,109.83874482684928,238.005758554601,197.51172822155064,false],["displaced_debt",23.29664690826981,108.23004428439796,33.62828790070459,197.51172822155064,false],["owners",392.7994289551547,92.89365150839458,5380.09342314748,0.0,false]],"cumulative_loss":0.0,"real_capital":253.29483264052212,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":10,"groups":[["workers",32.58471201504413,113.43629553173018,278.63160123134367,174.77717511574096,false],["displaced_free",32.58471201504415,113.43629553173021,278.6316012313438,174.77717511574093,false],["displaced_debt",23.856581012582282,110.83134966300895,69.49810037962592,174.77717511574093,false],["owners",375.12102025071306,88.71286147572664,5592.366749411677,0.0,false]],"cumulative_loss":0.0,"real_capital":310.609820656228,"nominal_output":100.0,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",33.27312463276803,115.83284815787725,326.0602713979704,145.69336890271293,false],["displaced_free",33.273124632768045,115.83284815787727,326.0602713979705,145.69336890271293,false],["displaced_debt",24.30486746185747,112.91396964038975,111.98904736895268,145.69336890271293,false],["owners",357.84220262635364,84.62657126103899,5795.025271414864,0.0,false]],"cumulative_loss":0.0,"real_capital":373.0677036887807,"nominal_output":100.0,"money_error":-7.815970093361102e-14},{"year":20,"groups":[["workers",33.712637812490485,117.36291375802952,381.90766846768344,108.48710494405128,false],["displaced_free",33.7126378124905,117.36291375802953,381.9076684676836,108.48710494405128,false],["displaced_debt",24.675077537913403,114.63386749023185,162.82438129176984,108.48710494405128,false],["owners",339.4703314792982,80.28178338690348,5987.781498999502,0.0,false]],"cumulative_loss":0.0,"real_capital":442.1047774952966,"nominal_output":100.0,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"rate_shock","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",37.99939684618638,115.99899329147455,81.74966985241203,133.04217877979144,false],["displaced_free",27.28196494869225,83.28238687239067,78.53500388045767,133.0421787797914,false],["displaced_debt",18.534198628370362,72.5170960962147,-145.1717441646194,133.0421787797914,false],["owners",468.73751860346226,122.25809040257236,4813.28284036488,0.0,false]],"cumulative_loss":0.0,"real_capital":257.36747484775975,"nominal_output":102.375,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",41.304918632888935,126.08960607442492,93.79254379884144,114.73040533075765,false],["displaced_free",10.440020104012985,31.869764325740885,78.00476111150252,114.73040533075765,false],["displaced_debt",1.4766975233632555,5.77774191126121,-165.1239274525818,114.73040533075765,false],["owners",538.6888347189579,140.5030867811576,5233.561455039392,0.0,false]],"cumulative_loss":0.0,"real_capital":321.84510997575745,"nominal_output":102.00000000000001,"money_error":0.0},{"year":13,"groups":[["workers",42.171685741349975,128.73554575622106,123.89843076331132,101.01284400714981,false],["displaced_free",10.286487876148824,31.401083626883235,97.60246440956344,101.01284400714982,false],["displaced_debt",1.3019918015291507,5.094186507931841,-148.52107275659145,101.01284400714982,false],["owners",523.2667184457058,136.48062557269327,5409.681155024903,0.0,false]],"cumulative_loss":0.0,"real_capital":364.1512566488426,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":14,"groups":[["workers",42.408700780133955,129.4590705533427,134.87271277429483,95.68997048260425,false],["displaced_free",10.197853480965874,31.130513526683,104.99776338730605,95.68997048260425,false],["displaced_debt",1.215292219105839,4.754964830417868,-142.1238361412777,95.68997048260425,false],["owners",518.0256246639095,135.1136214564188,5467.239557765337,0.0,false]],"cumulative_loss":0.0,"real_capital":378.96834788988014,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",42.623130812829615,130.1136511516832,146.37179667618867,89.94126707609504,false],["displaced_free",10.110391890276249,30.863523592270777,112.88432074224951,89.94126707609506,false],["displaced_debt",1.1312373317421014,4.426090813983061,-135.23496262617138,89.94126707609506,false],["owners",512.6382226261456,133.7084566056718,5524.199360279352,0.0,false]],"cumulative_loss":0.0,"real_capital":394.19122995961243,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",43.38739756569982,132.4466927601577,213.1789109026813,53.51789023884231,false],["displaced_free",9.683859850580463,29.561469051469928,161.20948066365673,53.51789023884231,false],["displaced_debt",0.7419540257153974,2.902976948753443,-91.88724481010294,53.51789023884231,false],["owners",482.39355175783345,125.81991438649804,5799.205332817309,0.0,false]],"cumulative_loss":0.0,"real_capital":477.6240949457004,"nominal_output":102.00000000000001,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",33.87070494249583,103.39552733707137,75.63502767201011,133.04217877979144,false],["displaced_free",33.87070494249583,103.39552733707137,75.63502767201017,133.0421787797914,false],["displaced_debt",25.587477397953776,100.11382712208936,-128.74433032919194,133.0421787797914,false],["owners",376.0098917565645,98.07248089633923,4550.0224608368,0.0,false]],"cumulative_loss":0.0,"real_capital":252.63583518836896,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",33.42803361456185,102.04420514090091,82.6290278065196,114.73040533075765,false],["displaced_free",33.42803361456186,102.04420514090091,82.6290278065196,114.73040533075765,false],["displaced_debt",24.61717401125858,96.31740811599582,-126.54133367208439,114.73040533075765,false],["owners",376.4675424323196,98.19184726977562,4729.19282804079,0.0,false]],"cumulative_loss":0.0,"real_capital":306.3683716820863,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":13,"groups":[["workers",33.9170893746941,103.53712293821148,107.60168282125946,101.01284400714981,false],["displaced_free",33.917089374694115,103.5371229382115,107.60168282125947,101.01284400714982,false],["displaced_debt",24.919579893977133,97.50060448163711,-104.54932430510422,101.01284400714982,false],["owners",364.0221536743782,94.94578864746435,4851.931825277115,0.0,false]],"cumulative_loss":0.0,"real_capital":340.81959635420867,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":14,"groups":[["workers",34.05212161359132,103.94932958026354,116.7081254139818,95.68997048260425,false],["displaced_free",34.05212161359133,103.9493295802636,116.70812541398185,95.68997048260425,false],["displaced_debt",25.010282012375963,97.85548652255743,-96.44753055696137,95.68997048260425,false],["owners",359.65746953007437,93.80737337769288,4891.893766336012,0.0,false]],"cumulative_loss":0.0,"real_capital":352.9111239090906,"nominal_output":100.0,"money_error":-7.105427357601002e-14},{"year":15,"groups":[["workers",34.17512625001869,104.32482011906117,126.2540650704931,89.94126707609504,false],["displaced_free",34.1751262500187,104.32482011906116,126.25406507049314,89.94126707609506,false],["displaced_debt",25.09702573585637,98.19488090682518,-87.91026873535701,89.94126707609506,false],["owners",355.1374666712695,92.62844722776985,4931.353484855043,0.0,false]],"cumulative_loss":0.0,"real_capital":365.34757366836305,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":20,"groups":[["workers",34.62264849065758,105.69095047107139,181.82478595038566,53.51789023884231,false],["displaced_free",34.62264849065759,105.69095047107136,181.8247859503857,53.51789023884231,false],["displaced_debt",25.475825675862296,99.67697744638652,-37.4139070149315,53.51789023884231,false],["owners",329.3244627038008,85.89579100255632,5120.320708477225,0.0,false]],"cumulative_loss":0.0,"real_capital":433.7505089065378,"nominal_output":100.0,"money_error":-4.263256414560601e-14}],"events":[],"max_money_error":7.105427357601002e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"rate_shock","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",33.06462832110292,115.10701546626407,177.4334616165584,148.5930507787296,false],["displaced_free",22.3649428532572,77.85848363125098,174.2214949479199,148.5930507787296,false],["displaced_debt",13.679145310508968,63.54968200181445,-49.477901620443355,148.5930507787296,false],["owners",494.4414750486579,121.69908068361931,5184.973354168355,0.0,false]],"cumulative_loss":0.0,"real_capital":265.31745669449117,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",35.3069630345959,122.91319595739165,187.07154049312743,116.98211306697215,false],["displaced_free",4.60260243963355,16.022918057900366,171.33753315629392,116.98211306697215,false],["displaced_debt",0.0,0.0,-76.03930145113665,116.98211306697215,false],["owners",562.3778088520223,138.4205528620431,5613.726189961658,0.0,false]],"cumulative_loss":0.0,"real_capital":341.753107452794,"nominal_output":102.00000000000001,"money_error":-8.526512829121202e-14},{"year":13,"groups":[["workers",35.850743786162006,124.80624549579602,228.60715283253276,91.78872258171069,false],["displaced_free",3.7958158006905403,13.214273084639991,202.3417828494026,91.7887225817107,false],["displaced_debt",0.0,0.0,-64.14054093109897,96.72885152542912,false],["owners",541.1181338684967,133.18781444568552,5796.526791362922,0.0,false]],"cumulative_loss":0.0,"real_capital":393.3983972518189,"nominal_output":102.00000000000001,"money_error":-8.526512829121202e-14},{"year":14,"groups":[["workers",35.98243299044756,125.26469163731102,244.32462008075032,81.82721631426801,false],["displaced_free",3.6566925845505285,12.729947114409018,214.46750116363165,81.82721631426801,false],["displaced_debt",0.0,0.0,-86.26113056141017,0.0,true],["owners",509.0633976821848,125.29803957385424,5879.731125041148,0.0,false]],"cumulative_loss":0.0,"real_capital":411.7215705617855,"nominal_output":102.00000000000001,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",36.08727178059356,125.62966414272093,261.11425584688874,70.96426824788422,false],["displaced_free",6.072679499175647,21.14065841735613,227.92218223183468,70.9642682478842,false],["displaced_debt",9.244801407014695,42.94889602016013,-85.2339304050752,0.0,true],["owners",517.0795859496981,127.2710996668555,5937.184412368892,0.0,false]],"cumulative_loss":0.0,"real_capital":430.6678324533106,"nominal_output":102.00000000000001,"money_error":-8.526512829121202e-14},{"year":20,"groups":[["workers",36.39162006589625,126.68918377328359,364.77445030570334,0.0,false],["displaced_free",5.222212812534136,18.179951250104914,314.48023885589186,0.0,false],["displaced_debt",8.238117343779876,38.27210879093763,-80.45750818972587,0.0,true],["owners",466.9243641375021,114.92617171471193,6208.572962182213,0.0,false]],"cumulative_loss":0.0,"real_capital":539.5022714397537,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14}],"events":[{"year":14,"group":"displaced_debt","type":"mortgage_foreclosure","claim":9.288587886579759,"collateral_value":22.64547384539609,"cost":2.264547384539609,"recovery_in_kind":9.288587886579759,"residual_debt":0.0,"loss":0.0,"borrower_surplus":11.092338574276724}],"max_money_error":8.526512829121202e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.42612166863601,102.44037855589812,162.70950953318916,148.5930507787296,false],["displaced_free",29.42612166863601,102.44037855589814,162.70950953318916,148.5930507787296,false],["displaced_debt",21.20785509405377,98.52607137174502,-41.6593160325235,148.5930507787296,false],["owners",399.0097164855898,98.21003724525572,4890.882185266328,0.0,false]],"cumulative_loss":0.0,"real_capital":260.1091407129793,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":10,"groups":[["workers",28.56180070367865,99.43144085622147,161.85801965960056,116.98211306697215,false],["displaced_free",28.561800703678657,99.43144085622151,161.8580196596006,116.98211306697215,false],["displaced_debt",19.952780815327337,92.69532906356541,-47.220131911253645,116.98211306697215,false],["owners",394.6944556945088,97.14790290239351,5063.043361769086,0.0,false]],"cumulative_loss":0.0,"real_capital":324.61400025950286,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":13,"groups":[["workers",28.855674066843417,100.45449441758089,196.64096410262815,91.78872258171069,false],["displaced_free",28.855674066843434,100.45449441758096,196.6409641026282,91.7887225817107,false],["displaced_debt",20.14306103280888,93.57932049999663,-15.332118156520949,91.7887225817107,false],["owners",375.21910784854083,92.3543488652554,5190.35825540075,0.0,false]],"cumulative_loss":0.0,"real_capital":368.3606465525647,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":14,"groups":[["workers",28.926138632115446,100.69980084370557,209.81648577363916,81.82721631426801,false],["displaced_free",28.926138632115457,100.69980084370563,209.8164857736393,81.82721631426801,false],["displaced_debt",20.19720625227578,93.83086483269675,-3.126477861047654,81.82721631426801,false],["owners",367.90548392451484,90.55421406076292,5231.236642503474,0.0,false]],"cumulative_loss":0.0,"real_capital":384.20946662919323,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":15,"groups":[["workers",28.984703345944435,100.90368063195012,223.89995643401684,70.96426824788422,false],["displaced_free",28.984703345944446,100.90368063195015,223.89995643401693,70.9642682478842,false],["displaced_debt",20.247715918141598,94.06551934735596,9.986216418463023,70.9642682478842,false],["owners",360.08477797659407,88.62926890104468,5271.246062278652,0.0,false]],"cumulative_loss":0.0,"real_capital":400.7884545629641,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":20,"groups":[["workers",29.1123120676557,101.34792149747571,311.0211442042481,0.0,false],["displaced_free",29.112312067655708,101.34792149747572,311.0211442042482,0.0,false],["displaced_debt",20.449714138626394,95.00394951863863,92.27015337757408,0.0,false],["owners",311.1623100546824,76.58776415008383,5455.803195965552,0.0,false]],"cumulative_loss":0.0,"real_capital":497.16951184375034,"nominal_output":100.0,"money_error":-9.947598300641403e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"rate_shock","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.65228175047398,113.67152426334161,184.46776648893317,177.83556541564366,false],["displaced_free",21.94612695345669,76.40047092390455,181.25454840364034,177.83556541564366,false],["displaced_debt",13.237210322832704,61.496569230892554,-42.45111667958214,177.83556541564366,false],["owners",511.29430563092217,123.03143893274581,5458.857650073902,0.0,false]],"cumulative_loss":0.0,"real_capital":259.7099869585548,"nominal_output":102.375,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",34.361407393184074,119.62145812857902,175.7648134245686,155.5829998406782,false],["displaced_free",3.5667604260900103,12.416868671358063,160.00715970692463,155.5829998406782,false],["displaced_debt",0.0,0.0,-89.39111718715611,155.5829998406782,false],["owners",592.1599411275918,142.48992964112443,5919.390209093533,0.0,false]],"cumulative_loss":0.0,"real_capital":327.2349930146647,"nominal_output":102.00000000000001,"money_error":-5.684341886080802e-14},{"year":13,"groups":[["workers",34.99895091955242,121.84092153332146,207.73344929451213,138.27124914240898,false],["displaced_free",2.763542766267077,9.620648290649706,181.381625928797,138.27124914240898,false],["displaced_debt",0.0,0.0,-121.5087179551739,0.0,true],["owners",549.0003907820347,132.10455760739558,6141.280890348887,0.0,false]],"cumulative_loss":0.0,"real_capital":370.727792794546,"nominal_output":102.00000000000001,"money_error":-6.394884621840902e-14},{"year":14,"groups":[["workers",35.15696440671058,122.39100970408685,219.6928298321154,131.42615565719106,false],["displaced_free",4.609888849296673,16.04828404301417,189.946886960021,131.42615565719106,false],["displaced_debt",8.045526485358065,37.3773827293788,-120.6147705679119,0.0,true],["owners",560.2873948847607,134.8205204896433,6203.5350453360825,0.0,false]],"cumulative_loss":0.0,"real_capital":386.2706955114365,"nominal_output":102.00000000000001,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",35.31357916680864,122.93622852335741,232.398352897795,123.96163241711751,false],["displaced_free",4.415699272501619,15.372257008853637,199.21931225966654,123.9616324171175,false],["displaced_debt",7.843825925398027,36.44033540996762,-119.74323435397878,0.0,true],["owners",554.3400473067584,133.38942547783418,6265.128383925722,0.0,false]],"cumulative_loss":0.0,"real_capital":402.3382916677341,"nominal_output":102.00000000000001,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",35.77654816420637,124.54795024078705,309.5596225857295,75.19821881023606,false],["displaced_free",3.737778757623442,13.01223026265318,258.8081340084845,75.19821881023606,false],["displaced_debt",7.127848868555924,33.114095849667365,-115.63876782988312,0.0,true],["owners",518.2165679606363,124.69712518372754,6561.596299566145,0.0,false]],"cumulative_loss":0.0,"real_capital":492.36730084062185,"nominal_output":102.00000000000001,"money_error":-4.973799150320701e-14}],"events":[{"year":13,"group":"displaced_debt","type":"mortgage_foreclosure","claim":14.884696596635708,"collateral_value":25.591137244541013,"cost":2.5591137244541016,"recovery_in_kind":14.884696596635708,"residual_debt":0.0,"loss":0.0,"borrower_surplus":8.147326923451205}],"max_money_error":7.105427357601002e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.037121254297357,101.08616170897585,169.1079743956275,177.83556541564366,false],["displaced_free",29.037121254297368,101.08616170897585,169.1079743956275,177.83556541564366,false],["displaced_debt",20.793548010731442,96.60131051874012,-35.267504628023545,177.83556541564366,false],["owners",414.4621717509716,99.73097062129489,5138.275865027973,0.0,false]],"cumulative_loss":0.0,"real_capital":254.83769187278466,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",27.698281235661277,96.42529338662914,152.21617658151743,155.5829998406782,false],["displaced_free",27.698281235661277,96.4252933866291,152.2161765815175,155.5829998406782,false],["displaced_debt",19.016294536024088,88.34466212510816,-56.89784657972309,155.5829998406782,false],["owners",420.38955034990994,101.15726054882823,5315.904858266751,0.0,false]],"cumulative_loss":0.0,"real_capital":311.76226998850666,"nominal_output":100.0,"money_error":1.4210854715202004e-14},{"year":13,"groups":[["workers",28.037003518966838,97.60447830667667,178.8395879979832,138.27124914240898,false],["displaced_free",28.037003518966845,97.60447830667668,178.83958799798324,138.27124914240898,false],["displaced_debt",19.21572667072899,89.2711709422711,-33.20151012079144,138.27124914240898,false],["owners",405.84401081095143,97.65720463225989,5452.846411132074,0.0,false]],"cumulative_loss":0.0,"real_capital":349.1247880541048,"nominal_output":100.0,"money_error":1.4210854715202004e-14},{"year":14,"groups":[["workers",28.124295586405676,97.90836587072808,188.80960321502394,131.42615565719106,false],["displaced_free",28.12429558640569,97.90836587072808,188.80960321502403,131.42615565719106,false],["displaced_debt",19.273332241968646,89.53879115177357,-24.214935275354783,131.42615565719106,false],["owners",400.48704583652074,96.368171873909,5497.344971780576,0.0,false]],"cumulative_loss":0.0,"real_capital":362.4493137771313,"nominal_output":100.0,"money_error":2.842170943040401e-14},{"year":15,"groups":[["workers",28.20089685437293,98.17503583752807,199.4075594389167,123.96163241711751,false],["displaced_free",28.20089685437294,98.17503583752803,199.4075594389168,123.9616324171175,false],["displaced_debt",19.327756380201652,89.79163126710394,-14.602883548592196,123.9616324171175,false],["owners",394.802430540219,95.00029745797927,5541.211908507266,0.0,false]],"cumulative_loss":0.0,"real_capital":376.2755776015909,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",28.4324888388439,98.98127088361653,263.92625465219396,75.19821881023606,false],["displaced_free",28.432488838843916,98.98127088361656,263.926254652194,75.19821881023606,false],["displaced_debt",19.55461426561596,90.84555284995369,44.97706481212113,75.19821881023606,false],["owners",359.9458438276813,86.61284629277274,5749.466048656077,0.0,false]],"cumulative_loss":0.0,"real_capital":454.6739426231649,"nominal_output":100.0,"money_error":7.105427357601002e-15}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"rate_shock","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.277075983102456,112.36533035580862,190.13438342625966,200.52521471377355,false],["displaced_free",21.565845490531917,75.07660713177843,186.9201977381275,200.5252147137735,false],["displaced_debt",12.838840150955084,59.64584704268815,-36.79007103426933,200.5252147137735,false],["owners",524.3995821538094,124.01594413037,5672.785689250497,0.0,false]],"cumulative_loss":0.0,"real_capital":255.4739424532669,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",33.4878647212212,116.58041714437122,167.788311906148,184.96125385029865,false],["displaced_free",2.60328465287979,9.062745962000472,152.01005033702856,184.96125385029862,false],["displaced_debt",0.0,0.0,-99.31798906369994,184.96125385029862,false],["owners",615.015531663266,145.44582873388035,6157.7559639609935,0.0,false]],"cumulative_loss":0.0,"real_capital":316.5837676470249,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":13,"groups":[["workers",34.186492860284986,119.01253279458881,192.98615852144152,173.1695198930773,false],["displaced_free",1.8342961637755262,6.385686687385557,166.56192478120587,173.1695198930773,false],["displaced_debt",0.0,0.0,-145.02267711507605,0.0,true],["owners",570.1326999106135,134.83142905760994,6398.067785718954,0.0,false]],"cumulative_loss":0.0,"real_capital":355.1381610928066,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":14,"groups":[["workers",34.364216144408964,119.63123615988015,202.2896637879169,168.5070497191007,false],["displaced_free",3.2153179143810404,11.193401156830818,172.404441355456,168.5070497191007,false],["displaced_debt",6.965379442219028,32.35930597468923,-144.24874606594057,0.0,true],["owners",586.7994540412062,138.772971574873,6463.267725056866,0.0,false]],"cumulative_loss":0.0,"real_capital":368.83225347546914,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",34.54588678912445,120.26368136712554,212.10972959048664,163.42266087255598,false],["displaced_free",3.0462515634250336,10.604834943857618,178.72454768850355,163.42266087255598,false],["displaced_debt",6.805723536545501,31.617586970690517,-143.49255456187996,0.0,true],["owners",582.2825824407207,137.70477069311568,6527.965789772503,0.0,false]],"cumulative_loss":0.0,"real_capital":382.8837357925423,"nominal_output":102.00000000000001,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",35.15033057252946,122.36791551272707,270.5970940596138,130.20792655017576,false],["displaced_free",2.4378639435304605,8.486871224664895,219.28353474482344,130.20792655017576,false],["displaced_debt",6.253979613186409,29.05433100111129,-139.9084808315066,0.0,true],["owners",555.8644322953743,131.45710775830412,6842.99480960914,0.0,false]],"cumulative_loss":0.0,"real_capital":459.7420989832644,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14}],"events":[{"year":13,"group":"displaced_debt","type":"mortgage_foreclosure","claim":18.94867834346246,"collateral_value":27.89373617155841,"cost":2.789373617155841,"recovery_in_kind":18.94867834346246,"residual_debt":0.0,"loss":0.0,"borrower_surplus":6.155684210940105}],"max_money_error":1.4210854715202004e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",28.684772659086253,99.85953986993353,174.26268891762078,200.52521471377355,false],["displaced_free",28.68477265908626,99.85953986993356,174.26268891762086,200.5252147137735,false],["displaced_debt",20.421442150864333,94.87260535999022,-30.11780307673119,200.5252147137735,false],["owners",426.4802342825279,100.8588692810515,5331.651912671788,0.0,false]],"cumulative_loss":0.0,"real_capital":250.8539085818216,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",26.909300339066544,93.6786350729485,145.41126912357603,184.96125385029865,false],["displaced_free",26.90930033906656,93.67863507294854,145.41126912357612,184.96125385029862,false],["displaced_debt",18.17119473844434,84.41855254904193,-63.73034448334021,184.96125385029862,false],["owners",440.0483116668404,104.06760167541847,5513.420977462935,0.0,false]],"cumulative_loss":0.0,"real_capital":302.36071688123627,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":13,"groups":[["workers",27.2800075905101,94.96916841604177,166.25875224037998,173.1695198930773,false],["displaced_free",27.28000759051011,94.9691684160418,166.25875224038003,173.1695198930773,false],["displaced_debt",18.37547695124061,85.36759354298886,-45.834567734956956,173.1695198930773,false],["owners",428.9523967780485,101.44351422807162,5657.658380833614,0.0,false]],"cumulative_loss":0.0,"real_capital":335.25202138658557,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":14,"groups":[["workers",27.379847203890574,95.31673741968902,173.96342765923328,168.5070497191007,false],["displaced_free",27.379847203890584,95.31673741968905,173.9634276592334,168.5070497191007,false],["displaced_debt",18.435142859931947,85.64478553398048,-39.12374835432125,168.5070497191007,false],["owners",424.96007109973306,100.4993638985868,5704.8761665113625,0.0,false]],"cumulative_loss":0.0,"real_capital":346.8086222275066,"nominal_output":100.0,"money_error":-3.552713678800501e-14},{"year":15,"groups":[["workers",27.470277866734357,95.6315512928557,182.10006960208185,163.42266087255598,false],["displaced_free",27.470277866734367,95.63155129285575,182.10006960208196,163.42266087255598,false],["displaced_debt",18.492107879427305,85.90942990992524,-31.984680854506813,163.42266087255598,false],["owners",420.7621195296854,99.50658483260285,5751.627513125771,0.0,false]],"cumulative_loss":0.0,"real_capital":358.7069771932078,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":20,"groups":[["workers",27.788228738063452,96.73842524613806,230.69178150221418,130.20792655017576,false],["displaced_free",27.788228738063463,96.73842524613808,230.69178150221433,130.20792655017576,false],["displaced_debt",18.73814054648732,87.05243244398783,11.588281455822056,130.20792655017576,false],["owners",395.6467436024361,93.56701667922202,5977.360203625664,0.0,false]],"cumulative_loss":0.0,"real_capital":424.51091199433586,"nominal_output":100.0,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"credit_stress","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.86148254676329,109.47268163762483,45.62227526162023,135.27608679461673,false],["displaced_free",25.14224976587967,76.7505777454873,42.40717289766382,135.27608679461673,false],["displaced_debt",16.388050650700837,64.1200554550763,-181.30082299002083,135.27608679461673,false],["owners",493.99579457958237,128.8460601407362,4789.423202312814,0.0,false]],"cumulative_loss":0.0,"real_capital":255.42773016808437,"nominal_output":102.375,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",36.56994639652035,111.63537631638182,12.537273414213514,121.41956097765456,false],["displaced_free",5.693403274605869,17.379987659539545,-3.254618713757295,121.41956097765454,false],["displaced_debt",0.0,0.0,-249.68103656263395,121.41956097765454,false],["owners",590.9014806165823,154.12140861152386,5198.337958266082,0.0,false]],"cumulative_loss":0.0,"real_capital":315.4318508856352,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":11,"groups":[["workers",36.874367274308256,112.56466778653966,20.46617521760317,118.16257357623579,false],["displaced_free",5.5668872258739075,16.993777995540746,1.1956741953618757,118.16257357623579,false],["displaced_debt",0.0,0.0,-249.9204981891514,118.16257357623579,false],["owners",585.96298756464,152.8333300898905,5263.444956884375,0.0,false]],"cumulative_loss":0.0,"real_capital":327.91386513809744,"nominal_output":102.00000000000001,"money_error":-2.1316282072803006e-14},{"year":12,"groups":[["workers",37.12898463522398,113.34192637462486,28.883177824954988,114.51474768664679,false],["displaced_free",5.309959540837869,16.20946678835167,6.077229570004139,114.51474768664677,false],["displaced_debt",0.0,0.0,-250.24373541632156,114.51474768664677,false],["owners",581.2023598640584,151.59164315703146,5328.022996869269,0.0,false]],"cumulative_loss":0.0,"real_capital":340.7194027764805,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":13,"groups":[["workers",37.362748703075766,114.05552708382265,37.841141402036264,110.42918269030707,false],["displaced_free",5.052829036378387,15.424536443731679,11.4452020730079,110.42918269030709,false],["displaced_debt",0.0,0.0,-250.6165060049005,110.42918269030709,false],["owners",576.1598141910528,150.27642519328455,5392.040754001609,0.0,false]],"cumulative_loss":0.0,"real_capital":353.89127318511373,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",37.76643029412977,115.28782712169193,57.62509014724723,100.7284171629981,false],["displaced_free",4.675929162232393,14.273991708782637,23.909943788583696,100.72841716299813,false],["displaced_debt",0.0,0.0,-215.4908150184064,0.0,true],["owners",556.1008050539874,145.0445500923285,5481.743283572996,0.0,false]],"cumulative_loss":3.857048479273037,"real_capital":381.4693335341071,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":16,"groups":[["workers",37.93355049473758,115.7979871936437,68.59278163131583,94.98849250382055,false],["displaced_free",4.575914616260135,13.968681950992359,31.171231286154807,94.98849250382058,false],["displaced_debt",2.9588724939867728,11.576914938984416,-215.16205140796342,0.0,true],["owners",555.3333505488512,144.84437938154707,5543.446989189534,0.0,false]],"cumulative_loss":3.857048479273037,"real_capital":396.0760932454104,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":17,"groups":[["workers",38.086365576957874,116.2644786953131,80.38779487378952,88.55977688554172,false],["displaced_free",4.47960578983497,13.674684471094896,39.232160107837046,88.55977688554174,false],["displaced_debt",2.9202510441964113,11.425804257482614,-214.83757906971937,0.0,true],["owners",548.5641106547841,143.07879777120093,5604.3985570400655,0.0,false]],"cumulative_loss":3.857048479273037,"real_capital":411.26629941618774,"nominal_output":102.00000000000001,"money_error":-2.1316282072803006e-14},{"year":18,"groups":[["workers",38.21559348276531,116.65896671941267,93.1047501538681,81.35961539306942,false],["displaced_free",4.382748141445281,13.379011627884722,48.189910349991194,81.35961539306943,false],["displaced_debt",2.881588824571586,11.274534059507353,-214.51740253365585,0.0,true],["owners",541.2604348360372,141.17382233595134,5664.538605355181,0.0,false]],"cumulative_loss":3.857048479273037,"real_capital":427.109965621576,"nominal_output":102.00000000000001,"money_error":0.0},{"year":19,"groups":[["workers",38.32384204332385,116.98941207097627,106.85022643895906,73.29543452150044,false],["displaced_free",4.290549565924626,13.097561319960233,58.153909693148954,73.29543452150045,false],["displaced_debt",2.8561587614145756,11.175036132962692,-214.20005156016535,0.0,true],["owners",533.3015711631627,139.0979580498599,5723.794335484422,0.0,false]],"cumulative_loss":3.857048479273037,"real_capital":443.68550706572853,"nominal_output":102.00000000000001,"money_error":-2.1316282072803006e-14},{"year":20,"groups":[["workers",38.411372645415305,117.25661267328857,121.74390094013792,64.2635519453432,false],["displaced_free",4.199539057208838,12.819737768373106,69.24626935119376,64.2635519453432,false],["displaced_debt",2.8337950559357137,11.08753566899358,-213.88518544283914,0.0,true],["owners",524.6052284885578,136.82974138981692,5782.083805316483,0.0,false]],"cumulative_loss":3.857048479273037,"real_capital":461.080748777297,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14}],"events":[{"year":15,"group":"displaced_debt","type":"mortgage_foreclosure","claim":11.057048479273037,"collateral_value":8.0,"cost":0.8,"recovery_in_kind":7.2,"residual_debt":0.0,"loss":3.857048479273037,"borrower_surplus":0.0}],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.921847463118837,97.44634065415222,42.76008662645346,135.27608679461673,false],["displaced_free",31.921847463118837,97.44634065415221,42.7600866264535,135.27608679461673,false],["displaced_debt",23.631383568161937,92.4603942938096,-161.621696673907,135.27608679461673,false],["owners",399.02322699627774,104.07491575281114,4527.804700625884,0.0,false]],"cumulative_loss":0.0,"real_capital":250.82636969636047,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":10,"groups":[["workers",29.415897266196804,89.79654291504151,13.529128364719552,121.41956097765456,false],["displaced_free",29.415897266196815,89.79654291504151,13.529128364719645,121.41956097765454,false],["displaced_debt",20.596702184850237,80.5868687150909,-195.64820120707515,121.41956097765454,false],["owners",420.7211215146004,109.7342518295776,4696.916730370316,0.0,false]],"cumulative_loss":0.0,"real_capital":300.95015560809986,"nominal_output":100.0,"money_error":-8.526512829121202e-14},{"year":11,"groups":[["workers",29.58208779620273,90.30386502473964,20.073014410160834,118.16257357623579,false],["displaced_free",29.58208779620274,90.30386502473964,20.07301441016093,118.16257357623579,false],["displaced_debt",20.690341834353465,80.95324417040989,-190.09228693517272,118.16257357623579,false],["owners",416.47135784453275,108.62581060107796,4743.191325686375,0.0,false]],"cumulative_loss":0.0,"real_capital":311.3683154032491,"nominal_output":100.0,"money_error":-9.947598300641403e-14},{"year":12,"groups":[["workers",29.719729547068514,90.72403760273964,27.023032471646342,114.51474768664679,false],["displaced_free",29.719729547068525,90.72403760273966,27.02303247164645,114.51474768664677,false],["displaced_debt",20.768819324415734,81.26029600482393,-184.1368144539819,114.51474768664677,false],["owners",412.1259545933652,107.49242425492054,4788.983098418972,0.0,false]],"cumulative_loss":0.0,"real_capital":322.1030543738162,"nominal_output":100.0,"money_error":-9.947598300641403e-14},{"year":13,"groups":[["workers",29.845859602405138,91.10906896263381,34.4248040904755,110.42918269030707,false],["displaced_free",29.845859602405156,91.10906896263386,34.42480409047559,110.42918269030709,false],["displaced_debt",20.843744776970453,81.5534501007688,-177.7352778157566,110.42918269030709,false],["owners",407.49630193343694,106.28489878284743,4834.260465300463,0.0,false]],"cumulative_loss":0.0,"real_capital":333.1923620208513,"nominal_output":100.0,"money_error":-9.237055564881302e-14},{"year":15,"groups":[["workers",30.062968069468255,91.77182589312716,50.79481541151363,100.7284171629981,false],["displaced_free",30.062968069468273,91.7718258931272,50.79481541151372,100.72841716299813,false],["displaced_debt",20.982516246489535,82.09640877906442,-163.37923580332236,100.72841716299813,false],["owners",397.20178407335544,103.59983935142294,4923.120533490927,0.0,false]],"cumulative_loss":0.0,"real_capital":356.6099820979716,"nominal_output":100.0,"money_error":-9.947598300641403e-14},{"year":16,"groups":[["workers",30.154057330601233,92.0498898485594,59.88519088520241,94.98849250382055,false],["displaced_free",30.15405733060124,92.04988984855939,59.885190885202526,94.98849250382058,false],["displaced_debt",21.04637127581829,82.34624862328471,-155.30082544683168,94.98849250382058,false],["owners",391.4277803400337,102.0938394209791,4966.612509084264,0.0,false]],"cumulative_loss":0.0,"real_capital":369.0393210719054,"nominal_output":100.0,"money_error":-9.947598300641403e-14},{"year":17,"groups":[["workers",30.233493407741033,92.29238067062532,69.67318354878581,88.55977688554172,false],["displaced_free",30.233493407741044,92.29238067062535,69.67318354878591,88.55977688554174,false],["displaced_debt",21.10651588952531,82.58157105719805,-146.52694139638336,88.55977688554174,false],["owners",385.15294034048776,100.45720926981949,5009.4072802332075,0.0,false]],"cumulative_loss":0.0,"real_capital":382.0265807227113,"nominal_output":100.0,"money_error":-9.237055564881302e-14},{"year":18,"groups":[["workers",30.30122078676908,92.49912889395435,80.24014735089911,81.35961539306942,false],["displaced_free",30.30122078676908,92.4991288939543,80.24014735089924,81.35961539306943,false],["displaced_debt",21.16291593040831,82.80224243698365,-136.97534480053235,81.35961539306943,false],["owners",378.3060096864134,98.67136402879852,5051.441281309476,0.0,false]],"cumulative_loss":0.0,"real_capital":395.63871153161386,"nominal_output":100.0,"money_error":-9.237055564881302e-14},{"year":19,"groups":[["workers",30.357154626768423,92.66987552862103,91.67734540322013,73.29543452150044,false],["displaced_free",30.357154626768427,92.669875528621,91.67734540322026,73.29543452150045,false],["displaced_debt",21.215527181581095,83.00808975919801,-126.5538831310099,73.29543452150045,false],["owners",370.8073707445628,96.71553749206127,5092.642100281093,0.0,false]],"cumulative_loss":0.0,"real_capital":409.95069803758474,"nominal_output":100.0,"money_error":-8.526512829121202e-14},{"year":20,"groups":[["workers",30.401189061019235,92.80429740020834,104.08713787504618,64.2635519453432,false],["displaced_free",30.401189061019245,92.80429740020837,104.08713787504632,64.2635519453432,false],["displaced_debt",21.264298333450874,83.19891226940086,-115.15930074002476,64.2635519453432,false],["owners",362.5679403115214,94.56649460394405,5132.9274269823745,0.0,false]],"cumulative_loss":0.0,"real_capital":425.04652292427215,"nominal_output":100.0,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"credit_stress","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",30.659365716775035,106.73363842091881,120.41277850646195,151.22516174156635,false],["displaced_free",19.957786466012255,69.47851380955849,117.20033799495063,151.22516174156635,false],["displaced_debt",11.265143841576517,52.334871264720064,-106.500438759746,151.22516174156635,false],["owners",523.2024961380164,128.77815880050397,5142.121223005585,0.0,false]],"cumulative_loss":0.0,"real_capital":263.03169378765745,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",30.21979454543999,105.20337093610047,60.78002218580329,124.65166288040625,false],["displaced_free",0.0,0.0,44.3357829058878,124.65166288040628,false],["displaced_debt",0.0,0.0,-212.5752908028531,124.96426561892429,false],["owners",619.1330711932771,152.3899781619911,5539.192142548024,0.0,false]],"cumulative_loss":0.0,"real_capital":333.6974885860557,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":11,"groups":[["workers",30.413371703696114,105.87726597381008,72.10178738300837,117.9005364570199,false],["displaced_free",0.0,0.0,50.98133454643596,117.9005364570199,false],["displaced_debt",0.0,0.0,-216.8778515386648,128.62144224436426,false],["owners",608.1111704595938,149.67710868326594,5611.062611112681,0.0,false]],"cumulative_loss":0.0,"real_capital":349.04407017103847,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":12,"groups":[["workers",30.550102579981797,106.35326355462325,84.47518195348009,110.26843853800611,false],["displaced_free",0.0,0.0,58.362762656857996,110.26843853800611,false],["displaced_debt",2.28575328599297e-16,1.0619003684964213e-15,-217.79698735468057,0.0,true],["owners",586.2607488975656,144.29896718252172,5677.1218301395365,0.0,false]],"cumulative_loss":1.6394325716279337,"real_capital":364.95759750249493,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14},{"year":13,"groups":[["workers",30.66404985717298,106.74994519491294,98.03292166851928,101.64040893340024,false],["displaced_free",0.0,0.0,66.60406043101345,101.64040893340025,false],["displaced_debt",2.589326670573604,12.029325135346994,-217.5092843912835,0.0,true],["owners",588.4197604395148,144.83037430166496,5742.501803521705,0.0,false]],"cumulative_loss":1.6394325716279337,"real_capital":381.8389127149944,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",30.838344986622783,107.35671421606865,129.32552520865178,80.85974910714185,false],["displaced_free",0.0,0.0,86.27264771976873,80.85974910714188,false],["displaced_debt",2.367860329870492,11.000451239623708,-216.97067715690042,0.0,true],["owners",567.6821049167944,139.72612285835655,5869.863591489787,0.0,false]],"cumulative_loss":1.6394325716279337,"real_capital":418.50063344220916,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":16,"groups":[["workers",30.890122764606705,107.53696682418283,147.42322410673407,68.3941055270959,false],["displaced_free",0.0,0.0,98.0561519403592,68.39410552709595,false],["displaced_debt",2.2675850049307846,10.534598668582491,-216.71872326746367,0.0,true],["owners",555.5275141333624,136.7344593368373,5931.588870837938,0.0,false]],"cumulative_loss":1.6394325716279337,"real_capital":438.54509641668454,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-15},{"year":17,"groups":[["workers",30.920142692562155,107.64147440484896,167.43799177169512,54.30178871062098,false],["displaced_free",0.0,0.0,111.42109307348844,54.30178871062102,false],["displaced_debt",2.168812170405012,10.075726269609698,-216.47774413741865,0.0,true],["owners",541.9363349691472,133.38920192385714,5991.804019167844,0.0,false]],"cumulative_loss":1.6394325716279337,"real_capital":459.93754064146526,"nominal_output":102.00000000000001,"money_error":0.0},{"year":18,"groups":[["workers",30.928558732940502,107.6707729434742,189.61715564078963,38.3705299688906,false],["displaced_free",0.0,0.0,126.61491719166759,38.370529968890615,false],["displaced_debt",2.069484128179567,9.614274522881017,-216.24780145650982,0.0,true],["owners",526.7009511844035,129.639249110366,6050.326347077223,0.0,false]],"cumulative_loss":1.6394325716279337,"real_capital":482.857564820678,"nominal_output":102.00000000000001,"money_error":0.0},{"year":19,"groups":[["workers",30.91547861127328,107.62523746210033,214.24064273958743,20.36036113708824,false],["displaced_free",0.0,0.0,143.91999494269334,20.360361137088248,false],["displaced_debt",1.970440707501284,9.154145052391266,-216.0288636001208,0.0,true],["owners",509.5830347548922,125.42594015911844,6106.946684272211,0.0,false]],"cumulative_loss":1.6394325716279337,"real_capital":507.5084410700768,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",30.8810807481841,107.50548909172215,241.62523997746337,0.0,false],["displaced_free",0.0,0.0,163.65805599846752,0.0,false],["displaced_debt",1.872507463823354,8.699173169874793,-215.82080721525153,0.0,true],["owners",490.31299568556676,120.68291968486807,6161.425906015052,0.0,false]],"cumulative_loss":1.6394325716279337,"real_capital":534.1201930549383,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-15}],"events":[{"year":12,"group":"displaced_debt","type":"mortgage_foreclosure","claim":13.285676263545923,"collateral_value":12.940270768797767,"cost":1.2940270768797768,"recovery_in_kind":11.64624369191799,"residual_debt":0.0,"loss":1.6394325716279337,"borrower_surplus":0.0}],"max_money_error":6.394884621840902e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",27.23392360129576,94.80873744407597,110.82181863313133,151.22516174156635,false],["displaced_free",27.233923601295764,94.80873744407599,110.82181863313134,151.22516174156635,false],["displaced_debt",19.007931680217002,88.30581051449188,-93.5496927953503,151.22516174156635,false],["owners",425.2109771907747,104.65907014699405,4851.293836600723,0.0,false]],"cumulative_loss":0.0,"real_capital":257.9771308330815,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",24.246602914420045,84.4090570010501,54.47261818236392,124.65166288040625,false],["displaced_free",24.246602914420052,84.40905700105013,54.47261818236396,124.65166288040628,false],["displaced_debt",15.631285394156722,72.61880720830692,-154.61232676138317,124.65166288040628,false],["owners",442.22394446900836,108.84654749657884,4996.875107288459,0.0,false]],"cumulative_loss":0.0,"real_capital":318.4016649106212,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":11,"groups":[["workers",24.344208490341625,84.74884870921905,63.9286566602327,117.9005364570199,false],["displaced_free",24.344208490341636,84.74884870921908,63.92865666023275,117.9005364570199,false],["displaced_debt",15.684971938895881,72.86822065984244,-146.11842567811948,117.9005364570199,false],["owners",435.07723610894146,107.08749636267368,5045.217022411675,0.0,false]],"cumulative_loss":0.0,"real_capital":331.65007731356417,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":12,"groups":[["workers",24.413686672967092,84.99072126754244,74.27338643179837,110.26843853800611,false],["displaced_free",24.413686672967096,84.99072126754245,74.27338643179841,110.26843853800611,false],["displaced_debt",15.724175095489713,73.05034813041556,-136.73919719294017,110.26843853800611,false],["owners",427.3463383767619,105.1846560987724,5092.699948897982,0.0,false]],"cumulative_loss":0.0,"real_capital":345.61207662796534,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":13,"groups":[["workers",24.470999938667287,85.19024442253777,85.62041602958949,101.64040893340024,false],["displaced_free",24.47099993866729,85.19024442253777,85.62041602958953,101.64040893340025,false],["displaced_debt",15.75994443693209,73.21652300629258,-126.36006265089743,101.64040893340025,false],["owners",418.7850162564221,103.07741978454702,5139.231617370917,0.0,false]],"cumulative_loss":0.0,"real_capital":360.38078060769607,"nominal_output":100.0,"money_error":-3.552713678800501e-14},{"year":15,"groups":[["workers",24.54812144331196,85.45872547551396,111.85262435154412,80.85974910714185,false],["displaced_free",24.548121443311974,85.45872547551402,111.85262435154416,80.85974910714188,false],["displaced_debt",15.820578738266807,73.49821389272999,-102.06688429901429,80.85974910714188,false],["owners",398.6778808148766,98.12836105484337,5229.00411703609,0.0,false]],"cumulative_loss":0.0,"real_capital":392.7731150669653,"nominal_output":100.0,"money_error":-2.1316282072803006e-14},{"year":16,"groups":[["workers",24.567901874667548,85.52758656767159,127.04803480655313,68.3941055270959,false],["displaced_free",24.567901874667548,85.52758656767158,127.04803480655315,68.39410552709595,false],["displaced_debt",15.845389760654806,73.61347932394709,-87.8406418566734,68.39410552709595,false],["owners",386.8396822436327,95.21457255656107,5271.98630395205,0.0,false]],"cumulative_loss":0.0,"real_capital":410.6502863668025,"nominal_output":100.0,"money_error":-3.552713678800501e-14},{"year":17,"groups":[["workers",24.5751532650042,85.55283064093099,143.87092420802853,54.30178871062098,false],["displaced_free",24.575153265004197,85.55283064093098,143.87092420802853,54.30178871062102,false],["displaced_debt",15.866501366449889,73.71155824659692,-71.98538044392625,54.30178871062102,false],["owners",373.58450630006945,91.9520171116067,5313.495693540946,0.0,false]],"cumulative_loss":0.0,"real_capital":429.8450629881472,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":18,"groups":[["workers",24.569901500482388,85.53454781209751,162.53217200536804,38.3705299688906,false],["displaced_free",24.569901500482374,85.53454781209746,162.5321720053681,38.370529968890615,false],["displaced_debt",15.883905844414016,73.79241483631223,-54.28924327503875,38.370529968890615,false],["owners",358.7136863437108,88.29179601562689,5353.352769801359,0.0,false]],"cumulative_loss":0.0,"real_capital":450.52938256894885,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":19,"groups":[["workers",24.552216343985698,85.47298094485139,183.27036487539107,20.36036113708824,false],["displaced_free",24.55221634398569,85.47298094485134,183.2703648753911,20.360361137088248,false],["displaced_debt",15.897612298971545,73.85609138983449,-34.51267307668399,20.360361137088248,false],["owners",342.00228941154376,84.17854551740838,5391.353024180421,0.0,false]],"cumulative_loss":0.0,"real_capital":472.89761932270875,"nominal_output":100.0,"money_error":-2.1316282072803006e-14},{"year":20,"groups":[["workers",24.522226174301412,85.36857696086705,206.35541780962387,0.0,false],["displaced_free",24.52222617430141,85.36857696086702,206.35541780962393,0.0,false],["displaced_debt",15.90765139338259,73.9027303605396,-12.384795118108798,0.0,false],["owners",323.1956140017913,79.54957480281195,5427.263647958396,0.0,false]],"cumulative_loss":0.0,"real_capital":497.16951184375023,"nominal_output":100.0,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"credit_stress","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.71161881988551,103.43427223240674,120.31275877785036,180.4942772471531,false],["displaced_free",19.003541778644063,66.1565270350274,117.09903320168115,180.49427724715318,false],["displaced_debt",10.287692500805933,47.79389151282748,-106.60793609111006,180.49427724715318,false],["owners",545.0086259044098,131.14402945097623,5410.616670520426,0.0,false]],"cumulative_loss":0.0,"real_capital":257.40081822805024,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",27.872747286166668,97.03265743073196,33.25500817817195,163.77257052962668,false],["displaced_free",0.0,0.0,14.189369397664688,163.7725705296267,false],["displaced_debt",0.0,0.0,-247.27849272229474,170.73876654565373,false],["owners",660.3618420305179,158.90117833610316,5841.1361800788645,0.0,false]],"cumulative_loss":0.0,"real_capital":318.2879152521934,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-15},{"year":11,"groups":[["workers",28.090586358368725,97.79101482733137,41.124269818490916,159.73669795809036,false],["displaced_free",0.0,0.0,14.600488275181497,159.73669795809042,false],["displaced_debt",0.0,0.0,-218.45061439659125,0.0,true],["owners",634.6227667394526,152.70765058704987,5882.821942501989,0.0,false]],"cumulative_loss":4.884900005685784,"real_capital":330.8888743630512,"nominal_output":102.00000000000001,"money_error":0.0},{"year":12,"groups":[["workers",28.23608406578166,98.29753214531974,49.62928749397823,155.17417420680553,false],["displaced_free",0.0,0.0,15.03686146456614,155.1741742068056,false],["displaced_debt",2.500817671729951,11.618135795433197,-218.17274576639906,0.0,true],["owners",642.6610348995943,154.64187846202915,5954.2287241574995,0.0,false]],"cumulative_loss":4.884900005685784,"real_capital":344.054489083401,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":13,"groups":[["workers",28.38032656799966,98.79967975068395,58.850773548306236,150.01627523649336,false],["displaced_free",0.0,0.0,15.563744252892777,150.0162752364934,false],["displaced_debt",2.292615375299488,10.650883132356462,-217.9180107246991,0.0,true],["owners",637.3653000063072,153.36757934124495,6025.047090824867,0.0,false]],"cumulative_loss":4.884900005685784,"real_capital":357.66952777117,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",28.60588239005604,99.58490126431516,79.81113244433392,137.59344536314106,false],["displaced_free",0.0,0.0,17.18274105036545,137.5934453631411,false],["displaced_debt",1.8839713527444317,8.752431358080377,-217.4773671103794,0.0,true],["owners",625.2008439537657,150.4404774441652,6164.691244908159,0.0,false]],"cumulative_loss":4.884900005685784,"real_capital":386.5121584478978,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-15},{"year":16,"groups":[["workers",28.693550285273886,99.89009718766673,91.76642536839942,130.1413927935168,false],["displaced_free",0.0,0.0,18.465288632290882,130.53957463135853,false],["displaced_debt",1.686454799062481,7.834821822421805,-217.28998324381692,0.0,true],["owners",618.0950695701312,148.7306331577689,6233.368474860395,0.0,false]],"cumulative_loss":4.884900005685784,"real_capital":401.8955796348161,"nominal_output":102.00000000000001,"money_error":0.0},{"year":17,"groups":[["workers",28.764359206388043,100.1366024106707,104.87362961430527,121.71690310954457,false],["displaced_free",0.0,0.0,20.19514578272795,129.06919605348702,false],["displaced_debt",1.5007957899064885,6.972299294528847,-217.1232281560495,0.0,true],["owners",610.1750124370135,146.82485009938998,6301.165698464508,0.0,false]],"cumulative_loss":4.884900005685784,"real_capital":418.0400061911819,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":18,"groups":[["workers",28.81806972897144,100.32358343140585,119.28013449997835,112.19308054223643,false],["displaced_free",0.0,0.0,4.950264119868937,0.0,true],["displaced_debt",1.5106840608208199,7.018237579260043,-216.95537437151387,0.0,true],["owners",585.9509921936274,140.9958861651992,6383.475490142483,0.0,false]],"cumulative_loss":4.884900005685784,"real_capital":434.8478359911182,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",28.85153935434914,100.44010035240636,135.15246129281863,101.42647037401073,false],["displaced_free",9.371761418167948,32.625664986492474,5.99157094410982,0.0,true],["displaced_debt",1.6407932879821199,7.622690549377283,-216.7730640061825,0.0,true],["owners",584.2506179783217,140.58672947378045,6448.392225473409,0.0,false]],"cumulative_loss":4.884900005685784,"real_capital":452.57249999815605,"nominal_output":102.00000000000001,"money_error":0.0},{"year":20,"groups":[["workers",28.879394750764348,100.53707260670922,152.68077970148514,89.25489811977194,false],["displaced_free",9.35970863553,32.583705953291044,7.03153857027982,0.0,true],["displaced_debt",1.6417153178252708,7.626974055546589,-216.5906511930908,0.0,true],["owners",573.6535125539953,138.03677514313702,6512.131504646074,0.0,false]],"cumulative_loss":4.884900005685784,"real_capital":471.3384888454154,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[{"year":11,"group":"displaced_debt","type":"mortgage_foreclosure","claim":18.046056302878306,"collateral_value":14.623506996880579,"cost":1.462350699688058,"recovery_in_kind":13.161156297192521,"residual_debt":0.0,"loss":4.884900005685784,"borrower_surplus":0.0},{"year":18,"group":"displaced_free","type":"mortgage_foreclosure","claim":12.740383847003661,"collateral_value":14.623506996880579,"cost":1.462350699688058,"recovery_in_kind":12.740383847003661,"residual_debt":0.0,"loss":0.0,"borrower_surplus":0.4207724501888599}],"max_money_error":1.4210854715202004e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",26.357761927329204,91.75857899750885,110.72850265458,180.4942772471531,false],["displaced_free",26.357761927329204,91.75857899750879,110.72850265457997,180.49427724715318,false],["displaced_debt",18.106318347798627,84.11715404048208,-93.64988075140744,180.49427724715318,false],["owners",445.170470883551,107.12022997319865,5093.776936861489,0.0,false]],"cumulative_loss":0.0,"real_capital":252.68413528926206,"nominal_output":100.0,"money_error":0.0},{"year":10,"groups":[["workers",22.19401347628548,77.26343171511725,31.03859751798264,163.77257052962668,false],["displaced_free",22.194013476285477,77.26343171511719,31.03859751798259,163.7725705296267,false],["displaced_debt",13.510046660145436,62.764094509788706,-178.0811153307508,163.7725705296267,false],["owners",480.2207432320438,115.55428721680214,5243.410212179531,0.0,false]],"cumulative_loss":0.0,"real_capital":305.1287177304585,"nominal_output":100.0,"money_error":2.842170943040401e-14},{"year":11,"groups":[["workers",22.301388027980256,77.63723190009392,37.55240209262785,159.73669795809036,false],["displaced_free",22.301388027980256,77.63723190009388,37.5524020926278,159.73669795809042,false],["displaced_debt",13.562750011471124,63.00894030542509,-172.53827053571771,159.73669795809042,false],["owners",475.5355779352428,114.42690789386621,5296.247498616781,0.0,false]],"cumulative_loss":0.0,"real_capital":316.17777451340294,"nominal_output":100.0,"money_error":2.1316282072803006e-14},{"year":12,"groups":[["workers",22.377117705989306,77.90086762384041,44.60127225568927,155.17417420680553,false],["displaced_free",22.377117705989296,77.90086762384036,44.60127225568923,155.1741742068056,false],["displaced_debt",13.597664046832962,63.17114165604168,-166.46489522367366,155.1741742068056,false],["owners",470.6289519198455,113.2462390455514,5348.539604385653,0.0,false]],"cumulative_loss":0.0,"real_capital":327.65341875194366,"nominal_output":100.0,"money_error":1.4210854715202004e-14},{"year":13,"groups":[["workers",22.44388538079186,78.13330416301781,52.25293626831166,150.01627523649336,false],["displaced_free",22.443885380791865,78.13330416301781,52.252936268311615,150.0162752364934,false],["displaced_debt",13.630411896101144,63.323279480444896,-159.79250604268358,150.0162752364934,false],["owners",465.2395233980353,111.94939466695955,5400.232884763212,0.0,false]],"cumulative_loss":0.0,"real_capital":339.6113169178965,"nominal_output":100.0,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",22.54885523773066,78.49873294778462,69.68132289429612,137.59344536314106,false],["displaced_free",22.548855237730663,78.49873294778459,69.68132289429609,137.5934453631411,false],["displaced_debt",13.68847692835308,63.59303422398144,-144.3308785207292,137.5934453631411,false],["owners",452.7265854289778,108.93843845904783,5501.569086207534,0.0,false]],"cumulative_loss":0.0,"real_capital":365.2338091153119,"nominal_output":100.0,"money_error":1.4210854715202004e-14},{"year":16,"groups":[["workers",22.58686994748909,78.63107255074685,79.64302768030805,130.1413927935168,false],["displaced_free",22.58686994748908,78.6310725507468,79.64302768030805,130.14139279351681,false],["displaced_debt",13.713669193332137,63.71007080718775,-135.35508492962356,130.14139279351681,false],["owners",445.42974541279835,107.18261853896324,5551.06128014229,0.0,false]],"cumulative_loss":0.0,"real_capital":379.04997169670753,"nominal_output":100.0,"money_error":1.4210854715202004e-14},{"year":17,"groups":[["workers",22.61506217305075,78.72921739944256,90.5803020501748,121.71690310954457,false],["displaced_free",22.615062173050752,78.72921739944253,90.58030205017478,121.7169031095446,false],["displaced_debt",13.736206455284451,63.814772950322435,-125.40435008395309,121.7169031095446,false],["owners",437.30492972013457,105.2275649529502,5599.650716777862,0.0,false]],"cumulative_loss":0.0,"real_capital":393.65380834072505,"nominal_output":100.0,"money_error":0.0},{"year":18,"groups":[["workers",22.633280062780976,78.79263885679497,102.61893351334749,112.19308054223643,false],["displaced_free",22.633280062780983,78.79263885679497,102.61893351334749,112.19308054223646,false],["displaced_debt",13.7560146327428,63.906796490531974,-114.3520814463402,112.19308054223646,false],["owners",428.2347820698133,103.04503855971278,5647.232359230063,0.0,false]],"cumulative_loss":0.0,"real_capital":409.1481046202447,"nominal_output":100.0,"money_error":0.0},{"year":19,"groups":[["workers",22.641367143787416,78.82079219786523,115.90125114199402,101.42647037401073,false],["displaced_free",22.641367143787416,78.82079219786519,115.901251141994,101.42647037401076,false],["displaced_debt",13.773020833781272,63.9858027912563,-102.05513562991658,101.42647037401076,false],["owners",418.08649965329136,100.6030833596448,5693.686414747095,0.0,false]],"cumulative_loss":0.0,"real_capital":425.6490588565075,"nominal_output":100.0,"money_error":0.0},{"year":20,"groups":[["workers",22.6391730218804,78.81315385934126,130.58828706533063,89.25489811977194,false],["displaced_free",22.6391730218804,78.81315385934123,130.5882870653306,89.25489811977197,false],["displaced_debt",13.78715669614366,64.05147425957975,-88.3516570761063,89.25489811977197,false],["owners",406.7097238694789,97.86551894775393,5738.876384065926,0.0,false]],"cumulative_loss":0.0,"real_capital":443.2880323824409,"nominal_output":100.0,"money_error":-7.105427357601002e-15}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"credit_stress","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",28.86289341379449,100.47962693905019,120.58216047566314,203.02485903040605,false],["displaced_free",18.149890104805323,63.18473205614221,117.36747388559459,203.02485903040605,false],["displaced_debt",9.41648899432822,43.74651102678275,-106.34376467302249,203.02485903040605,false],["owners",561.890511202226,132.88222305295764,5620.2221985524975,0.0,false]],"cumulative_loss":0.0,"real_capital":253.30329558779454,"nominal_output":102.375,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",25.772998066344066,89.72285604496713,13.60379404786135,192.64151282490525,false],["displaced_free",0.0,0.0,-7.813723800493671,192.64151282490525,false],["displaced_debt",0.0,0.0,-273.4072262194839,206.0061016558678,false],["owners",685.7730898847379,162.1793763678327,6081.471978712289,0.0,false]],"cumulative_loss":0.0,"real_capital":308.2566057603647,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":11,"groups":[["workers",25.989435388286743,90.47633356548812,19.2752602807042,190.27532431366035,false],["displaced_free",0.0,0.0,-12.101079589404787,190.27532431366035,false],["displaced_debt",0.0,0.0,-218.56802206339347,0.0,true],["owners",664.5415870191541,157.15831044255563,6100.470728669437,0.0,false]],"cumulative_loss":7.696783023278597,"real_capital":319.1816919557875,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":12,"groups":[["workers",26.14002229703071,91.0005677853764,25.326717098361975,187.60036590225968,false],["displaced_free",0.0,0.0,-16.907804419821826,187.6003659022597,false],["displaced_debt",2.3084447466079867,10.724422194199084,-218.31152820265925,0.0,true],["owners",676.2348185899948,159.92365809450612,6175.607930734994,0.0,false]],"cumulative_loss":7.696783023278597,"real_capital":330.47640883773516,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":13,"groups":[["workers",26.293984117802125,91.53655099718338,31.805942034800438,184.57634542852387,false],["displaced_free",0.0,0.0,-22.224138527158523,184.5763454285239,false],["displaced_debt",2.003173501151651,9.30621293238621,-218.08895336919795,0.0,true],["owners",673.3338395655006,159.237601764813,6250.422801797826,0.0,false]],"cumulative_loss":7.696783023278597,"real_capital":341.9839774721379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",26.551242426750736,92.43213753937577,46.261259595965264,177.29297440962995,false],["displaced_free",0.0,0.0,-34.41123646440353,188.64232911793394,false],["displaced_debt",1.4725654772285242,6.841148747270741,-217.73705709284778,0.0,true],["owners",661.0477345733943,156.33204470082202,6404.71158395359,0.0,false]],"cumulative_loss":7.696783023278597,"real_capital":366.3480578144402,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-15},{"year":16,"groups":[["workers",26.64857186355721,92.77096793175176,54.362280210925796,172.923916451805,false],["displaced_free",0.0,0.0,0.0,0.0,true],["displaced_debt",1.4847160963589283,6.897597301938051,-217.57208863769677,0.0,true],["owners",639.7394983112297,151.29283199406925,6441.382513968213,0.0,false]],"cumulative_loss":12.827330273787108,"real_capital":379.14348573833024,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":17,"groups":[["workers",26.73212773260492,93.06184876722854,63.14332525865993,167.9847291137548,false],["displaced_free",9.002517355463604,31.340225403631397,1.0002797061626219,0.0,true],["displaced_debt",1.4930270329409028,6.936207709601165,-217.40619674514775,0.0,true],["owners",642.7949965072244,152.0154307650457,6512.804180246794,0.0,false]],"cumulative_loss":12.827330273787108,"real_capital":392.54900105947337,"nominal_output":102.00000000000001,"money_error":-2.1316282072803006e-14},{"year":18,"groups":[["workers",26.813200336985325,93.34408467914258,72.69164543169138,162.40101477628224,false],["displaced_free",9.005179277652037,31.34949228289398,2.0008551814572937,0.0,true],["displaced_debt",1.5010346058662656,6.973408770154429,-217.2394151222737,0.0,true],["owners",637.4397363151409,150.74895826699893,6583.630817615142,0.0,false]],"cumulative_loss":12.827330273787108,"real_capital":406.43222462724714,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":19,"groups":[["workers",26.877728830442894,93.56872601556721,83.10435067425175,156.08866748742557,false],["displaced_free",9.00771299528792,31.35831284704091,3.001712180933728,0.0,true],["displaced_debt",1.508654084844,7.008806849132546,-217.0717868906244,0.0,true],["owners",631.5774276717124,149.36257321647622,6653.806087356444,0.0,false]],"cumulative_loss":12.827330273787108,"real_capital":420.8554937942821,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":20,"groups":[["workers",26.92820126242145,93.74443435718094,94.49173937764746,148.95260609765677,false],["displaced_free",9.06684577527142,31.564170228954378,4.009139489297219,0.0,true],["displaced_debt",1.5351420333831942,7.1318628346006605,-216.90121555358184,0.0,true],["owners",625.0333248184619,147.81494976014386,6723.254234558494,0.0,false]],"cumulative_loss":12.827330273787108,"real_capital":435.88928047140485,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14}],"events":[{"year":11,"group":"displaced_debt","type":"mortgage_foreclosure","claim":22.04213305436578,"collateral_value":15.939277812319094,"cost":1.5939277812319095,"recovery_in_kind":14.345350031087184,"residual_debt":0.0,"loss":7.696783023278597,"borrower_surplus":0.0},{"year":16,"group":"displaced_free","type":"mortgage_foreclosure","claim":19.475897281595696,"collateral_value":15.939277812319094,"cost":1.5939277812319095,"recovery_in_kind":14.345350031087184,"residual_debt":0.0,"loss":5.130547250508512,"borrower_surplus":0.0}],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",25.57488605026345,89.03317392673539,110.97223839091188,203.02485903040605,false],["displaced_free",25.57488605026346,89.0331739267354,110.9722383909119,203.02485903040605,false],["displaced_debt",17.304252461918747,80.39096860746301,-93.41107716033818,203.02485903040605,false],["owners",460.6220603560817,108.9331144538952,5283.298754042376,0.0,false]],"cumulative_loss":0.0,"real_capital":248.82919668534925,"nominal_output":100.0,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",20.369029864966883,70.91016457012846,14.305606879381166,192.64151282490525,false],["displaced_free",20.369029864966887,70.91016457012846,14.305606879381152,192.64151282490525,false],["displaced_debt",11.637939368050604,54.066780431656596,-194.83881759274374,192.64151282490525,false],["owners",508.6560368683941,120.29273248227729,5435.718814907652,0.0,false]],"cumulative_loss":0.0,"real_capital":296.13970711180485,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":11,"groups":[["workers",20.479599709757068,71.29508844438966,18.94730646948796,190.27532431366035,false],["displaced_free",20.479599709757068,71.29508844438968,18.94730646948794,190.27532431366035,false],["displaced_debt",11.68753791695909,54.29720213852042,-191.17401375739226,190.27532431366035,false],["owners",505.50953746390053,119.54861271629422,5491.88654129253,0.0,false]],"cumulative_loss":0.0,"real_capital":305.83631980591326,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":12,"groups":[["workers",20.555074193637417,71.55783576757004,23.906162013514987,187.60036590225968,false],["displaced_free",20.555074193637424,71.55783576757007,23.906162013514958,187.6003659022597,false],["displaced_debt",11.716311321551384,54.43087574680828,-187.19724297693037,187.6003659022597,false],["owners",502.375931997004,118.80754225450409,5547.706089292196,0.0,false]],"cumulative_loss":0.0,"real_capital":315.7830361191478,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":13,"groups":[["workers",20.624168777295413,71.79837291296055,29.221756795839177,184.57634542852387,false],["displaced_free",20.624168777295413,71.79837291296053,29.221756795839166,184.5763454285239,false],["displaced_debt",11.743945417466328,54.559256429075994,-182.86833967903158,184.5763454285239,false],["owners",498.96813852691025,118.0016287126603,5603.146993572966,0.0,false]],"cumulative_loss":0.0,"real_capital":326.0124927028738,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",20.741272318039776,72.20604237002239,41.10818519634768,177.29297440962995,false],["displaced_free",20.74127231803978,72.2060423700224,41.108185196347655,177.29297440963,false],["displaced_debt",11.79467940052199,54.79495306192014,-172.96666150015562,177.29297440963,false],["owners",491.17076024655495,116.15761650882091,5712.749193443061,0.0,false]],"cumulative_loss":0.0,"real_capital":347.4720232281779,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":16,"groups":[["workers",20.789172600946852,72.3727963571496,47.7871512209445,172.923916451805,false],["displaced_free",20.78917260094686,72.37279635714961,47.787151220944466,172.92391645180507,false],["displaced_debt",11.817664351355283,54.90173504888836,-167.28452972551347,172.92391645180507,false],["owners",486.67958538268783,115.09549268196838,5766.824702930026,0.0,false]],"cumulative_loss":0.0,"real_capital":358.79096017401605,"nominal_output":100.0,"money_error":-7.105427357601002e-14},{"year":17,"groups":[["workers",20.82982898661444,72.51433235653825,55.04076400195188,167.9847291137548,false],["displaced_free",20.829828986614434,72.5143323565382,55.040764001951885,167.98472911375484,false],["displaced_debt",11.838968013677533,55.00070621523842,-161.02990149705462,167.98472911375484,false],["owners",481.7149826552001,113.92140727947275,5820.348589891715,0.0,false]],"cumulative_loss":0.0,"real_capital":370.5717019178367,"nominal_output":100.0,"money_error":-7.105427357601002e-14},{"year":18,"groups":[["workers",20.863093628224735,72.6301356729745,62.94259985367163,162.40101477628224,false],["displaced_free",20.863093628224746,72.63013567297453,62.94259985367161,162.4010147762823,false],["displaced_debt",11.858511621973664,55.09150063727245,-154.12857475714057,162.4010147762823,false],["owners",476.2086532187007,112.61920821791811,5873.260662471571,0.0,false]],"cumulative_loss":0.0,"real_capital":382.87451053118946,"nominal_output":100.0,"money_error":-7.105427357601002e-14},{"year":19,"groups":[["workers",20.888790946845702,72.71959506816926,71.57592391440005,156.08866748742557,false],["displaced_free",20.888790946845706,72.71959506816927,71.57592391440005,156.0886674874256,false],["displaced_debt",11.876210631026822,55.173725540330636,-146.4966485092809,156.0886674874256,false],["owners",470.08344875446824,111.17065059034827,5925.492156777623,0.0,false]],"cumulative_loss":0.0,"real_capital":395.7675118351634,"nominal_output":100.0,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",20.90672241164296,72.7820194019832,81.03495446101807,148.95260609765677,false],["displaced_free",20.906722411642964,72.78201940198322,81.03495446101806,148.9526060976568,false],["displaced_debt",11.891976056252329,55.24696752562738,-138.03925644659518,148.9526060976568,false],["owners",463.2521473934766,109.55510718269932,5976.964617599121,0.0,false]],"cumulative_loss":0.0,"real_capital":409.32772156087617,"nominal_output":100.0,"money_error":-1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"stable","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,118.31642315363666,130.49151963747684,false],["displaced_free",36.11008485787691,110.23157836263977,116.99887143902289,130.49151963747684,false],["displaced_debt",27.61180065345736,108.03421510284896,-106.65941964434921,130.49151963747684,false],["owners",490.01805803700705,127.80857017136337,4849.9822926813285,0.0,false]],"cumulative_loss":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,177.12531950665115,106.75647038299961,false],["displaced_free",30.915747086857206,94.3750647791975,169.56263362897454,106.75647038299964,false],["displaced_debt",23.715747086857203,92.79047586436506,-72.86602631076619,106.75647038299964,false],["owners",600.5745655524296,156.64438329484344,5328.740505630406,0.0,false]],"cumulative_loss":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,238.30632144681118,77.87915381893293,false],["displaced_free",30.9157470868572,94.37506477919747,220.71136228201286,77.87915381893295,false],["displaced_debt",23.715747086857203,92.79047586436506,-25.717297657727844,77.87915381893295,false],["owners",641.8249195174252,167.40347405253667,5675.865829302655,0.0,false]],"cumulative_loss":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":18,"groups":[["workers",51.421025448490994,156.97057535372105,279.12325013948595,57.63049502625067,false],["displaced_free",30.9157470868572,94.37506477919747,254.83856283176794,57.63049502625068,false],["displaced_debt",23.715747086857196,92.79047586436504,6.009902892027195,57.63049502625068,false],["owners",668.7834901757938,174.43492179858998,5895.7714124982795,0.0,false]],"cumulative_loss":0.0,"real_capital":524.8967815334796,"nominal_output":134.11036391836942,"money_error":9.947598300641403e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,293.4652893325169,50.3339204093325,false],["displaced_free",30.9157470868572,94.37506477919747,266.8578512730872,50.333920409332514,false],["displaced_debt",23.715747086857196,92.79047586436504,17.229191333346495,50.333920409332514,false],["owners",677.9659413788685,176.82992732886507,5971.1009615403755,0.0,false]],"cumulative_loss":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,308.1921261329644,42.7454828077376,false],["displaced_free",30.915747086857195,94.37506477919746,279.2205079316731,42.745482807737616,false],["displaced_debt",23.7157470868572,92.79047586436505,28.791847991932517,42.745482807737616,false],["owners",687.200890283778,179.2386255304586,6047.45661601635,0.0,false]],"cumulative_loss":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,108.89500355111736,130.49151963747684,false],["displaced_free",36.09150197332118,110.17485125432164,108.89500355111737,130.49151963747684,false],["displaced_debt",27.586557047984126,107.93544671255474,-95.53785389277121,130.49151963747684,false],["owners",392.9240840000124,102.48411163276279,4583.332481445002,0.0,false]],"cumulative_loss":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,153.3752802392297,106.75647038299961,false],["displaced_free",38.133113070637755,116.40718259737014,153.3752802392297,106.75647038299964,false],["displaced_debt",28.618305545592982,111.97227649130222,-56.12719070877585,106.75647038299964,false],["owners",423.73995290760064,110.5216361261348,4811.794951433724,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,204.02024640520708,77.87915381893293,false],["displaced_free",39.8323570253354,121.59438567060346,204.0202464052071,77.87915381893295,false],["displaced_debt",29.5120101115086,115.46899416373105,-11.046626507641193,77.87915381893295,false],["owners",456.1315443455599,118.97014719498175,5057.96699501452,0.0,false]],"cumulative_loss":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":18,"groups":[["workers",40.809128750819774,124.57613133594647,237.75188230189198,57.63049502625067,false],["displaced_free",40.80912875081978,124.57613133594646,237.75188230189204,57.63049502625068,false],["displaced_debt",30.035734483967715,117.51812352762019,19.150916323020937,57.63049502625068,false],["owners",476.68806015348605,124.3317840775916,5214.468454198838,0.0,false]],"cumulative_loss":0.0,"real_capital":511.01397229699927,"nominal_output":130.52235783857688,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,249.62829151124186,50.3339204093325,false],["displaced_free",41.2185113318855,125.82583452115517,249.62829151124197,50.333920409332514,false],["displaced_debt",30.24537683044234,118.33837232768785,29.808088365543846,50.333920409332514,false],["owners",484.28948340623396,126.31441925045232,5268.278396799531,0.0,false]],"cumulative_loss":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"stable","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.880775499911955,124.9107941060366,240.3439401451901,148.47815051741648,false],["displaced_free",31.581759817050607,109.94474458958082,239.07313125470355,148.47815051741648,false],["displaced_debt",23.12489146691598,107.43211404589604,15.418110437507583,148.47815051741648,false],["owners",517.0045832309875,127.98628315011628,5290.806581962333,0.0,false]],"cumulative_loss":0.0,"real_capital":272.3474986925054,"nominal_output":110.23150110149945,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.58562460231462,144.7709342983236,322.34062794652203,109.9716879321463,false],["displaced_free",26.170729411764697,91.10746765118716,315.1056453473439,109.9716879321463,false],["displaced_debt",18.9707294117647,88.13297863967634,72.62233902856687,109.9716879321463,false],["owners",638.1627104366631,157.97939902846315,5806.745915748329,0.0,false]],"cumulative_loss":0.0,"real_capital":370.6032709639074,"nominal_output":120.52200469213878,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",43.754627772860566,152.3218276298256,403.38572635061513,61.36250251268736,false],["displaced_free",26.17072941176468,91.1074676511871,386.8322164290604,61.36250251268736,false],["displaced_debt",18.970729411764683,88.13297863967628,140.3489101102832,61.36250251268736,false],["owners",686.006917630485,169.8233989611784,6177.106690497482,0.0,false]],"cumulative_loss":0.0,"real_capital":500.46137340473,"nominal_output":131.93130695212326,"money_error":2.842170943040401e-14},{"year":18,"groups":[["workers",44.72585589111807,155.70293837281815,459.47509200455715,26.272039557345003,false],["displaced_free",26.17072941176466,91.10746765118704,436.838690494169,26.27203955734501,false],["displaced_debt",18.970729411764662,88.13297863967618,187.95538417539186,26.27203955734501,false],["owners",714.9921775966167,176.9988009005992,6412.2312794094505,0.0,false]],"cumulative_loss":0.0,"real_capital":596.9142398555676,"nominal_output":139.1439976243898,"money_error":6.394884621840902e-14},{"year":19,"groups":[["workers",44.99925530841623,156.65471652830772,479.56915480588873,13.442015844230317,false],["displaced_free",26.170729411764658,91.10746765118702,454.8406948625392,13.44201584423032,false],["displaced_debt",18.970729411764662,88.13297863967615,205.15738854376198,13.44201584423032,false],["owners",724.46020735238,179.34264460430862,6492.726858004159,0.0,false]],"cumulative_loss":0.0,"real_capital":632.4904646082872,"nominal_output":141.60048957327157,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",45.249068457787715,157.52438443351224,500.41096536630596,7.61295788314393e-15,false],["displaced_free",26.170729411764597,91.10746765118681,473.5626899733984,8.881784197001252e-15,false],["displaced_debt",18.9707294117646,88.1329786396759,223.07938365462113,8.881784197001252e-15,false],["owners",733.767759294755,181.64676146703863,6574.256609036911,0.0,false]],"cumulative_loss":0.0,"real_capital":669.8795676853964,"nominal_output":144.0812168879807,"money_error":7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-10.0679193342669,"real_capital":605.2776941320768},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.928005391648373,111.15012014448807,219.94227600102442,148.47815051741648,false],["displaced_free",31.92800539164838,111.15012014448808,219.94227600102442,148.47815051741648,false],["displaced_debt",23.47479568096644,109.05767624508685,15.5157999964473,148.47815051741648,false],["owners",416.62523408219056,103.13702606559556,4987.580979928478,0.0,false]],"cumulative_loss":0.0,"real_capital":269.71505409031454,"nominal_output":107.43762950666171,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",33.62091738525933,117.04360986223668,276.76598356626505,109.9716879321463,false],["displaced_free",33.620917385259354,117.04360986223678,276.7659835662651,109.9716879321463,false],["displaced_debt",24.300403772050505,112.89323252112185,67.3450676848618,109.9716879321463,false],["owners",451.75157665168035,111.83267436726277,5230.715249832422,0.0,false]],"cumulative_loss":0.0,"real_capital":363.06390030997795,"nominal_output":117.4907279819398,"money_error":-7.105427357601002e-14},{"year":15,"groups":[["workers",34.95477817641928,121.68714413175394,344.51439786611917,61.36250251268736,false],["displaced_free",34.95477817641929,121.68714413175397,344.5143978661193,61.36250251268736,false],["displaced_debt",24.98870622372129,116.09090320389058,129.6899219525875,61.36250251268736,false],["owners",486.37834155426634,120.40465047954196,5493.311158669014,0.0,false]],"cumulative_loss":0.0,"real_capital":484.96925038673015,"nominal_output":128.22245995715787,"money_error":-4.263256414560601e-14},{"year":18,"groups":[["workers",35.81380182225606,124.67764041457811,391.4359994126942,26.272039557345003,false],["displaced_free",35.81380182225608,124.67764041457818,391.43599941269434,26.27203955734501,false],["displaced_debt",25.432533477014253,118.1528069391216,173.20388088871712,26.27203955734501,false],["owners",508.55933710868163,125.89563309296015,5660.230313648436,0.0,false]],"cumulative_loss":0.0,"real_capital":573.4081006566339,"nominal_output":134.9176342170729,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"stable","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.91495732423393,125.02979038637237,255.98174173325208,178.981596482122,false],["displaced_free",31.597391298243593,109.99916205134596,254.68889508982116,178.98159648212203,false],["displaced_debt",23.13200501423653,107.46516170054578,31.030786507840904,178.98159648212203,false],["owners",524.8078740187847,126.98318570898009,5586.032207411505,0.0,false]],"cumulative_loss":0.0,"real_capital":266.4146752209871,"nominal_output":109.6482712956175,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",41.7437534587621,145.3214241011425,329.7234879903325,148.47815051741654,false],["displaced_free",26.170729411764693,91.10746765118714,322.41736381878087,148.47815051741657,false],["displaced_debt",18.970729411764694,88.13297863967625,79.92586209865881,148.47815051741657,false],["owners",642.962519153264,155.57203505416578,6132.833154230786,0.0,false]],"cumulative_loss":0.0,"real_capital":355.1704386081491,"nominal_output":119.13418924489697,"money_error":-3.552713678800501e-14},{"year":15,"groups":[["workers",44.07452022414034,153.43546075400326,399.02363972031924,109.97168793214634,false],["displaced_free",26.170729411764686,91.10746765118712,382.25837862498105,109.97168793214637,false],["displaced_debt",18.970729411764694,88.13297863967625,135.76687690485898,109.97168793214637,false],["owners",688.060336211538,166.48396065986935,6504.876955486604,0.0,false]],"cumulative_loss":0.0,"real_capital":471.52143297009513,"nominal_output":129.71404307360686,"money_error":0.0},{"year":18,"groups":[["workers",45.149204113308016,157.17672933414383,446.6625725515002,82.17427501049737,false],["displaced_free",26.17072941176468,91.1074676511871,423.6847938269211,82.17427501049737,false],["displaced_debt",18.970729411764673,88.13297863967618,174.79329210679893,82.17427501049737,false],["owners",716.2492140042676,173.30457765303927,6740.490827490919,0.0,false]],"cumulative_loss":0.0,"real_capital":557.7598385219147,"nominal_output":136.44741197866333,"money_error":4.263256414560601e-14},{"year":19,"groups":[["workers",45.45669669464237,158.24719511926276,463.6703602545643,72.01078792849806,false],["displaced_free",26.17072941176468,91.1074676511871,438.5496962763321,72.01078792849806,false],["displaced_debt",18.97072941176468,88.13297863967621,188.85819455620987,72.01078792849806,false],["owners",725.6231432892563,175.57270559499153,6821.115621189724,0.0,false]],"cumulative_loss":0.0,"real_capital":589.5431694318352,"nominal_output":138.74755698633132,"money_error":6.394884621840902e-14},{"year":20,"groups":[["workers",45.740095065016355,159.23378236545696,481.2799876464021,61.362502512687385,false],["displaced_free",26.170729411764672,91.10746765118708,453.9849497066975,61.36250251268739,false],["displaced_debt",18.970729411764662,88.13297863967615,203.4934479865754,61.36250251268739,false],["owners",734.9293220006044,177.8244405213273,6902.774434745346,0.0,false]],"cumulative_loss":0.0,"real_capital":622.9340659108805,"nominal_output":141.07363494092462,"money_error":7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-3.7215953193417626,"real_capital":569.243545323466},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.947260364582828,111.2171519721513,234.17011147900868,178.981596482122,false],["displaced_free",31.94726036458284,111.21715197215133,234.17011147900868,178.98159648212203,false],["displaced_debt",23.483901200080474,109.09997807250535,29.74108793067625,178.98159648212203,false],["owners",424.0812966312417,102.61125396891914,5254.435198419634,0.0,false]],"cumulative_loss":0.0,"real_capital":264.1288981560769,"nominal_output":106.891582747371,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",33.69028832081403,117.2851090641711,283.0168746887702,148.47815051741654,false],["displaced_free",33.69028832081404,117.28510906417114,283.01687468877026,148.47815051741657,false],["displaced_debt",24.330101018750067,113.03119805487756,73.57879398129813,148.47815051741657,false],["owners",457.3635895904336,110.66428022268772,5501.0642370726755,0.0,false]],"cumulative_loss":0.0,"real_capital":349.32489187760734,"nominal_output":116.25209866212552,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",35.098040410052214,122.18587915403732,340.7249848376465,109.97168793214634,false],["displaced_free",35.098040410052214,122.18587915403735,340.7249848376466,109.97168793214637,false],["displaced_debt",25.0468172952722,116.3608718338025,125.84667320234156,109.97168793214637,false],["owners",491.11224027364784,118.83014698897159,5766.4323895786865,0.0,false]],"cumulative_loss":0.0,"real_capital":460.02519396212756,"nominal_output":126.30531194650827,"money_error":-4.263256414560601e-14},{"year":18,"groups":[["workers",35.95034598674923,125.15298800056965,380.3994115620877,82.17427501049737,false],["displaced_free",35.95034598674924,125.15298800056968,380.3994115620877,82.17427501049737,false],["displaced_debt",25.48629267063946,118.40255789811833,162.08584076363016,82.17427501049737,false],["owners",512.4807823069528,124.00050680191943,5934.7519540206695,0.0,false]],"cumulative_loss":0.0,"real_capital":540.3216129360319,"nominal_output":132.61422300570283,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":7.105427357601002e-14}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"stable","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.94254002425449,125.12581330993395,268.3695097604131,203.1453381829147,false],["displaced_free",31.610007631433575,110.04308295816892,267.0591216575528,203.1453381829147,false],["displaced_debt",23.13774898175562,107.49184665059067,43.398550770488775,203.1453381829147,false],["owners",530.9454870360706,126.20974249074878,5819.8850601583845,0.0,false]],"cumulative_loss":0.0,"real_capital":261.7115056049511,"nominal_output":109.18087012363429,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",41.875259753310345,145.77923348383,335.5737962834048,178.98159648212203,false],["displaced_free",26.170729411764693,91.10746765118715,328.20962837448513,178.98159648212206,false],["displaced_debt",18.970729411764697,88.13297863967634,85.71150127883958,178.98159648212206,false],["owners",646.477890292698,153.67266518316012,6391.044093150186,0.0,false]],"cumulative_loss":0.0,"real_capital":342.90721253933725,"nominal_output":118.00451881948713,"money_error":0.0},{"year":15,"groups":[["workers",44.348363447698475,154.38878392047963,395.57781418335094,148.47815051741657,false],["displaced_free",26.170729411764686,91.10746765118714,378.63532950943267,148.47815051741662,false],["displaced_debt",18.970729411764683,88.13297863967628,132.13720241378707,148.47815051741662,false],["owners",688.9463490955272,163.7677378042782,6764.118680879872,0.0,false]],"cumulative_loss":0.0,"real_capital":448.4520369536891,"nominal_output":127.88225196760644,"money_error":5.684341886080802e-14},{"year":18,"groups":[["workers",45.51754789049736,158.45903477686903,436.53215131402266,126.45803165720018,false],["displaced_free",26.170729411764682,91.10746765118712,413.26492816851083,126.45803165720022,false],["displaced_debt",18.970729411764683,88.1329786396763,164.36680107286506,126.45803165720022,false],["owners",716.1573166861433,170.23598981204498,6999.797215423883,0.0,false]],"cumulative_loss":0.0,"real_capital":526.4849734752579,"nominal_output":134.20208438528223,"money_error":1.4921397450962104e-13},{"year":19,"groups":[["workers",45.85675900342141,159.63992144652977,451.09929015879027,118.40687976724863,false],["displaced_free",26.170729411764682,91.10746765118712,425.6447303919833,118.40687976724867,false],["displaced_debt",18.97072941176468,88.13297863967625,175.94660329633754,118.40687976724867,false],["owners",725.3325477917188,172.4170113733962,7080.389720734072,0.0,false]],"cumulative_loss":0.0,"real_capital":555.2158083202705,"nominal_output":136.3662717875926,"money_error":1.4921397450962104e-13},{"year":20,"groups":[["workers",46.171684860327325,160.73626449716255,466.15323246561366,109.97168793214635,false],["displaced_free",26.17072941176468,91.10746765118711,438.476344315633,109.97168793214641,false],["displaced_debt",18.97072941176468,88.13297863967625,187.97821721998727,109.97168793214641,false],["owners",734.5103668821259,174.59864811824016,7162.001983720976,0.0,false]],"cumulative_loss":0.0,"real_capital":585.3862090502978,"nominal_output":138.55739829739866,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.238018135204694,"real_capital":567.9904843115103},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.96267992975278,111.27083169627416,245.44093066974253,203.1453381829147,false],["displaced_free",31.962679929752795,111.27083169627419,245.44093066974258,203.1453381829147,false],["displaced_debt",23.491193125299958,109.13385442357563,41.009870843296135,203.1453381829147,false],["owners",429.9538968662827,102.20328062172787,5465.82055382017,0.0,false]],"cumulative_loss":0.0,"real_capital":259.7007656161897,"nominal_output":106.45417912040074,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",33.74693442309834,117.48230964082428,287.96913826470285,178.98159648212203,false],["displaced_free",33.74693442309834,117.48230964082425,287.96913826470296,178.98159648212206,false],["displaced_debt",24.354349277759955,113.14384903666021,78.51716287390722,178.98159648212206,false],["owners",461.6335091416647,109.73376313849725,5715.156908008257,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4120421874983,"nominal_output":115.24633019576922,"money_error":-2.1316282072803006e-14},{"year":15,"groups":[["workers",35.21785493151093,122.60298627650968,337.7260029281185,148.47815051741657,false],["displaced_free",35.21785493151094,122.6029862765097,337.7260029281186,148.47815051741662,false],["displaced_debt",25.095400970860577,116.58657870832117,122.80337430803012,148.47815051741662,false],["owners",494.4405406271925,117.53224169566228,5982.545656255491,0.0,false]],"cumulative_loss":0.0,"real_capital":440.15991536915965,"nominal_output":124.72932709038311,"money_error":0.0},{"year":18,"groups":[["workers",36.0601468217431,125.53523474138007,371.6621282580816,126.45803165720018,false],["displaced_free",36.060146821743125,125.5352347413801,371.66212825808174,126.45803165720022,false],["displaced_debt",25.529471690802502,118.60315617660903,153.280764947704,126.45803165720022,false],["owners",515.0144709808037,122.42281994776724,6151.81624372498,0.0,false]],"cumulative_loss":0.0,"real_capital":513.9075533352418,"nominal_output":130.70671851169888,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",36.41636761023546,126.77533674440862,383.75954321583714,118.40687976724863,false],["displaced_free",36.41636761023547,126.77533674440862,383.75954321583725,118.40687976724867,false],["displaced_debt",25.7052711883743,119.41987402799289,164.18805808080825,118.40687976724867,false],["owners",522.6509796588075,124.238075595121,6209.88857479818,0.0,false]],"cumulative_loss":0.0,"real_capital":540.4649855753239,"nominal_output":132.7261514129886,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"rate_shock","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,85.34939018660364,130.49151963747684,false],["displaced_free",36.11008485787691,110.23157836263977,84.03183847198991,130.49151963747684,false],["displaced_debt",27.61180065345736,108.03421510284896,-139.62645261138218,130.49151963747684,false],["owners",490.01805803700705,127.80857017136337,4817.015259714296,0.0,false]],"cumulative_loss":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,106.53708421253349,106.75647038299961,false],["displaced_free",30.915747086857206,94.3750647791975,98.97439833485687,106.75647038299964,false],["displaced_debt",23.715747086857203,92.79047586436506,-143.4542616048838,106.75647038299964,false],["owners",600.5745655524296,156.64438329484344,5258.152270336289,0.0,false]],"cumulative_loss":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,167.71808615269353,77.87915381893293,false],["displaced_free",30.9157470868572,94.37506477919747,150.12312698789526,77.87915381893295,false],["displaced_debt",23.715747086857203,92.79047586436506,-96.30553295184549,77.87915381893295,false],["owners",641.8249195174252,167.40347405253667,5605.277594008537,0.0,false]],"cumulative_loss":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":18,"groups":[["workers",51.421025448490994,156.97057535372105,208.53501484536832,57.63049502625067,false],["displaced_free",30.9157470868572,94.37506477919747,184.2503275376503,57.63049502625068,false],["displaced_debt",23.715747086857196,92.79047586436504,-64.57833240209045,57.63049502625068,false],["owners",668.7834901757938,174.43492179858998,5825.183177204161,0.0,false]],"cumulative_loss":0.0,"real_capital":524.8967815334796,"nominal_output":134.11036391836942,"money_error":9.947598300641403e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,222.87705403839928,50.3339204093325,false],["displaced_free",30.9157470868572,94.37506477919747,196.26961597896954,50.333920409332514,false],["displaced_debt",23.715747086857196,92.79047586436504,-53.35904396077115,50.333920409332514,false],["owners",677.9659413788685,176.82992732886507,5900.512726246257,0.0,false]],"cumulative_loss":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,237.60389083884672,42.7454828077376,false],["displaced_free",30.915747086857195,94.37506477919746,208.63227263755547,42.745482807737616,false],["displaced_debt",23.7157470868572,92.79047586436505,-41.796387302185146,42.745482807737616,false],["owners",687.200890283778,179.2386255304586,5976.868380722233,0.0,false]],"cumulative_loss":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,78.89500355111734,130.49151963747684,false],["displaced_free",36.09150197332118,110.17485125432164,78.89500355111736,130.49151963747684,false],["displaced_debt",27.586557047984126,107.93544671255474,-125.53785389277121,130.49151963747684,false],["owners",392.9240840000124,102.48411163276279,4553.332481445002,0.0,false]],"cumulative_loss":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,93.37528023922971,106.75647038299961,false],["displaced_free",38.133113070637755,116.40718259737014,93.37528023922972,106.75647038299964,false],["displaced_debt",28.618305545592982,111.97227649130222,-116.12719070877584,106.75647038299964,false],["owners",423.73995290760064,110.5216361261348,4751.794951433724,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,144.02024640520708,77.87915381893293,false],["displaced_free",39.8323570253354,121.59438567060346,144.02024640520713,77.87915381893295,false],["displaced_debt",29.5120101115086,115.46899416373105,-71.0466265076412,77.87915381893295,false],["owners",456.1315443455599,118.97014719498175,4997.96699501452,0.0,false]],"cumulative_loss":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":18,"groups":[["workers",40.809128750819774,124.57613133594647,177.75188230189195,57.63049502625067,false],["displaced_free",40.80912875081978,124.57613133594646,177.75188230189204,57.63049502625068,false],["displaced_debt",30.035734483967715,117.51812352762019,-40.84908367697904,57.63049502625068,false],["owners",476.68806015348605,124.3317840775916,5154.468454198838,0.0,false]],"cumulative_loss":0.0,"real_capital":511.01397229699927,"nominal_output":130.52235783857688,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,189.62829151124186,50.3339204093325,false],["displaced_free",41.2185113318855,125.82583452115517,189.62829151124197,50.333920409332514,false],["displaced_debt",30.24537683044234,118.33837232768785,-30.191911634456137,50.333920409332514,false],["owners",484.28948340623396,126.31441925045232,5208.278396799531,0.0,false]],"cumulative_loss":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"rate_shock","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.880775499911955,124.9107941060366,185.73586090125517,148.47815051741648,false],["displaced_free",31.581759817050607,109.94474458958082,184.46505201076866,148.47815051741648,false],["displaced_debt",23.12489146691598,107.43211404589604,-39.189968806427345,148.47815051741648,false],["owners",517.0045832309875,127.98628315011628,5236.198502718398,0.0,false]],"cumulative_loss":0.0,"real_capital":272.3474986925054,"nominal_output":110.23150110149945,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.58562460231462,144.7709342983236,205.41509356539075,109.9716879321463,false],["displaced_free",26.170729411764697,91.10746765118716,198.1801109662127,109.9716879321463,false],["displaced_debt",18.9707294117647,88.13297863967634,-44.30319535256437,109.9716879321463,false],["owners",638.1627104366631,157.97939902846315,5689.820381367197,0.0,false]],"cumulative_loss":0.0,"real_capital":370.6032709639074,"nominal_output":120.52200469213878,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",43.754627772860566,152.3218276298256,286.46019196948384,61.36250251268736,false],["displaced_free",26.17072941176468,91.1074676511871,269.9066820479291,61.36250251268736,false],["displaced_debt",18.970729411764683,88.13297863967628,23.423375729151942,61.36250251268736,false],["owners",686.006917630485,169.8233989611784,6060.181156116352,0.0,false]],"cumulative_loss":0.0,"real_capital":500.46137340473,"nominal_output":131.93130695212326,"money_error":2.842170943040401e-14},{"year":18,"groups":[["workers",44.72585589111807,155.70293837281815,342.5495576234258,26.272039557345003,false],["displaced_free",26.17072941176466,91.10746765118704,319.9131561130377,26.27203955734501,false],["displaced_debt",18.970729411764662,88.13297863967618,71.02984979426051,26.27203955734501,false],["owners",714.9921775966167,176.9988009005992,6295.3057450283195,0.0,false]],"cumulative_loss":0.0,"real_capital":596.9142398555676,"nominal_output":139.1439976243898,"money_error":6.394884621840902e-14},{"year":19,"groups":[["workers",44.99925530841623,156.65471652830772,362.6436204247573,13.442015844230317,false],["displaced_free",26.170729411764658,91.10746765118702,337.91516048140795,13.44201584423032,false],["displaced_debt",18.970729411764662,88.13297863967615,88.2318541626307,13.44201584423032,false],["owners",724.46020735238,179.34264460430862,6375.801323623029,0.0,false]],"cumulative_loss":0.0,"real_capital":632.4904646082872,"nominal_output":141.60048957327157,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",45.249068457787715,157.52438443351224,383.4854309851747,7.61295788314393e-15,false],["displaced_free",26.170729411764597,91.10746765118681,356.6371555922671,8.881784197001252e-15,false],["displaced_debt",18.9707294117646,88.1329786396759,106.1538492734899,8.881784197001252e-15,false],["owners",733.767759294755,181.64676146703863,6457.33107465578,0.0,false]],"cumulative_loss":0.0,"real_capital":669.8795676853964,"nominal_output":144.0812168879807,"money_error":7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-10.0679193342669,"real_capital":605.2776941320768},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.928005391648373,111.15012014448807,170.24892388904365,148.47815051741648,false],["displaced_free",31.92800539164838,111.15012014448808,170.24892388904365,148.47815051741648,false],["displaced_debt",23.47479568096644,109.05767624508685,-34.17755211553349,148.47815051741648,false],["owners",416.62523408219056,103.13702606559556,4937.887627816497,0.0,false]],"cumulative_loss":0.0,"real_capital":269.71505409031454,"nominal_output":107.43762950666171,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",33.62091738525933,117.04360986223668,177.3792793423035,109.9716879321463,false],["displaced_free",33.620917385259354,117.04360986223678,177.37927934230356,109.9716879321463,false],["displaced_debt",24.300403772050505,112.89323252112185,-32.04163653909974,109.9716879321463,false],["owners",451.75157665168035,111.83267436726277,5131.32854560846,0.0,false]],"cumulative_loss":0.0,"real_capital":363.06390030997795,"nominal_output":117.4907279819398,"money_error":-7.105427357601002e-14},{"year":15,"groups":[["workers",34.95477817641928,121.68714413175394,245.1276936421576,61.36250251268736,false],["displaced_free",34.95477817641929,121.68714413175397,245.1276936421577,61.36250251268736,false],["displaced_debt",24.98870622372129,116.09090320389058,30.303217728625924,61.36250251268736,false],["owners",486.37834155426634,120.40465047954196,5393.924454445052,0.0,false]],"cumulative_loss":0.0,"real_capital":484.96925038673015,"nominal_output":128.22245995715787,"money_error":-4.263256414560601e-14},{"year":18,"groups":[["workers",35.81380182225606,124.67764041457811,292.04929518873263,26.272039557345003,false],["displaced_free",35.81380182225608,124.67764041457818,292.04929518873274,26.27203955734501,false],["displaced_debt",25.432533477014253,118.1528069391216,73.81717666475552,26.27203955734501,false],["owners",508.55933710868163,125.89563309296015,5560.843609424474,0.0,false]],"cumulative_loss":0.0,"real_capital":573.4081006566339,"nominal_output":134.9176342170729,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"rate_shock","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.91495732423393,125.02979038637237,194.0011976797373,178.981596482122,false],["displaced_free",31.597391298243593,109.99916205134596,192.70835103630637,178.98159648212203,false],["displaced_debt",23.13200501423653,107.46516170054578,-30.94975754567386,178.98159648212203,false],["owners",524.8078740187847,126.98318570898009,5524.051663357991,0.0,false]],"cumulative_loss":0.0,"real_capital":266.4146752209871,"nominal_output":109.6482712956175,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",41.7437534587621,145.3214241011425,197.01220542868904,148.47815051741654,false],["displaced_free",26.170729411764693,91.10746765118714,189.70608125713738,148.47815051741657,false],["displaced_debt",18.970729411764694,88.13297863967625,-52.785420462984646,148.47815051741657,false],["owners",642.962519153264,155.57203505416578,6000.121871669143,0.0,false]],"cumulative_loss":0.0,"real_capital":355.1704386081491,"nominal_output":119.13418924489697,"money_error":-3.552713678800501e-14},{"year":15,"groups":[["workers",44.07452022414034,153.43546075400326,266.31235715867575,109.97168793214634,false],["displaced_free",26.170729411764686,91.10746765118712,249.54709606333762,109.97168793214637,false],["displaced_debt",18.970729411764694,88.13297863967625,3.0555943432155175,109.97168793214637,false],["owners",688.060336211538,166.48396065986935,6372.16567292496,0.0,false]],"cumulative_loss":0.0,"real_capital":471.52143297009513,"nominal_output":129.71404307360686,"money_error":0.0},{"year":18,"groups":[["workers",45.149204113308016,157.17672933414383,313.9512899898567,82.17427501049737,false],["displaced_free",26.17072941176468,91.1074676511871,290.97351126527764,82.17427501049737,false],["displaced_debt",18.970729411764673,88.13297863967618,42.08200954515546,82.17427501049737,false],["owners",716.2492140042676,173.30457765303927,6607.779544929275,0.0,false]],"cumulative_loss":0.0,"real_capital":557.7598385219147,"nominal_output":136.44741197866333,"money_error":4.263256414560601e-14},{"year":19,"groups":[["workers",45.45669669464237,158.24719511926276,330.95907769292074,72.01078792849806,false],["displaced_free",26.17072941176468,91.1074676511871,305.8384137146886,72.01078792849806,false],["displaced_debt",18.97072941176468,88.13297863967621,56.14691199456638,72.01078792849806,false],["owners",725.6231432892563,175.57270559499153,6688.404338628083,0.0,false]],"cumulative_loss":0.0,"real_capital":589.5431694318352,"nominal_output":138.74755698633132,"money_error":6.394884621840902e-14},{"year":20,"groups":[["workers",45.740095065016355,159.23378236545696,348.5687050847586,61.362502512687385,false],["displaced_free",26.170729411764672,91.10746765118708,321.27366714505405,61.36250251268739,false],["displaced_debt",18.970729411764662,88.13297863967615,70.7821654249319,61.36250251268739,false],["owners",734.9293220006044,177.8244405213273,6770.063152183703,0.0,false]],"cumulative_loss":0.0,"real_capital":622.9340659108805,"nominal_output":141.07363494092462,"money_error":7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-3.7215953193417626,"real_capital":569.243545323466},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.947260364582828,111.2171519721513,177.76781639031026,178.981596482122,false],["displaced_free",31.94726036458284,111.21715197215133,177.76781639031023,178.98159648212203,false],["displaced_debt",23.483901200080474,109.09997807250535,-26.661207158022204,178.98159648212203,false],["owners",424.0812966312417,102.61125396891914,5198.0329033309345,0.0,false]],"cumulative_loss":0.0,"real_capital":264.1288981560769,"nominal_output":106.891582747371,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",33.69028832081403,117.2851090641711,170.21228451137327,148.47815051741654,false],["displaced_free",33.69028832081404,117.28510906417114,170.21228451137333,148.47815051741657,false],["displaced_debt",24.330101018750067,113.03119805487756,-39.22579619609882,148.47815051741657,false],["owners",457.3635895904336,110.66428022268772,5388.259646895279,0.0,false]],"cumulative_loss":0.0,"real_capital":349.32489187760734,"nominal_output":116.25209866212552,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",35.098040410052214,122.18587915403732,227.92039466024954,109.97168793214634,false],["displaced_free",35.098040410052214,122.18587915403735,227.92039466024963,109.97168793214637,false],["displaced_debt",25.0468172952722,116.3608718338025,13.042083024944624,109.97168793214637,false],["owners",491.11224027364784,118.83014698897159,5653.62779940129,0.0,false]],"cumulative_loss":0.0,"real_capital":460.02519396212756,"nominal_output":126.30531194650827,"money_error":-4.263256414560601e-14},{"year":18,"groups":[["workers",35.95034598674923,125.15298800056965,267.5948213846907,82.17427501049737,false],["displaced_free",35.95034598674924,125.15298800056968,267.5948213846908,82.17427501049737,false],["displaced_debt",25.48629267063946,118.40255789811833,49.28125058623323,82.17427501049737,false],["owners",512.4807823069528,124.00050680191943,5821.947363843274,0.0,false]],"cumulative_loss":0.0,"real_capital":540.3216129360319,"nominal_output":132.61422300570283,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":7.105427357601002e-14}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"rate_shock","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.94254002425449,125.12581330993395,200.54876209308375,203.1453381829147,false],["displaced_free",31.610007631433575,110.04308295816892,199.23837399022347,203.1453381829147,false],["displaced_debt",23.13774898175562,107.49184665059067,-24.422196896840564,203.1453381829147,false],["owners",530.9454870360706,126.20974249074878,5752.064312491054,0.0,false]],"cumulative_loss":0.0,"real_capital":261.7115056049511,"nominal_output":109.18087012363429,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",41.875259753310345,145.77923348383,190.35760716041716,178.98159648212203,false],["displaced_free",26.170729411764693,91.10746765118715,182.9934392514975,178.98159648212206,false],["displaced_debt",18.970729411764697,88.13297863967634,-59.50468784414805,178.98159648212206,false],["owners",646.477890292698,153.67266518316012,6245.827904027198,0.0,false]],"cumulative_loss":0.0,"real_capital":342.90721253933725,"nominal_output":118.00451881948713,"money_error":0.0},{"year":15,"groups":[["workers",44.348363447698475,154.38878392047963,250.36162506036334,148.47815051741657,false],["displaced_free",26.170729411764686,91.10746765118714,233.4191403864451,148.47815051741662,false],["displaced_debt",18.970729411764683,88.13297863967628,-13.078986709200578,148.47815051741662,false],["owners",688.9463490955272,163.7677378042782,6618.902491756885,0.0,false]],"cumulative_loss":0.0,"real_capital":448.4520369536891,"nominal_output":127.88225196760644,"money_error":5.684341886080802e-14},{"year":18,"groups":[["workers",45.51754789049736,158.45903477686903,291.315962191035,126.45803165720018,false],["displaced_free",26.170729411764682,91.10746765118712,268.04873904552323,126.45803165720022,false],["displaced_debt",18.970729411764683,88.1329786396763,19.15061194987749,126.45803165720022,false],["owners",716.1573166861433,170.23598981204498,6854.581026300896,0.0,false]],"cumulative_loss":0.0,"real_capital":526.4849734752579,"nominal_output":134.20208438528223,"money_error":1.4921397450962104e-13},{"year":19,"groups":[["workers",45.85675900342141,159.63992144652977,305.88310103580255,118.40687976724863,false],["displaced_free",26.170729411764682,91.10746765118712,280.4285412689956,118.40687976724867,false],["displaced_debt",18.97072941176468,88.13297863967625,30.73041417334988,118.40687976724867,false],["owners",725.3325477917188,172.4170113733962,6935.173531611085,0.0,false]],"cumulative_loss":0.0,"real_capital":555.2158083202705,"nominal_output":136.3662717875926,"money_error":1.4921397450962104e-13},{"year":20,"groups":[["workers",46.171684860327325,160.73626449716255,320.937043342626,109.97168793214635,false],["displaced_free",26.17072941176468,91.10746765118711,293.2601551926453,109.97168793214641,false],["displaced_debt",18.97072941176468,88.13297863967625,42.762028096999586,109.97168793214641,false],["owners",734.5103668821259,174.59864811824016,7016.785794597988,0.0,false]],"cumulative_loss":0.0,"real_capital":585.3862090502978,"nominal_output":138.55739829739866,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.238018135204694,"real_capital":567.9904843115103},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.96267992975278,111.27083169627416,183.72405029247284,203.1453381829147,false],["displaced_free",31.962679929752795,111.27083169627419,183.72405029247284,203.1453381829147,false],["displaced_debt",23.491193125299958,109.13385442357563,-20.707009533973597,203.1453381829147,false],["owners",429.9538968662827,102.20328062172787,5404.103673442901,0.0,false]],"cumulative_loss":0.0,"real_capital":259.7007656161897,"nominal_output":106.45417912040074,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",33.74693442309834,117.48230964082428,164.5353775101634,178.98159648212203,false],["displaced_free",33.74693442309834,117.48230964082425,164.53537751016347,178.98159648212206,false],["displaced_debt",24.354349277759955,113.14384903666021,-44.91659788063229,178.98159648212206,false],["owners",461.6335091416647,109.73376313849725,5591.723147253718,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4120421874983,"nominal_output":115.24633019576922,"money_error":-2.1316282072803006e-14},{"year":15,"groups":[["workers",35.21785493151093,122.60298627650968,214.29224217357898,148.47815051741657,false],["displaced_free",35.21785493151094,122.6029862765097,214.29224217357913,148.47815051741662,false],["displaced_debt",25.095400970860577,116.58657870832117,-0.6303864465093767,148.47815051741662,false],["owners",494.4405406271925,117.53224169566228,5859.1118955009515,0.0,false]],"cumulative_loss":0.0,"real_capital":440.15991536915965,"nominal_output":124.72932709038311,"money_error":0.0},{"year":18,"groups":[["workers",36.0601468217431,125.53523474138007,248.2283675035421,126.45803165720018,false],["displaced_free",36.060146821743125,125.5352347413801,248.22836750354227,126.45803165720022,false],["displaced_debt",25.529471690802502,118.60315617660903,29.847004193164537,126.45803165720022,false],["owners",515.0144709808037,122.42281994776724,6028.38248297044,0.0,false]],"cumulative_loss":0.0,"real_capital":513.9075533352418,"nominal_output":130.70671851169888,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",36.41636761023546,126.77533674440862,260.3257824612976,118.40687976724863,false],["displaced_free",36.41636761023547,126.77533674440862,260.3257824612977,118.40687976724867,false],["displaced_debt",25.7052711883743,119.41987402799289,40.75429732626876,118.40687976724867,false],["owners",522.6509796588075,124.238075595121,6086.454814043641,0.0,false]],"cumulative_loss":0.0,"real_capital":540.4649855753239,"nominal_output":132.7261514129886,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"credit_stress","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,52.382357219570714,130.49151963747684,false],["displaced_free",36.11008485787691,110.23157836263977,51.06480550495695,130.49151963747684,false],["displaced_debt",27.61180065345736,108.03421510284896,-172.59348557841514,130.49151963747684,false],["owners",490.01805803700705,127.80857017136337,4784.048226747263,0.0,false]],"cumulative_loss":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,35.94884891841584,106.75647038299961,false],["displaced_free",30.915747086857206,94.3750647791975,28.386163040739234,106.75647038299964,false],["displaced_debt",23.715747086857203,92.79047586436506,-214.0424968990015,106.75647038299964,false],["owners",600.5745655524296,156.64438329484344,5187.564035042171,0.0,false]],"cumulative_loss":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,97.12985085857586,77.87915381893293,false],["displaced_free",30.9157470868572,94.37506477919747,79.53489169377761,77.87915381893295,false],["displaced_debt",23.715747086857203,92.79047586436506,-166.89376824596312,77.87915381893295,false],["owners",641.8249195174252,167.40347405253667,5534.6893587144195,0.0,false]],"cumulative_loss":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":18,"groups":[["workers",51.421025448490994,156.97057535372105,137.94677955125064,57.63049502625067,false],["displaced_free",30.9157470868572,94.37506477919747,113.66209224353267,57.63049502625068,false],["displaced_debt",23.715747086857196,92.79047586436504,-135.16656769620806,57.63049502625068,false],["owners",668.7834901757938,174.43492179858998,5754.594941910043,0.0,false]],"cumulative_loss":0.0,"real_capital":524.8967815334796,"nominal_output":134.11036391836942,"money_error":9.947598300641403e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,152.2888187442816,50.3339204093325,false],["displaced_free",30.9157470868572,94.37506477919747,125.6813806848519,50.333920409332514,false],["displaced_debt",23.715747086857196,92.79047586436504,-123.94727925488881,50.333920409332514,false],["owners",677.9659413788685,176.82992732886507,5829.924490952139,0.0,false]],"cumulative_loss":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,167.01565554472904,42.7454828077376,false],["displaced_free",30.915747086857195,94.37506477919746,138.04403734343785,42.745482807737616,false],["displaced_debt",23.7157470868572,92.79047586436505,-112.38462259630282,42.745482807737616,false],["owners",687.200890283778,179.2386255304586,5906.280145428116,0.0,false]],"cumulative_loss":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,48.895003551117355,130.49151963747684,false],["displaced_free",36.09150197332118,110.17485125432164,48.895003551117355,130.49151963747684,false],["displaced_debt",27.586557047984126,107.93544671255474,-155.5378538927712,130.49151963747684,false],["owners",392.9240840000124,102.48411163276279,4523.332481445002,0.0,false]],"cumulative_loss":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,33.3752802392297,106.75647038299961,false],["displaced_free",38.133113070637755,116.40718259737014,33.37528023922971,106.75647038299964,false],["displaced_debt",28.618305545592982,111.97227649130222,-176.12719070877583,106.75647038299964,false],["owners",423.73995290760064,110.5216361261348,4691.794951433724,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,84.02024640520708,77.87915381893293,false],["displaced_free",39.8323570253354,121.59438567060346,84.02024640520712,77.87915381893295,false],["displaced_debt",29.5120101115086,115.46899416373105,-131.04662650764118,77.87915381893295,false],["owners",456.1315443455599,118.97014719498175,4937.96699501452,0.0,false]],"cumulative_loss":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":18,"groups":[["workers",40.809128750819774,124.57613133594647,117.75188230189195,57.63049502625067,false],["displaced_free",40.80912875081978,124.57613133594646,117.75188230189204,57.63049502625068,false],["displaced_debt",30.035734483967715,117.51812352762019,-100.84908367697903,57.63049502625068,false],["owners",476.68806015348605,124.3317840775916,5094.468454198839,0.0,false]],"cumulative_loss":0.0,"real_capital":511.01397229699927,"nominal_output":130.52235783857688,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,129.62829151124188,50.3339204093325,false],["displaced_free",41.2185113318855,125.82583452115517,129.6282915112419,50.333920409332514,false],["displaced_debt",30.24537683044234,118.33837232768785,-90.19191163445615,50.333920409332514,false],["owners",484.28948340623396,126.31441925045232,5148.278396799531,0.0,false]],"cumulative_loss":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"credit_stress","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.880775499911955,124.9107941060366,131.1277816573202,148.47815051741648,false],["displaced_free",31.581759817050607,109.94474458958082,129.85697276683374,148.47815051741648,false],["displaced_debt",23.12489146691598,107.43211404589604,-93.79804805036227,148.47815051741648,false],["owners",517.0045832309875,127.98628315011628,5181.590423474463,0.0,false]],"cumulative_loss":0.0,"real_capital":272.3474986925054,"nominal_output":110.23150110149945,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.58562460231462,144.7709342983236,88.48955918425949,109.9716879321463,false],["displaced_free",26.170729411764697,91.10746765118716,81.25457658508144,109.9716879321463,false],["displaced_debt",18.9707294117647,88.13297863967634,-161.22872973369564,109.9716879321463,false],["owners",638.1627104366631,157.97939902846315,5572.894846986066,0.0,false]],"cumulative_loss":0.0,"real_capital":370.6032709639074,"nominal_output":120.52200469213878,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",43.754627772860566,152.3218276298256,169.5346575883526,61.36250251268736,false],["displaced_free",26.17072941176468,91.1074676511871,152.98114766679782,61.36250251268736,false],["displaced_debt",18.970729411764683,88.13297863967628,-93.50215865197933,61.36250251268736,false],["owners",686.006917630485,169.8233989611784,5943.25562173522,0.0,false]],"cumulative_loss":0.0,"real_capital":500.46137340473,"nominal_output":131.93130695212326,"money_error":2.842170943040401e-14},{"year":18,"groups":[["workers",44.72585589111807,155.70293837281815,225.62402324229458,26.272039557345003,false],["displaced_free",26.17072941176466,91.10746765118704,202.98762173190647,26.27203955734501,false],["displaced_debt",18.970729411764662,88.13297863967618,-45.89568458687076,26.27203955734501,false],["owners",714.9921775966167,176.9988009005992,6178.380210647188,0.0,false]],"cumulative_loss":0.0,"real_capital":596.9142398555676,"nominal_output":139.1439976243898,"money_error":6.394884621840902e-14},{"year":19,"groups":[["workers",44.99925530841623,156.65471652830772,245.71808604362607,13.442015844230317,false],["displaced_free",26.170729411764658,91.10746765118702,220.98962610027667,13.44201584423032,false],["displaced_debt",18.970729411764662,88.13297863967615,-28.69368021850055,13.44201584423032,false],["owners",724.46020735238,179.34264460430862,6258.875789241897,0.0,false]],"cumulative_loss":0.0,"real_capital":632.4904646082872,"nominal_output":141.60048957327157,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",45.249068457787715,157.52438443351224,266.5598966040434,7.61295788314393e-15,false],["displaced_free",26.170729411764597,91.10746765118681,239.71162121113585,8.881784197001252e-15,false],["displaced_debt",18.9707294117646,88.1329786396759,-10.771685107641355,8.881784197001252e-15,false],["owners",733.767759294755,181.64676146703863,6340.405540274648,0.0,false]],"cumulative_loss":0.0,"real_capital":669.8795676853964,"nominal_output":144.0812168879807,"money_error":7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-10.0679193342669,"real_capital":605.2776941320768},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.928005391648373,111.15012014448807,120.55557177706284,148.47815051741648,false],["displaced_free",31.92800539164838,111.15012014448808,120.55557177706287,148.47815051741648,false],["displaced_debt",23.47479568096644,109.05767624508685,-83.87090422751427,148.47815051741648,false],["owners",416.62523408219056,103.13702606559556,4888.194275704516,0.0,false]],"cumulative_loss":0.0,"real_capital":269.71505409031454,"nominal_output":107.43762950666171,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",33.62091738525933,117.04360986223668,77.9925751183419,109.9716879321463,false],["displaced_free",33.620917385259354,117.04360986223678,77.992575118342,109.9716879321463,false],["displaced_debt",24.300403772050505,112.89323252112185,-131.4283407630613,109.9716879321463,false],["owners",451.75157665168035,111.83267436726277,5031.941841384499,0.0,false]],"cumulative_loss":0.0,"real_capital":363.06390030997795,"nominal_output":117.4907279819398,"money_error":-7.105427357601002e-14},{"year":15,"groups":[["workers",34.95477817641928,121.68714413175394,145.740989418196,61.36250251268736,false],["displaced_free",34.95477817641929,121.68714413175397,145.74098941819614,61.36250251268736,false],["displaced_debt",24.98870622372129,116.09090320389058,-69.08348649533566,61.36250251268736,false],["owners",486.37834155426634,120.40465047954196,5294.5377502210895,0.0,false]],"cumulative_loss":0.0,"real_capital":484.96925038673015,"nominal_output":128.22245995715787,"money_error":-4.263256414560601e-14},{"year":18,"groups":[["workers",35.81380182225606,124.67764041457811,192.66259096477108,26.272039557345003,false],["displaced_free",35.81380182225608,124.67764041457818,192.6625909647712,26.27203955734501,false],["displaced_debt",25.432533477014253,118.1528069391216,-25.569527559206033,26.27203955734501,false],["owners",508.55933710868163,125.89563309296015,5461.456905200513,0.0,false]],"cumulative_loss":0.0,"real_capital":573.4081006566339,"nominal_output":134.9176342170729,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"credit_stress","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.91495732423393,125.02979038637237,132.02065362622247,178.981596482122,false],["displaced_free",31.597391298243593,109.99916205134596,130.72780698279155,178.98159648212203,false],["displaced_debt",23.13200501423653,107.46516170054578,-92.9303015991887,178.98159648212203,false],["owners",524.8078740187847,126.98318570898009,5462.071119304475,0.0,false]],"cumulative_loss":0.0,"real_capital":266.4146752209871,"nominal_output":109.6482712956175,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",41.7437534587621,145.3214241011425,64.30092286704564,148.47815051741654,false],["displaced_free",26.170729411764693,91.10746765118714,56.994798695494,148.47815051741657,false],["displaced_debt",18.970729411764694,88.13297863967625,-185.49670302462803,148.47815051741657,false],["owners",642.962519153264,155.57203505416578,5867.4105891075,0.0,false]],"cumulative_loss":0.0,"real_capital":355.1704386081491,"nominal_output":119.13418924489697,"money_error":-3.552713678800501e-14},{"year":15,"groups":[["workers",44.07452022414034,153.43546075400326,133.6010745970324,109.97168793214634,false],["displaced_free",26.170729411764686,91.10746765118712,116.83581350169423,109.97168793214637,false],["displaced_debt",18.970729411764694,88.13297863967625,-129.65568821842788,109.97168793214637,false],["owners",688.060336211538,166.48396065986935,6239.454390363317,0.0,false]],"cumulative_loss":0.0,"real_capital":471.52143297009513,"nominal_output":129.71404307360686,"money_error":0.0},{"year":18,"groups":[["workers",45.149204113308016,157.17672933414383,181.24000742821335,82.17427501049737,false],["displaced_free",26.17072941176468,91.1074676511871,158.2622287036342,82.17427501049737,false],["displaced_debt",18.970729411764673,88.13297863967618,-90.62927301648794,82.17427501049737,false],["owners",716.2492140042676,173.30457765303927,6475.068262367632,0.0,false]],"cumulative_loss":0.0,"real_capital":557.7598385219147,"nominal_output":136.44741197866333,"money_error":4.263256414560601e-14},{"year":19,"groups":[["workers",45.45669669464237,158.24719511926276,198.24779513127737,72.01078792849806,false],["displaced_free",26.17072941176468,91.1074676511871,173.12713115304516,72.01078792849806,false],["displaced_debt",18.97072941176468,88.13297863967621,-76.56437056707699,72.01078792849806,false],["owners",725.6231432892563,175.57270559499153,6555.69305606644,0.0,false]],"cumulative_loss":0.0,"real_capital":589.5431694318352,"nominal_output":138.74755698633132,"money_error":6.394884621840902e-14},{"year":20,"groups":[["workers",45.740095065016355,159.23378236545696,215.85742252311528,61.362502512687385,false],["displaced_free",26.170729411764672,91.10746765118708,188.56238458341065,61.36250251268739,false],["displaced_debt",18.970729411764662,88.13297863967615,-61.92911713671149,61.36250251268739,false],["owners",734.9293220006044,177.8244405213273,6637.351869622062,0.0,false]],"cumulative_loss":0.0,"real_capital":622.9340659108805,"nominal_output":141.07363494092462,"money_error":7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-3.7215953193417626,"real_capital":569.243545323466},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.947260364582828,111.2171519721513,121.36552130161175,178.981596482122,false],["displaced_free",31.94726036458284,111.21715197215133,121.36552130161178,178.98159648212203,false],["displaced_debt",23.483901200080474,109.09997807250535,-83.0635022467207,178.98159648212203,false],["owners",424.0812966312417,102.61125396891914,5141.630608242236,0.0,false]],"cumulative_loss":0.0,"real_capital":264.1288981560769,"nominal_output":106.891582747371,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",33.69028832081403,117.2851090641711,57.407694333976394,148.47815051741654,false],["displaced_free",33.69028832081404,117.28510906417114,57.40769433397645,148.47815051741657,false],["displaced_debt",24.330101018750067,113.03119805487756,-152.0303863734957,148.47815051741657,false],["owners",457.3635895904336,110.66428022268772,5275.455056717883,0.0,false]],"cumulative_loss":0.0,"real_capital":349.32489187760734,"nominal_output":116.25209866212552,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",35.098040410052214,122.18587915403732,115.11580448285267,109.97168793214634,false],["displaced_free",35.098040410052214,122.18587915403735,115.11580448285275,109.97168793214637,false],["displaced_debt",25.0468172952722,116.3608718338025,-99.76250715245229,109.97168793214637,false],["owners",491.11224027364784,118.83014698897159,5540.823209223892,0.0,false]],"cumulative_loss":0.0,"real_capital":460.02519396212756,"nominal_output":126.30531194650827,"money_error":-4.263256414560601e-14},{"year":18,"groups":[["workers",35.95034598674923,125.15298800056965,154.79023120729386,82.17427501049737,false],["displaced_free",35.95034598674924,125.15298800056968,154.7902312072939,82.17427501049737,false],["displaced_debt",25.48629267063946,118.40255789811833,-63.52333959116365,82.17427501049737,false],["owners",512.4807823069528,124.00050680191943,5709.142773665877,0.0,false]],"cumulative_loss":0.0,"real_capital":540.3216129360319,"nominal_output":132.61422300570283,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":7.105427357601002e-14}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"credit_stress","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.94254002425449,125.12581330993395,132.7280144257543,203.1453381829147,false],["displaced_free",31.610007631433575,110.04308295816892,131.41762632289405,203.1453381829147,false],["displaced_debt",23.13774898175562,107.49184665059067,-92.24294456416996,203.1453381829147,false],["owners",530.9454870360706,126.20974249074878,5684.243564823726,0.0,false]],"cumulative_loss":0.0,"real_capital":261.7115056049511,"nominal_output":109.18087012363429,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",41.875259753310345,145.77923348383,45.14141803742962,178.98159648212203,false],["displaced_free",26.170729411764693,91.10746765118715,37.77725012850991,178.98159648212206,false],["displaced_debt",18.970729411764697,88.13297863967634,-204.72087696713564,178.98159648212206,false],["owners",646.477890292698,153.67266518316012,6100.611714904212,0.0,false]],"cumulative_loss":0.0,"real_capital":342.90721253933725,"nominal_output":118.00451881948713,"money_error":0.0},{"year":15,"groups":[["workers",44.348363447698475,154.38878392047963,105.14543593737574,148.47815051741657,false],["displaced_free",26.170729411764686,91.10746765118714,88.20295126345748,148.47815051741662,false],["displaced_debt",18.970729411764683,88.13297863967628,-158.29517583218814,148.47815051741662,false],["owners",688.9463490955272,163.7677378042782,6473.686302633898,0.0,false]],"cumulative_loss":0.0,"real_capital":448.4520369536891,"nominal_output":127.88225196760644,"money_error":5.684341886080802e-14},{"year":18,"groups":[["workers",45.51754789049736,158.45903477686903,146.0997730680474,126.45803165720018,false],["displaced_free",26.170729411764682,91.10746765118712,122.83254992253558,126.45803165720022,false],["displaced_debt",18.970729411764683,88.1329786396763,-126.06557717311011,126.45803165720022,false],["owners",716.1573166861433,170.23598981204498,6709.364837177907,0.0,false]],"cumulative_loss":0.0,"real_capital":526.4849734752579,"nominal_output":134.20208438528223,"money_error":1.4921397450962104e-13},{"year":19,"groups":[["workers",45.85675900342141,159.63992144652977,160.66691191281504,118.40687976724863,false],["displaced_free",26.170729411764682,91.10746765118712,135.21235214600802,118.40687976724867,false],["displaced_debt",18.97072941176468,88.13297863967625,-114.48577494963769,118.40687976724867,false],["owners",725.3325477917188,172.4170113733962,6789.957342488097,0.0,false]],"cumulative_loss":0.0,"real_capital":555.2158083202705,"nominal_output":136.3662717875926,"money_error":1.4921397450962104e-13},{"year":20,"groups":[["workers",46.171684860327325,160.73626449716255,175.72085421963837,109.97168793214635,false],["displaced_free",26.17072941176468,91.10746765118711,148.04396606965773,109.97168793214641,false],["displaced_debt",18.97072941176468,88.13297863967625,-102.45416102598801,109.97168793214641,false],["owners",734.5103668821259,174.59864811824016,6871.569605475,0.0,false]],"cumulative_loss":0.0,"real_capital":585.3862090502978,"nominal_output":138.55739829739866,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.238018135204694,"real_capital":567.9904843115103},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.96267992975278,111.27083169627416,122.00716991520306,203.1453381829147,false],["displaced_free",31.962679929752795,111.27083169627419,122.0071699152031,203.1453381829147,false],["displaced_debt",23.491193125299958,109.13385442357563,-82.42388991124336,203.1453381829147,false],["owners",429.9538968662827,102.20328062172787,5342.3867930656315,0.0,false]],"cumulative_loss":0.0,"real_capital":259.7007656161897,"nominal_output":106.45417912040074,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",33.74693442309834,117.48230964082428,41.101616755623986,178.98159648212203,false],["displaced_free",33.74693442309834,117.48230964082425,41.101616755624,178.98159648212206,false],["displaced_debt",24.354349277759955,113.14384903666021,-168.35035863517172,178.98159648212206,false],["owners",461.6335091416647,109.73376313849725,5468.289386499178,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4120421874983,"nominal_output":115.24633019576922,"money_error":-2.1316282072803006e-14},{"year":15,"groups":[["workers",35.21785493151093,122.60298627650968,90.85848141903956,148.47815051741657,false],["displaced_free",35.21785493151094,122.6029862765097,90.85848141903963,148.47815051741662,false],["displaced_debt",25.095400970860577,116.58657870832117,-124.06414720104881,148.47815051741662,false],["owners",494.4405406271925,117.53224169566228,5735.678134746411,0.0,false]],"cumulative_loss":0.0,"real_capital":440.15991536915965,"nominal_output":124.72932709038311,"money_error":0.0},{"year":18,"groups":[["workers",36.0601468217431,125.53523474138007,124.79460674900271,126.45803165720018,false],["displaced_free",36.060146821743125,125.5352347413801,124.79460674900277,126.45803165720022,false],["displaced_debt",25.529471690802502,118.60315617660903,-93.58675656137495,126.45803165720022,false],["owners",515.0144709808037,122.42281994776724,5904.9487222159005,0.0,false]],"cumulative_loss":0.0,"real_capital":513.9075533352418,"nominal_output":130.70671851169888,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",36.41636761023546,126.77533674440862,136.89202170675821,118.40687976724863,false],["displaced_free",36.41636761023547,126.77533674440862,136.89202170675827,118.40687976724867,false],["displaced_debt",25.7052711883743,119.41987402799289,-82.67946342827068,118.40687976724867,false],["owners",522.6509796588075,124.238075595121,5963.021053289101,0.0,false]],"cumulative_loss":0.0,"real_capital":540.4649855753239,"nominal_output":132.7261514129886,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"stable","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,118.31642315363666,130.49151963747684,false],["displaced_free",36.11008485787691,110.23157836263977,116.99887143902289,130.49151963747684,false],["displaced_debt",27.61180065345736,108.03421510284896,-106.65941964434921,130.49151963747684,false],["owners",490.01805803700705,127.80857017136337,4849.9822926813285,0.0,false]],"cumulative_loss":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,177.12531950665115,106.75647038299961,false],["displaced_free",30.915747086857206,94.3750647791975,169.56263362897454,106.75647038299964,false],["displaced_debt",23.715747086857203,92.79047586436506,-72.86602631076619,106.75647038299964,false],["owners",600.5745655524296,156.64438329484344,5328.740505630406,0.0,false]],"cumulative_loss":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,238.30632144681118,77.87915381893293,false],["displaced_free",30.9157470868572,94.37506477919747,220.71136228201286,77.87915381893295,false],["displaced_debt",23.715747086857203,92.79047586436506,-25.717297657727844,77.87915381893295,false],["owners",641.8249195174252,167.40347405253667,5675.865829302655,0.0,false]],"cumulative_loss":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":18,"groups":[["workers",51.421025448490994,156.97057535372105,279.12325013948595,57.63049502625067,false],["displaced_free",30.9157470868572,94.37506477919747,254.83856283176794,57.63049502625068,false],["displaced_debt",23.715747086857196,92.79047586436504,6.009902892027195,57.63049502625068,false],["owners",668.7834901757938,174.43492179858998,5895.7714124982795,0.0,false]],"cumulative_loss":0.0,"real_capital":524.8967815334796,"nominal_output":134.11036391836942,"money_error":9.947598300641403e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,293.4652893325169,50.3339204093325,false],["displaced_free",30.9157470868572,94.37506477919747,266.8578512730872,50.333920409332514,false],["displaced_debt",23.715747086857196,92.79047586436504,17.229191333346495,50.333920409332514,false],["owners",677.9659413788685,176.82992732886507,5971.1009615403755,0.0,false]],"cumulative_loss":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,308.1921261329644,42.7454828077376,false],["displaced_free",30.915747086857195,94.37506477919746,279.2205079316731,42.745482807737616,false],["displaced_debt",23.7157470868572,92.79047586436505,28.791847991932517,42.745482807737616,false],["owners",687.200890283778,179.2386255304586,6047.45661601635,0.0,false]],"cumulative_loss":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,108.89500355111736,130.49151963747684,false],["displaced_free",36.09150197332118,110.17485125432164,108.89500355111737,130.49151963747684,false],["displaced_debt",27.586557047984126,107.93544671255474,-95.53785389277121,130.49151963747684,false],["owners",392.9240840000124,102.48411163276279,4583.332481445002,0.0,false]],"cumulative_loss":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,153.3752802392297,106.75647038299961,false],["displaced_free",38.133113070637755,116.40718259737014,153.3752802392297,106.75647038299964,false],["displaced_debt",28.618305545592982,111.97227649130222,-56.12719070877585,106.75647038299964,false],["owners",423.73995290760064,110.5216361261348,4811.794951433724,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,204.02024640520708,77.87915381893293,false],["displaced_free",39.8323570253354,121.59438567060346,204.0202464052071,77.87915381893295,false],["displaced_debt",29.5120101115086,115.46899416373105,-11.046626507641193,77.87915381893295,false],["owners",456.1315443455599,118.97014719498175,5057.96699501452,0.0,false]],"cumulative_loss":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":18,"groups":[["workers",40.809128750819774,124.57613133594647,237.75188230189198,57.63049502625067,false],["displaced_free",40.80912875081978,124.57613133594646,237.75188230189204,57.63049502625068,false],["displaced_debt",30.035734483967715,117.51812352762019,19.150916323020937,57.63049502625068,false],["owners",476.68806015348605,124.3317840775916,5214.468454198838,0.0,false]],"cumulative_loss":0.0,"real_capital":511.01397229699927,"nominal_output":130.52235783857688,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,249.62829151124186,50.3339204093325,false],["displaced_free",41.2185113318855,125.82583452115517,249.62829151124197,50.333920409332514,false],["displaced_debt",30.24537683044234,118.33837232768785,29.808088365543846,50.333920409332514,false],["owners",484.28948340623396,126.31441925045232,5268.278396799531,0.0,false]],"cumulative_loss":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"stable","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.888507460436465,124.93771117557196,234.854153001691,145.69336890271302,false],["displaced_free",31.585264027444854,109.95694370448183,233.57791636380816,145.69336890271305,false],["displaced_debt",23.126480062619315,107.43949424030764,9.922165935361228,145.69336890271305,false],["owners",518.4393975430434,127.60579614594184,5242.272326871164,0.0,false]],"cumulative_loss":0.0,"real_capital":271.0160789631695,"nominal_output":110.09757947639791,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",41.61607331366104,144.87693459126032,314.9451128531443,108.48710494405134,false],["displaced_free",26.170729411764718,91.10746765118724,307.6948083000324,108.48710494405135,false],["displaced_debt",18.97072941176472,88.13297863967638,65.20967735301427,108.48710494405135,false],["owners",638.155568702849,157.07207013049666,5756.494694115616,0.0,false]],"cumulative_loss":0.0,"real_capital":367.63529201485136,"nominal_output":120.24905110790228,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",43.805782214191595,152.49991023254765,394.82364006006634,60.889962134679,false],["displaced_free",26.170729411764736,91.1074676511873,378.23074101694107,60.88996213467899,false],["displaced_debt",18.970729411764744,88.1329786396765,131.74561006992292,60.88996213467899,false],["owners",684.5497634708913,168.4912797584347,6126.362519867751,0.0,false]],"cumulative_loss":0.0,"real_capital":495.83417472553265,"nominal_output":131.56837038158227,"money_error":0.0},{"year":18,"groups":[["workers",44.785460848714415,155.91043953415826,450.498283059669,26.16818538823127,false],["displaced_free",26.170729411764757,91.10746765118736,427.80346660099724,26.16818538823127,false],["displaced_debt",18.970729411764754,88.13297863967655,178.91833565397903,26.16818538823127,false],["owners",712.6986946314815,175.41970145714674,6360.8156205566875,0.0,false]],"cumulative_loss":0.0,"real_capital":591.4254832810084,"nominal_output":138.75578924740228,"money_error":7.105427357601002e-15},{"year":19,"groups":[["workers",45.06076344276227,156.86884316849597,470.5190373676578,13.406282996034978,false],["displaced_free",26.170729411764768,91.10746765118742,445.7253282388753,13.406282996034978,false],["displaced_debt",18.970729411764772,88.13297863967665,196.04019729185708,13.406282996034978,false],["owners",721.883965092015,177.68051295312273,6441.024950011355,0.0,false]],"cumulative_loss":0.0,"real_capital":626.755243710042,"nominal_output":141.20861164594342,"money_error":2.1316282072803006e-14},{"year":20,"groups":[["workers",45.31198907648043,157.74342831807292,491.32580046299415,0.0,false],["displaced_free",26.17072941176482,91.10746765118759,464.40528470479876,0.0,false],["displaced_debt",18.970729411764836,88.13297863967694,213.92015375778055,0.0,false],["owners",730.9031968640776,179.9004566077777,6522.236416329588,0.0,false]],"cumulative_loss":0.0,"real_capital":663.9241762024,"nominal_output":143.68802185245673,"money_error":4.973799150320701e-14}],"events":[],"max_money_error":4.973799150320701e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-8.862773994938003,"real_capital":600.443221555754},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.932370258406827,111.16531543961113,214.94597840437578,145.69336890271302,false],["displaced_free",31.93237025840684,111.16531543961116,214.94597840437578,145.69336890271305,false],["displaced_debt",23.476859608448102,109.06726470490337,10.518908574994263,145.69336890271305,false],["owners",418.0105211128058,102.8867898480864,4942.988245108661,0.0,false]],"cumulative_loss":0.0,"real_capital":268.4584715892132,"nominal_output":107.31200775512342,"money_error":-4.263256414560601e-14},{"year":10,"groups":[["workers",33.63439993270035,117.09054629780603,270.4748145124611,108.48710494405134,false],["displaced_free",33.63439993270035,117.09054629780603,270.4748145124611,108.48710494405135,false],["displaced_debt",24.306171230764033,112.92002660502718,61.05031939334211,108.48710494405135,false],["owners",452.0325120259844,111.26077388078272,5186.5207193515,0.0,false]],"cumulative_loss":0.0,"real_capital":360.403221544231,"nominal_output":117.24545753031012,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",34.97799135753592,121.76795556480151,337.2219989517876,60.889962134679,false],["displaced_free",34.977991357535934,121.76795556480155,337.22199895178767,60.88996213467899,false],["displaced_debt",24.998103553167567,116.13456070473735,122.38758800219436,60.88996213467899,false],["owners",485.59811461067716,119.52242502310817,5448.918931417477,0.0,false]],"cumulative_loss":0.0,"real_capital":480.94246432050244,"nominal_output":127.90511271259557,"money_error":-4.263256414560601e-14},{"year":18,"groups":[["workers",35.83060523139894,124.73613767809825,383.78123249607154,26.16818538823127,false],["displaced_free",35.830605231398955,124.73613767809829,383.7812324960717,26.16818538823127,false],["displaced_debt",25.439087668688167,118.18325597575371,165.5353634875374,26.16818538823127,false],["owners",506.9444571222614,124.77649530384626,5615.395891638224,0.0,false]],"cumulative_loss":0.0,"real_capital":568.7380348287319,"nominal_output":134.58239859799167,"money_error":-4.263256414560601e-14}],"events":[],"max_money_error":6.394884621840902e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"stable","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.92286962362908,125.05733526484512,249.14501181231876,174.777175115741,false],["displaced_free",31.600985308437743,110.01167378391365,247.84678600317042,174.777175115741,false],["displaced_debt",23.133636421320663,107.47274078528089,24.18794250184995,174.777175115741,false],["owners",526.3097493298401,126.64456668352703,5520.4617100448,0.0,false]],"cumulative_loss":0.0,"real_capital":265.0739314810888,"nominal_output":109.51260462330335,"money_error":0.0},{"year":10,"groups":[["workers",41.77710390437469,145.43752612478104,320.7462579568808,145.69336890271296,false],["displaced_free",26.170729411764718,91.10746765118724,313.4241275029213,145.69336890271296,false],["displaced_debt",18.97072941176472,88.13297863967638,70.93074603012376,145.69336890271296,false],["owners",643.1249956225128,154.75352014221275,6064.451451216061,0.0,false]],"cumulative_loss":0.0,"real_capital":352.0623740938668,"nominal_output":118.84305195136733,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",44.1350635974172,153.64622879701534,388.54444241259637,108.48710494405132,false],["displaced_free",26.17072941176472,91.10746765118725,371.7354968660527,108.48710494405132,false],["displaced_debt",18.970729411764722,88.1329786396764,125.24211539325516,108.48710494405132,false],["owners",686.8613400437423,165.27768465674242,6436.124359222777,0.0,false]],"cumulative_loss":0.0,"real_capital":466.41050438612604,"nominal_output":129.30180270520898,"money_error":7.105427357601002e-15},{"year":18,"groups":[["workers",45.22359494320812,157.43570416140344,435.43528722942676,81.34540032711632,false],["displaced_free",26.17072941176472,91.10746765118725,412.390490533035,81.34540032711634,false],["displaced_debt",18.970729411764726,88.13297863967644,163.49710906023756,81.34540032711634,false],["owners",714.3031754174348,171.88094320235592,6671.171560967641,0.0,false]],"cumulative_loss":0.0,"real_capital":551.4364990097013,"nominal_output":135.9859913331534,"money_error":2.842170943040401e-14},{"year":19,"groups":[["workers",45.53495457140282,158.51963219440975,452.231039329388,71.36953452944843,false],["displaced_free",26.17072941176472,91.10746765118725,427.0346620597032,71.36953452944844,false],["displaced_debt",18.970729411764726,88.13297863967644,177.34128058690564,71.36953452944844,false],["owners",723.4352706030954,174.07837587232515,6751.553257701317,0.0,false]],"cumulative_loss":0.0,"real_capital":582.8264483080036,"nominal_output":138.27377687480478,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",45.82178511861591,159.51816778699595,469.6512574867407,60.88996213467898,false],["displaced_free",26.170729411764736,91.1074676511873,442.2714295829613,60.88996213467899,false],["displaced_debt",18.970729411764744,88.1329786396765,191.77804811016378,60.88996213467899,false],["owners",732.5011339480682,176.25987134414206,6832.942272584436,0.0,false]],"cumulative_loss":0.0,"real_capital":615.8334337041997,"nominal_output":140.5895201179289,"money_error":7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.419409642675319,"real_capital":563.6011367465071},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.951691119695536,111.2325766426582,227.94808060370437,174.777175115741,false],["displaced_free",31.951691119695543,111.2325766426582,227.94808060370437,174.777175115741,false],["displaced_debt",23.48599636393976,109.1097116482498,23.518459087748518,174.777175115741,false],["owners",425.5298860854097,102.39416636837488,5194.342101139489,0.0,false]],"cumulative_loss":0.0,"real_capital":262.86424642278405,"nominal_output":106.76443528070132,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",33.70475767268974,117.33548083590162,275.3808133807523,145.69336890271296,false],["displaced_free",33.704757672689745,117.3354808359016,275.3808133807523,145.69336890271296,false],["displaced_debt",24.336291338625607,113.05995663961733,65.93899044663839,145.69336890271296,false],["owners",457.8203759022965,110.16414421139528,5441.442019050943,0.0,false]],"cumulative_loss":0.0,"real_capital":346.5446935214102,"nominal_output":115.99155809819013,"money_error":0.0},{"year":15,"groups":[["workers",35.12480282307473,122.27904643418285,331.8008615243298,108.48710494405132,false],["displaced_free",35.124802823074745,122.27904643418285,331.80086152432983,108.48710494405132,false],["displaced_debt",25.057653754476206,116.4112151499095,116.9116730708052,108.48710494405132,false],["owners",490.6465936695133,118.06303289867834,5706.753974866736,0.0,false]],"cumulative_loss":0.0,"real_capital":455.59426500864305,"nominal_output":125.94772200055615,"money_error":-2.842170943040401e-14},{"year":18,"groups":[["workers",35.970591175442436,125.22346704014619,370.8270449052411,81.34540032711632,false],["displaced_free",35.97059117544244,125.22346704014618,370.82704490524105,81.34540032711634,false],["displaced_debt",25.494197765613194,118.439282873281,152.49809088966396,81.34540032711634,false],["owners",511.3026128428602,123.03343787587309,5874.7626108955565,0.0,false]],"cumulative_loss":0.0,"real_capital":534.9619423674364,"nominal_output":132.21957602660387,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"stable","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.95027117235605,125.15272755120272,260.31576651219154,197.51172822155067,false],["displaced_free",31.613526920774962,110.0553345670095,259.0002741549891,197.51172822155064,false],["displaced_debt",23.13935094953885,107.49928896813975,35.33912698708541,197.51172822155064,false],["owners",532.4182284485976,125.91228429679668,5737.8524347503035,0.0,false]],"cumulative_loss":0.0,"real_capital":260.42567153298126,"nominal_output":109.0500137770377,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",41.90938938655476,145.8980480727487,325.28254182023306,174.77717511574096,false],["displaced_free",26.170729411764718,91.10746765118724,317.9025386235689,174.77717511574093,false],["displaced_debt",18.970729411764715,88.13297863967638,75.40269416844693,174.77717511574093,false],["owners",646.7191572608938,152.94346068220707,6305.020935736941,0.0,false]],"cumulative_loss":0.0,"real_capital":339.8513030169237,"nominal_output":117.71343726399193,"money_error":2.842170943040401e-14},{"year":15,"groups":[["workers",44.413693291262675,154.6162149758214,383.64569297269503,145.69336890271293,false],["displaced_free",26.170729411764718,91.10746765118724,366.6580753447783,145.69336890271293,false],["displaced_debt",18.970729411764726,88.13297863967644,120.1582308896563,145.69336890271293,false],["owners",687.9048870506685,162.68352787219033,6677.794936104266,0.0,false]],"cumulative_loss":0.0,"real_capital":443.2640419760267,"nominal_output":127.45261342438836,"money_error":7.105427357601002e-14},{"year":18,"groups":[["workers",45.60065625046723,158.7483577108372,423.6802905673814,124.47693937226512,false],["displaced_free",26.170729411764718,91.10746765118724,400.3421571453052,124.47693937226514,false],["displaced_debt",18.970729411764715,88.13297863967638,151.44231269018323,124.47693937226514,false],["owners",714.4251011809024,168.95532805248848,6912.971368175899,0.0,false]],"cumulative_loss":0.0,"real_capital":519.9136554683794,"nominal_output":133.70757151801638,"money_error":1.0658141036401503e-13},{"year":19,"groups":[["workers",45.945255137614254,159.94800069630435,437.95949035909416,116.67889364563949,false],["displaced_free",26.170729411764718,91.10746765118724,412.4241874119236,116.67889364563949,false],["displaced_debt",18.970729411764722,88.13297863967641,162.72434295680165,116.67889364563949,false],["owners",723.38242880446,171.0736581959986,6993.347193598617,0.0,false]],"cumulative_loss":0.0,"real_capital":548.174186787722,"nominal_output":135.85340887670083,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",46.26522070065144,161.061888342508,452.73746890940095,108.48710494405128,false],["displaced_free",26.170729411764718,91.10746765118724,424.9694447079097,108.48710494405128,false],["displaced_debt",18.970729411764733,88.13297863967645,174.46960025278779,108.48710494405128,false],["owners",732.3475778911301,173.19383804756606,7074.719146697632,0.0,false]],"cumulative_loss":0.0,"real_capital":577.8724023591313,"nominal_output":138.02785767333165,"money_error":1.2789769243681803e-13}],"events":[],"max_money_error":1.2789769243681803e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.776303085878805,"real_capital":561.7195106773054},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.966940259219317,111.2856630684896,238.1115990179598,197.51172822155067,false],["displaced_free",31.96694025921934,111.28566306848964,238.1115990179599,197.51172822155064,false],["displaced_debt",23.49320995950513,109.1432241005166,33.68003290212901,197.51172822155064,false],["owners",431.37445383797177,102.01630967499075,5390.817481109205,0.0,false]],"cumulative_loss":0.0,"real_capital":258.4883568827421,"nominal_output":106.33161849962656,"money_error":-5.684341886080802e-14},{"year":10,"groups":[["workers",33.761436392635794,117.53279496355734,279.2161639769976,174.77717511574096,false],["displaced_free",33.76143639263581,117.53279496355735,279.2161639769977,174.77717511574093,false],["displaced_debt",24.36055536205853,113.17268085872934,69.76057394126794,174.77717511574093,false],["owners",462.16787765541113,109.29868681198523,5640.644912430119,0.0,false]],"cumulative_loss":0.0,"real_capital":335.6823210817288,"nominal_output":114.98664928095677,"money_error":-2.1316282072803006e-14},{"year":15,"groups":[["workers",35.24603136630641,122.70107615322898,327.5659397697857,145.69336890271293,false],["displaced_free",35.246031366306426,122.70107615322902,327.5659397697859,145.69336890271293,false],["displaced_debt",25.106811441287345,116.63958872836638,112.63231825331881,145.69336890271293,false],["owners",494.1606286051824,116.8646943935854,5908.055712184052,0.0,false]],"cumulative_loss":0.0,"real_capital":435.67295466607635,"nominal_output":124.35893671257472,"money_error":-3.552713678800501e-14},{"year":18,"groups":[["workers",36.08124817037529,125.60869430789249,360.7079069124079,124.47693937226512,false],["displaced_free",36.08124817037532,125.60869430789258,360.7079069124081,124.47693937226514,false],["displaced_debt",25.53773298335395,118.64153595126967,142.3098116573153,124.47693937226514,false],["owners",514.1066347383432,121.58175151265185,6077.112069855153,0.0,false]],"cumulative_loss":0.0,"real_capital":508.32456165769486,"nominal_output":130.28481507530364,"money_error":-4.263256414560601e-14},{"year":19,"groups":[["workers",36.440432070997915,126.85911171475666,372.5548895358112,116.67889364563949,false],["displaced_free",36.44043207099793,126.85911171475671,372.55488953581136,116.67889364563949,false],["displaced_debt",25.71460351512615,119.4632295435572,152.96503555228838,116.67889364563949,false],["owners",521.568250450652,123.34635878693562,6135.064097683003,0.0,false]],"cumulative_loss":0.0,"real_capital":534.5358537034934,"nominal_output":132.2919230991747,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"rate_shock","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.539781037426515,117.6485990056972,81.88405129202211,133.04217877979144,false],["displaced_free",34.13720701334706,104.20906582701028,80.56207497668555,133.0421787797914,false],["displaced_debt",25.63696332148009,100.30744625522385,-143.09661509661655,133.0421787797914,false],["owners",513.3565470984217,133.8958130147162,4825.763910518023,0.0,false]],"cumulative_loss":0.0,"real_capital":259.71391070052965,"nominal_output":109.01493659934822,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",43.08198028788998,131.51435962594587,94.63718271922592,114.73040533075765,false],["displaced_free",26.889987128699076,82.08581439267883,87.09359582084168,114.73040533075765,false],["displaced_debt",19.689987128699084,77.03924606481075,-155.35518809783645,114.73040533075765,false],["owners",643.3421648482508,167.79920835895962,5290.478952265609,0.0,false]],"cumulative_loss":0.0,"real_capital":334.7589641780348,"nominal_output":117.2785481314373,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",45.72272254201289,139.57563081560318,148.6495258342758,89.94126707609504,false],["displaced_free",26.889987128699076,82.08581439267883,131.19616962331676,89.94126707609506,false],["displaced_debt",19.689987128699087,77.03924606481077,-115.25261429536137,89.94126707609506,false],["owners",676.0887201757578,176.34030260191918,5658.565595471832,0.0,false]],"cumulative_loss":0.0,"real_capital":433.08439621812437,"nominal_output":126.60004370513765,"money_error":-4.263256414560601e-14},{"year":18,"groups":[["workers",46.95715464108719,143.3439243324428,187.88364428506875,69.78566907809225,false],["displaced_free",26.88998712869907,82.08581439267881,163.87196689916095,69.78566907809225,false],["displaced_debt",19.68998712869907,77.0392460648107,-84.97681701951717,69.78566907809225,false],["owners",697.1169124532661,181.82496412448262,5888.596896447663,0.0,false]],"cumulative_loss":0.0,"real_capital":507.8392306978388,"nominal_output":132.75653556646952,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",47.311037712563454,144.42420674324802,202.34165862827274,61.964621559222095,false],["displaced_free",26.88998712869907,82.08581439267881,176.06097562193557,61.964621559222095,false],["displaced_debt",19.689987128699066,77.03924606481068,-73.5878082967426,61.964621559222095,false],["owners",704.092949827994,183.64448352321182,5966.829446428551,0.0,false]],"cumulative_loss":0.0,"real_capital":535.8060924155855,"nominal_output":134.89909844631822,"money_error":0.0},{"year":20,"groups":[["workers",47.636533229382415,145.4178317848433,217.57193773002348,53.51789023884231,false],["displaced_free",26.88998712869906,82.0858143926788,188.98608293472148,53.51789023884231,false],["displaced_debt",19.68998712869906,77.03924606481065,-61.462700983956665,53.51789023884231,false],["owners",710.973511578856,185.43910056829844,6045.826503270647,0.0,false]],"cumulative_loss":0.0,"real_capital":565.4300112062348,"nominal_output":137.08611453961606,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-5.280492096551097,"real_capital":550.4449698772381},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",34.29613612208866,104.69422133338217,75.7424408326231,133.04217877979144,false],["displaced_free",34.296136122088676,104.69422133338217,75.74244083262316,133.0421787797914,false],["displaced_debt",25.78904874405043,100.90249724310337,-128.69178217631978,133.0421787797914,false],["owners",414.2909615592713,108.05711047451003,4560.748990104101,0.0,false]],"cumulative_loss":0.0,"real_capital":257.8374985681212,"nominal_output":106.3009809234485,"money_error":0.0},{"year":10,"groups":[["workers",34.63659751856797,105.7335320204983,83.22853546096334,114.73040533075765,false],["displaced_free",34.636597518567974,105.73353202049832,83.2285354609634,114.73040533075765,false],["displaced_debt",25.138406206390844,98.35678656125482,-126.27094328494168,114.73040533075765,false],["owners",460.65382641768565,120.14966781890605,4776.515209757282,0.0,false]],"cumulative_loss":0.0,"real_capital":331.0692137944843,"nominal_output":114.59573178135514,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",36.1918064122218,110.48104595478587,127.79589261110496,89.94126707609504,false],["displaced_free",36.1918064122218,110.48104595478584,127.79589261110499,89.94126707609506,false],["displaced_debt",25.922837097028676,101.42595892839182,-87.24741436121258,89.94126707609506,false],["owners",486.18930293479093,126.80993816765549,5040.961376365726,0.0,false]],"cumulative_loss":0.0,"real_capital":426.47154718763653,"nominal_output":123.59608967984748,"money_error":2.842170943040401e-14},{"year":18,"groups":[["workers",37.034127607035,113.05236073175212,160.19633891793478,69.78566907809225,false],["displaced_free",37.03412760703502,113.05236073175212,160.19633891793484,69.78566907809225,false],["displaced_debt",26.360764138879045,103.13939677449234,-58.35621738367749,69.78566907809225,false],["owners",501.3423699720446,130.7622248231729,5206.344337350671,0.0,false]],"cumulative_loss":0.0,"real_capital":497.38120062328665,"nominal_output":129.42726094203408,"money_error":3.552713678800501e-14},{"year":19,"groups":[["workers",37.405535955149375,114.18614174032201,172.17355709848823,61.964621559222095,false],["displaced_free",37.4055359551494,114.18614174032204,172.17355709848826,61.964621559222095,false],["displaced_debt",26.54423317338738,103.8572396050831,-47.585810623319844,61.964621559222095,false],["owners",507.0202421139914,132.24315130777035,5262.679919807781,0.0,false]],"cumulative_loss":0.0,"real_capital":523.3313240091585,"nominal_output":131.43099967872922,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"rate_shock","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",33.63640238491603,117.09751738170642,177.57879420576597,148.5930507787296,false],["displaced_free",29.330312485845216,102.106840583591,176.2975858130993,148.5930507787296,false],["displaced_debt",20.869611709093718,96.95468229256657,-47.35858971322227,148.5930507787296,false],["owners",545.0135843701268,134.146619013709,5198.9957917918655,0.0,false]],"cumulative_loss":0.0,"real_capital":268.332699700647,"nominal_output":109.86411196468126,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",37.05858856184308,129.01108354584096,187.93112375309073,116.98211306697215,false],["displaced_free",21.740083385977574,75.68317690571028,180.70684580139618,116.98211306697215,false],["displaced_debt",14.54008338597758,67.54937201733404,-61.80126138757696,116.98211306697215,false],["owners",683.956047689663,168.34514585096724,5678.327309573891,0.0,false]],"cumulative_loss":0.0,"real_capital":358.58413746721135,"nominal_output":119.45010914467997,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",38.979691299041576,135.69896765980985,263.3332774246164,70.96426824788422,false],["displaced_free",21.740083385977574,75.68317690571028,246.92331086834994,70.9642682478842,false],["displaced_debt",14.54008338597758,67.54937201733404,0.415203679376888,70.9642682478842,false],["owners",716.2616600642642,176.2966699955051,6069.120443227869,0.0,false]],"cumulative_loss":0.0,"real_capital":482.8063922356065,"nominal_output":130.4736807189155,"money_error":0.0},{"year":18,"groups":[["workers",39.77866413827339,138.48041065894031,322.2172048037074,32.11345879563002,false],["displaced_free",21.740083385977595,75.68317690571038,299.87683998005326,32.11345879563002,false],["displaced_debt",14.540083385977592,67.5493720173341,50.9687327910803,32.11345879563002,false],["owners",733.0136725698322,180.41991738555768,6311.688046530731,0.0,false]],"cumulative_loss":0.0,"real_capital":580.6345775541636,"nominal_output":137.84737711665935,"money_error":0.0},{"year":19,"groups":[["workers",39.98902483799494,139.2127337953503,344.73298417628894,16.75178756363525,false],["displaced_free",21.740083385977602,75.6831769057104,320.3649591912995,16.75178756363525,false],["displaced_debt",14.540083385977606,67.54937201733418,70.65685200232653,16.75178756363525,false],["owners",737.6154057543665,181.5525624535185,6393.6453138367715,0.0,false]],"cumulative_loss":0.0,"real_capital":617.9123427154312,"nominal_output":140.43069383042186,"money_error":0.0},{"year":20,"groups":[["workers",40.172425054723675,139.85120011586955,368.9045723291298,0.0,false],["displaced_free",21.74008338597761,75.68317690571043,342.48850938094637,0.0,false],["displaced_debt",14.54008338597761,67.54937201733418,91.98040219197338,0.0,false],["owners",741.5515778226206,182.5213900019597,6476.03993359484,0.0,false]],"cumulative_loss":0.0,"real_capital":657.7811827319398,"nominal_output":143.07680521213177,"money_error":0.0}],"events":[],"max_money_error":1.4210854715202004e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-5.3347619729219815,"real_capital":594.0855031635733},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.880174741857044,104.02106150246559,162.8264824174763,148.5930507787296,false],["displaced_free",29.880174741857044,104.02106150246559,162.8264824174763,148.5930507787296,false],["displaced_debt",21.422545595677995,99.52346651576384,-41.602109655704105,148.5930507787296,false],["owners",442.33253369541507,108.87327504613268,4902.981513157129,0.0,false]],"cumulative_loss":0.0,"real_capital":265.96043305127466,"nominal_output":107.09563912097468,"money_error":0.0},{"year":10,"groups":[["workers",29.77761501276358,103.6640230319789,162.4782420015954,116.98211306697215,false],["displaced_free",29.777615012763594,103.66402303197894,162.47824200159545,116.98211306697215,false],["displaced_debt",20.471319202242483,95.10432091548144,-46.94188087680729,116.98211306697215,false],["owners",491.45300957403094,120.96351637667875,5116.983001676536,0.0,false]],"cumulative_loss":0.0,"real_capital":352.51111070094476,"nominal_output":116.5453110654099,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",30.948858139493158,107.74144073024988,225.44767459701058,70.96426824788422,false],["displaced_free",30.948858139493172,107.7414407302499,225.44767459701066,70.9642682478842,false],["displaced_debt",21.03780217462554,97.73605059867509,10.644815123371743,70.9642682478842,false],["owners",513.0008957648201,126.26719350011636,5397.465463154188,0.0,false]],"cumulative_loss":0.0,"real_capital":470.17385969276387,"nominal_output":126.9908934384701,"money_error":-7.105427357601002e-15},{"year":18,"groups":[["workers",31.647733487678327,110.17441698303897,274.7598566070109,32.11345879563002,false],["displaced_free",31.647733487678344,110.17441698303902,274.75985660701093,32.11345879563002,false],["displaced_debt",21.382718629867554,99.33844099297725,56.580668034279604,32.11345879563002,false],["owners",523.8697292734685,128.94238786154335,5570.8192235565475,0.0,false]],"cumulative_loss":0.0,"real_capital":560.4694481344152,"nominal_output":133.8575253530309,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.1316282072803006e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"rate_shock","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",33.19045169014537,115.54504103079599,184.60405529186517,177.83556541564366,false],["displaced_free",28.865918186938025,100.49015700173932,183.30065563468037,177.83556541564366,false],["displaced_debt",20.39667590730388,94.7575479593325,-40.35853575833291,177.83556541564366,false],["owners",557.774118995699,134.2157573509561,5471.805373450624,0.0,false]],"cumulative_loss":0.0,"real_capital":262.2439700558765,"nominal_output":109.26623221711893,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",36.03350392496872,125.44248352998602,176.58034626234146,155.5829998406782,false],["displaced_free",20.58606298835532,71.66571623845373,169.29242243846568,155.5829998406782,false],["displaced_debt",13.386062988355322,62.188099245696726,-73.22804933170138,155.5829998406782,false],["owners",702.5296367555959,169.04790675555077,5978.898013282175,0.0,false]],"cumulative_loss":0.0,"real_capital":341.5577576633542,"nominal_output":117.91270253317533,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",38.07752415449157,132.5582770567767,234.5143861919244,123.96163241711751,false],["displaced_free",20.586062988355323,71.66571623845373,217.93073283226397,123.9616324171175,false],["displaced_debt",13.386062988355324,62.18809924569673,-28.58973893790321,123.9616324171175,false],["owners",736.6454794666926,177.25711458932483,6380.459534049255,0.0,false]],"cumulative_loss":0.0,"real_capital":447.40803714230964,"nominal_output":127.73677607282902,"money_error":-1.1368683772161603e-13},{"year":18,"groups":[["workers",38.98199760465629,135.7069965405064,278.82135595705324,97.26512532900428,false],["displaced_free",20.586062988355323,71.66571623845374,256.2004092261627,97.26512532900426,false],["displaced_debt",13.386062988355324,62.18809924569673,7.279937455995455,97.26512532900426,false],["owners",756.5831502558162,182.05466523508525,6630.478746341996,0.0,false]],"cumulative_loss":0.0,"real_capital":529.4145284366626,"nominal_output":134.29633307828618,"money_error":-8.526512829121202e-14},{"year":19,"groups":[["workers",39.23146211738192,136.5754507461829,295.5990437022774,86.70928438998315,false],["displaced_free",20.586062988355323,71.66571623845374,270.9063859570506,86.70928438998314,false],["displaced_debt",13.386062988355325,62.188099245696755,21.185914186883327,86.70928438998314,false],["owners",762.7554772705946,183.53989647241457,6715.229354927618,0.0,false]],"cumulative_loss":0.0,"real_capital":560.4250003873665,"nominal_output":136.59346739396148,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",39.45536493048621,137.35491768349868,313.5254032328181,75.19821881023606,false],["displaced_free",20.58606298835533,71.66571623845375,286.7361563829101,75.19821881023606,false],["displaced_debt",13.386062988355333,62.188099245696776,36.21568461274286,75.19821881023606,false],["owners",768.5700943263286,184.9390528786786,6800.626032074988,0.0,false]],"cumulative_loss":0.0,"real_capital":593.4651050592571,"nominal_output":138.9461198305046,"money_error":-4.263256414560601e-14}],"events":[],"max_money_error":1.2789769243681803e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-8.872435829228746,"real_capital":576.3214372067916},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.46237530268213,102.56658737259283,169.2172667458148,177.83556541564366,false],["displaced_free",29.462375302682137,102.5665873725928,169.21726674581487,177.83556541564366,false],["displaced_debt",20.994626375575372,97.53546728462078,-35.21405810108527,177.83556541564366,false],["owners",454.3098538442223,109.31941628179891,5149.4156893938725,0.0,false]],"cumulative_loss":0.0,"real_capital":260.2311184317333,"nominal_output":106.53628437887423,"money_error":0.0},{"year":10,"groups":[["workers",28.844966096304987,100.41721704314897,152.79925275711756,155.5829998406782,false],["displaced_free",28.844966096304987,100.41721704314894,152.7992527571176,155.5829998406782,false],["displaced_debt",19.50473576600172,90.61383056634162,-56.63645048306439,155.5829998406782,false],["owners",508.89198093458884,122.45337369533064,5365.391327952094,0.0,false]],"cumulative_loss":0.0,"real_capital":337.4151926078116,"nominal_output":115.18040363218932,"money_error":-7.105427357601002e-15},{"year":15,"groups":[["workers",30.057333399651203,104.63779924905869,200.86652329460497,123.96163241711751,false],["displaced_free",30.05733339965122,104.6377992490587,200.8665232946051,123.9616324171175,false],["displaced_debt",20.071407320143287,93.24643635038169,-13.983395395815386,123.9616324171175,false],["owners",533.8872479582072,128.4679207664725,5656.568262520406,0.0,false]],"cumulative_loss":0.0,"real_capital":439.89650636334886,"nominal_output":124.65121458349387,"money_error":0.0},{"year":18,"groups":[["workers",30.730333238788695,106.98069577703663,237.72243374645834,97.26512532900428,false],["displaced_free",30.73033323878871,106.98069577703663,237.72243374645845,97.26512532900426,false],["displaced_debt",20.39495119368657,94.74953539718507,19.471679362127396,97.26512532900426,false],["owners",547.6630665811673,131.7827607108914,5837.522705251197,0.0,false]],"cumulative_loss":0.0,"real_capital":517.4901709458368,"nominal_output":130.86040636450295,"money_error":7.105427357601002e-15},{"year":19,"groups":[["workers",31.019660802209216,107.98792416605824,251.72490366350272,86.70928438998315,false],["displaced_free",31.019660802209227,107.98792416605822,251.72490366350283,86.70928438998314,false],["displaced_debt",20.529378869621734,95.37405073524201,32.30856239777317,86.70928438998314,false],["owners",552.5816781363761,132.96631360894654,5898.920669488573,0.0,false]],"cumulative_loss":0.0,"real_capital":546.166396607876,"nominal_output":133.00306000440634,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":1.4210854715202004e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"rate_shock","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.78850194856887,114.14574403368508,190.26348545290355,200.52521471377355,false],["displaced_free",28.449736990467922,99.04131641736542,188.94288413677003,200.5252147137735,false],["displaced_debt",19.97391853813305,92.79352931892153,-34.71834576625852,200.5252147137735,false],["owners",567.7383855474994,134.26519451740123,5684.906258530119,0.0,false]],"cumulative_loss":0.0,"real_capital":257.636883533964,"nominal_output":108.80620491802266,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",35.09424867088316,122.17267907282252,168.5682133041496,184.96125385029865,false],["displaced_free",19.55327684972999,68.07030518838559,161.23257607109133,184.96125385029862,false],["displaced_debt",12.353276849729987,57.39004869533821,-81.29763550168688,184.96125385029862,false],["owners",716.8336118493914,169.52491989555196,6213.383931962132,0.0,false]],"cumulative_loss":0.0,"real_capital":329.0247874885039,"nominal_output":116.74382459784144,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",37.22324726103547,129.58430551738502,214.14439782790052,163.42266087255598,false],["displaced_free",19.55327684972999,68.07030518838559,197.43502880456012,163.42266087255598,false],["displaced_debt",12.353276849729994,57.39004869533823,-49.09518276821822,163.42266087255598,false],["owners",751.7402250119069,177.7800305689111,6623.065951990063,0.0,false]],"cumulative_loss":0.0,"real_capital":421.7252388144227,"nominal_output":125.65822362450324,"money_error":1.4210854715202004e-14},{"year":18,"groups":[["workers",38.20951961697048,133.01778936683462,248.16961296127425,145.23858956418292,false],["displaced_free",19.55327684972999,68.07030518838559,225.34581282314429,145.23858956418292,false],["displaced_debt",12.353276849729996,57.390048695338244,-23.5843987496341,145.23858956418292,false],["owners",773.392984333888,182.90071998539415,6878.466890647045,0.0,false]],"cumulative_loss":0.0,"real_capital":492.37762905716187,"nominal_output":131.5827303179198,"money_error":7.105427357601002e-14},{"year":19,"groups":[["workers",38.49077311950226,133.9969097413771,260.9052013277679,138.0485791361719,false],["displaced_free",19.55327684972999,68.07030518838559,235.97723493744098,138.04857913617192,false],["displaced_debt",12.353276849729987,57.39004869533821,-13.752976635337475,138.04857913617192,false],["owners",780.4506545561222,184.56979766157437,6965.183630042168,0.0,false]],"cumulative_loss":0.0,"real_capital":518.8849573771283,"nominal_output":133.6536017797998,"money_error":7.815970093361102e-14},{"year":20,"groups":[["workers",38.748345627690114,134.8935900970653,274.4348702241734,130.20792655017576,false],["displaced_free",19.55327684972999,68.07030518838559,247.37411841407314,130.20792655017576,false],["displaced_debt",12.353276849729998,57.390048695338265,-3.156093158705343,130.20792655017576,false],["owners",787.3445647111618,186.20014750494326,7052.666359454522,0.0,false]],"cumulative_loss":0.0,"real_capital":547.0156663548493,"nominal_output":135.77271334444123,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.60282393499244,"real_capital":537.8771729739535},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.08712812893963,101.26024931815648,174.3658871925865,200.52521471377355,false],["displaced_free",29.08712812893964,101.2602493181565,174.3658871925866,200.5252147137735,false],["displaced_debt",20.611697944919758,95.7564833316597,-30.067339968288582,200.5252147137735,false],["owners",463.6607943145271,109.65174862837304,5342.053051334401,0.0,false]],"cumulative_loss":0.0,"real_capital":255.89412520552492,"nominal_output":106.10594355920466,"money_error":0.0},{"year":10,"groups":[["workers",27.999604619962373,97.47428250939377,145.96443214327755,184.96125385029865,false],["displaced_free",27.99960461996239,97.47428250939382,145.96443214327763,184.96125385029862,false],["displaced_debt",18.63511470520073,86.57380170331558,-63.48251007119332,184.96125385029862,false],["owners",522.3215535569775,123.52450842535367,5559.517295954567,0.0,false]],"cumulative_loss":0.0,"real_capital":326.29793089177065,"nominal_output":114.14468040304394,"money_error":-2.1316282072803006e-14},{"year":15,"groups":[["workers",29.23509771071684,101.77537190694709,183.48600055547334,163.42266087255598,false],["displaced_free",29.235097710716843,101.77537190694709,183.4860005554734,163.42266087255598,false],["displaced_debt",19.19646667834624,89.1816941245681,-31.397288783719457,163.42266087255598,false],["owners",549.4999235005965,129.95195673612253,5858.791352080866,0.0,false]],"cumulative_loss":0.0,"real_capital":417.95159201651916,"nominal_output":122.88531977863295,"money_error":0.0},{"year":18,"groups":[["workers",29.875237974647774,104.00387526543936,211.55471180898985,145.23858956418292,false],["displaced_free",29.87523797464779,104.00387526543939,211.55471180898994,145.23858956418292,false],["displaced_debt",19.497339045056844,90.57946736211848,-6.7487140771042675,145.23858956418292,false],["owners",565.035970602668,133.6260968670202,6045.396651635206,0.0,false]],"cumulative_loss":0.0,"real_capital":486.3959695551875,"nominal_output":128.5839162110903,"money_error":-2.842170943040401e-14},{"year":19,"groups":[["workers",30.1784176470802,105.059326634946,222.09787975334314,138.0485791361719,false],["displaced_free",30.17841764708021,105.05932663494602,222.09787975334322,138.04857913617192,false],["displaced_debt",19.63371236214505,91.21302163307355,2.622819946700652,138.04857913617192,false],["owners",570.934916195112,135.0211462376089,6108.8338645457725,0.0,false]],"cumulative_loss":0.0,"real_capital":511.5497139448773,"nominal_output":130.55334136307968,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"credit_stress","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.38965841604346,111.08501957460182,45.75416225887961,135.27608679461673,false],["displaced_free",31.98440190570344,97.63729769473618,44.42792516943734,135.27608679461673,false],["displaced_debt",23.48246297020348,91.87772603124286,-179.23101879492398,135.27608679461673,false],["owners",537.3490919666386,140.15364944356776,4801.616430910296,0.0,false]],"cumulative_loss":0.0,"real_capital":257.6425319620014,"nominal_output":108.82849360470657,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",38.26852502403971,116.82054837624926,13.35274709959438,121.41956097765456,false],["displaced_free",22.206351474278147,67.78829743323767,5.836196201724012,121.41956097765454,false],["displaced_debt",15.006351474278148,58.71400505269563,-236.6332698518327,121.41956097765454,false],["owners",691.1547309874344,180.26988288665484,5253.439623325227,0.0,false]],"cumulative_loss":0.0,"real_capital":327.59081021320765,"nominal_output":116.6203993080124,"money_error":7.105427357601002e-15},{"year":15,"groups":[["workers",40.63179156242063,124.03478234004771,59.77869307597842,100.7284171629981,false],["displaced_free",22.206351474278136,67.78829743323766,42.51558026676845,100.72841716299813,false],["displaced_debt",15.006351474278146,58.714005052695626,-203.95388578678822,100.72841716299813,false],["owners",719.3205210692562,187.61620267847064,5646.688899102705,0.0,false]],"cumulative_loss":0.0,"real_capital":419.69463933034126,"nominal_output":125.45840427525815,"money_error":-1.4210854715202004e-14},{"year":18,"groups":[["workers",41.70860105566888,127.32190865126535,96.35504568683288,81.35961539306942,false],["displaced_free",22.206351474278136,67.78829743323766,72.70452303654199,81.35961539306943,false],["displaced_debt",15.006351474278144,58.71400505269561,-176.16494301701465,81.35961539306943,false],["owners",735.4464881754204,191.8222452205062,5890.096064119162,0.0,false]],"cumulative_loss":0.0,"real_capital":491.72474751685286,"nominal_output":131.469886185969,"money_error":2.1316282072803006e-14},{"year":19,"groups":[["workers",42.010044165530694,128.242110027623,110.51009998550239,73.29543452150044,false],["displaced_free",22.206351474278136,67.78829743323766,84.65916703618346,73.29543452150045,false],["displaced_debt",15.006351474278148,58.71400505269563,-165.01029901737314,73.29543452150045,false],["owners",740.2292759076545,193.06971202599237,5972.3437614422355,0.0,false]],"cumulative_loss":0.0,"real_capital":519.1975311812731,"nominal_output":133.6004105960259,"money_error":2.842170943040401e-14},{"year":20,"groups":[["workers",42.282174954077796,129.07283104256058,125.83386363208818,64.2635519453432,false],["displaced_free",22.206351474278136,67.78829743323766,97.7522836294582,64.2635519453432,false],["displaced_debt",15.006351474278144,58.71400505269561,-152.7171824240984,64.2635519453432,false],["owners",744.5575211536553,194.19862314910162,6055.072374903752,0.0,false]],"cumulative_loss":0.0,"real_capital":548.6315096230874,"nominal_output":135.79724482190636,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.8124695078910094,"real_capital":537.7315953830288},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.33703945477068,98.71377795715063,42.86540666736182,135.27608679461673,false],["displaced_free",32.33703945477068,98.71377795715063,42.865406667361846,135.27608679461673,false],["displaced_debt",23.8280861324096,93.23001476890718,-161.57016532502902,135.27608679461673,false],["owners",436.2380472595925,113.78144164308624,4538.278040490065,0.0,false]],"cumulative_loss":0.0,"real_capital":255.90764970129538,"nominal_output":106.12821587939374,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",30.564425162419482,93.30260066296538,14.106158208773492,121.41956097765456,false],["displaced_free",30.5644251624195,93.30260066296542,14.106158208773568,121.41956097765454,false],["displaced_debt",21.090080316536064,82.51726506535263,-195.3883010136738,121.41956097765454,false],["owners",501.6778452163459,130.84972488689255,4742.681432659078,0.0,false]],"cumulative_loss":0.0,"real_capital":324.83771342025307,"nominal_output":114.02276533465192,"money_error":2.842170943040401e-14},{"year":15,"groups":[["workers",31.937968165234306,97.49555157252854,52.253740575311305,100.7284171629981,false],["displaced_free",31.937968165234327,97.49555157252857,52.25374057531141,100.72841716299813,false],["displaced_debt",21.74163795799102,85.06655619171877,-162.75516039190978,100.72841716299813,false],["owners",523.5377932295827,136.55132843755422,5028.809876195613,0.0,false]],"cumulative_loss":0.0,"real_capital":415.46425783441316,"nominal_output":122.65855411783437,"money_error":7.105427357601002e-14},{"year":18,"groups":[["workers",32.63481248124707,99.62277584047052,82.42155415451542,81.35961539306942,false],["displaced_free",32.63481248124707,99.62277584047052,82.42155415451553,81.35961539306943,false],["displaced_debt",22.084555020150795,86.40825701452141,-136.0638147136014,81.35961539306943,false],["owners",534.2286127933179,139.3397529455707,5205.735737811221,0.0,false]],"cumulative_loss":0.0,"real_capital":484.6505347903249,"nominal_output":128.4019223336994,"money_error":6.394884621840902e-14},{"year":19,"groups":[["workers",32.962710016804,100.62373341306889,94.14825836128485,73.29543452150044,false],["displaced_free",32.96271001680401,100.62373341306888,94.14825836128497,73.29543452150045,false],["displaced_debt",22.237886096090254,87.008181758579,-125.52875760913352,73.29543452150045,false],["owners",538.0257338076275,140.33013401346574,5265.516374900959,0.0,false]],"cumulative_loss":0.0,"real_capital":510.4666218380445,"nominal_output":130.41261705153457,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"credit_stress","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.217956353710168,108.6782452212912,120.55540342977501,151.22516174156635,false],["displaced_free",26.909325154927583,93.67872146374872,119.26935951494816,151.22516174156635,false],["displaced_debt",18.44690476858161,85.69942824282329,-104.38711520621548,151.22516174156635,false],["owners",572.3049908695679,140.86397435130098,5155.809364650218,0.0,false]],"cumulative_loss":0.0,"real_capital":265.89460675986874,"nominal_output":109.64877757691534,"money_error":0.0},{"year":10,"groups":[["workers",31.877699472738726,110.97499148041409,61.60725868099689,124.65166288040625,false],["displaced_free",16.71116192755006,58.17612573089358,54.41523984247911,124.65166288040628,false],["displaced_debt",9.511161927550065,44.18633637141191,-188.11643750120115,124.65166288040628,false],["owners",735.1675774074042,180.95006756882603,5601.651206755851,0.0,false]],"cumulative_loss":0.0,"real_capital":350.3850714106871,"nominal_output":118.71978107171685,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",33.48118150144418,116.55715102824348,131.4091602272541,80.85974910714185,false],["displaced_free",16.71116192755006,58.176125730893574,115.21911724789966,80.85974910714188,false],["displaced_debt",9.511161927550052,44.18633637141186,-131.31256009578058,80.85974910714188,false],["owners",756.2368862498057,186.13595031967571,6017.522095115528,0.0,false]],"cumulative_loss":0.0,"real_capital":470.0854779119485,"nominal_output":129.40240024085404,"money_error":1.4210854715202004e-14},{"year":18,"groups":[["workers",34.08011817592188,118.64221342129078,192.69656776363564,38.3705299688906,false],["displaced_free",16.71116192755005,58.17612573089355,170.7768211903198,38.370529968890615,false],["displaced_debt",9.511161927550054,44.18633637141186,-78.15485615336044,38.370529968890615,false],["owners",760.212851067851,187.11457223471407,6270.7349951871065,0.0,false]],"cumulative_loss":0.0,"real_capital":569.6412898322734,"nominal_output":136.9176385830574,"money_error":0.0},{"year":19,"groups":[["workers",34.22023810661653,119.13000922752113,217.68725036191609,20.36036113708824,false],["displaced_free",16.71116192755005,58.17612573089355,193.822050879815,20.360361137088248,false],["displaced_debt",9.511161927550054,44.18633637141186,-55.90962646386519,20.360361137088248,false],["owners",758.8904597872921,186.78908618374678,6355.056157385695,0.0,false]],"cumulative_loss":0.0,"real_capital":608.8907962528765,"nominal_output":139.62770874055278,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",34.330730030215534,119.51466183680182,245.45514196446214,0.0,false],["displaced_free",16.71116192755008,58.17612573089364,219.6322126931761,0.0,false],["displaced_debt",9.511161927550079,44.18633637141199,-30.89946465050415,0.0,false],["owners",755.799829691808,186.0283756440079,6439.03391624034,0.0,false]],"cumulative_loss":0.0,"real_capital":651.6887144513181,"nominal_output":142.44689788814077,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.9436810504158153,"real_capital":587.6983732638969},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",27.676897980282018,96.35085242561917,110.93651447318703,151.22516174156635,false],["displaced_free",27.676897980282018,96.35085242561915,110.93651447318703,151.22516174156635,false],["displaced_debt",19.21735897298836,89.278754185753,-93.4935921608478,151.22516174156635,false],["owners",467.29525517078525,115.01746077532303,4863.099086580818,0.0,false]],"cumulative_loss":0.0,"real_capital":263.6891768827999,"nominal_output":106.8959895981752,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",25.398918929816737,88.42058424757401,55.06883906647161,124.65166288040625,false],["displaced_free",25.398918929816745,88.42058424757404,55.06883906647165,124.65166288040628,false],["displaced_debt",16.120186528490386,74.89011224323198,-154.34531497703335,124.65166288040628,false],["owners",535.3587064993236,131.77022095593338,5049.033040227151,0.0,false]],"cumulative_loss":0.0,"real_capital":345.37448803938753,"nominal_output":115.90681795622999,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",26.368936982785645,91.79748242230369,113.31420678255307,80.85974910714185,false],["displaced_free",26.36893698278565,91.7974824223037,113.31420678255309,80.85974910714188,false],["displaced_debt",16.542005344663952,76.84977061528086,-101.44899501380664,80.85974910714188,false],["owners",547.2722066068147,134.70254375644922,5351.043321637649,0.0,false]],"cumulative_loss":0.0,"real_capital":459.7316457122144,"nominal_output":126.1040035540919,"money_error":0.0},{"year":18,"groups":[["workers",26.90487497079387,93.66322915550525,164.70303683845532,38.3705299688906,false],["displaced_free",26.90487497079386,93.66322915550519,164.70303683845535,38.370529968890615,false],["displaced_debt",16.782989827156616,77.96932062240121,-53.395954758355835,38.370529968890615,false],["owners",546.5246494989125,134.51854419860211,5533.380881034486,0.0,false]],"cumulative_loss":0.0,"real_capital":552.135566961193,"nominal_output":133.1244199852498,"money_error":-4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"credit_stress","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",30.23580926711292,105.25912256280542,120.44622344665007,180.4942772471531,false],["displaced_free",25.909135370012464,90.1967872371376,119.13784702478708,180.49427724715318,false],["displaced_debt",17.438315791045234,81.01379128685566,-104.52151556372954,180.49427724715318,false],["owners",589.9947393911873,141.9689226940965,5423.225522224077,0.0,false]],"cumulative_loss":0.0,"real_capital":259.7802331941766,"nominal_output":109.04672237969706,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",29.429044115932342,102.45055239432368,34.032701334431735,163.77257052962668,false],["displaced_free",14.180857512388389,49.3674439389231,26.788823272100565,163.7725705296267,false],["displaced_debt",6.980857512388393,32.43121298458912,-215.75942159471225,163.7725705296267,false],["owners",767.9528307380509,184.79052232273418,5894.731309809456,0.0,false]],"cumulative_loss":0.0,"real_capital":332.7939209215751,"nominal_output":117.12162817813605,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",31.071171980628904,108.1672486681654,81.7625817626686,137.59344536314106,false],["displaced_free",14.1808575123884,49.36744393892313,65.46604822975041,137.5934453631411,false],["displaced_debt",6.980857512388399,32.431212984589145,-181.08219663706234,137.5934453631411,false],["owners",797.5040229733853,191.90135000622462,6331.299354718577,0.0,false]],"cumulative_loss":0.0,"real_capital":430.5715512741412,"nominal_output":126.33529638314252,"money_error":5.684341886080802e-14},{"year":18,"groups":[["workers",31.754152176002286,110.54488954616131,122.15960523921865,112.19308054223643,false],["displaced_free",14.18085751238839,49.3674439389231,100.07578287612063,112.19308054223646,false],["displaced_debt",6.980857512388399,32.431212984589145,-148.8724619906921,112.19308054223646,false],["owners",811.5332995915544,195.27717889872318,6600.37448318683,0.0,false]],"cumulative_loss":0.0,"real_capital":508.8468155900673,"nominal_output":132.7011241456374,"money_error":1.2789769243681803e-13},{"year":19,"groups":[["workers",31.932447057284126,111.16558279751011,138.3742551101628,101.42647037401073,false],["displaced_free",14.1808575123884,49.36744393892313,114.31803390874306,101.42647037401076,false],["displaced_debt",6.980857512388399,32.431212984589145,-135.4302109580697,101.42647037401076,false],["owners",814.8791265814037,196.08227667596762,6690.916608362541,0.0,false]],"cumulative_loss":0.0,"real_capital":539.1362975868497,"nominal_output":134.97933723287443,"money_error":1.5631940186722204e-13},{"year":20,"groups":[["workers",32.08555200753875,111.69858300866544,156.25881321402647,89.25489811977194,false],["displaced_free",14.18085751238841,49.36744393892317,130.21318151314557,89.25489811977197,false],["displaced_debt",6.980857512388405,32.43121298458917,-120.33506335366715,89.25489811977197,false],["owners",817.3052602045938,196.6660709944587,6781.728303940829,0.0,false]],"cumulative_loss":0.0,"real_capital":571.8546202209105,"nominal_output":137.3411705779338,"money_error":1.7763568394002505e-13}],"events":[],"max_money_error":1.7763568394002505e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-4.661205428444443,"real_capital":560.0572231627668},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",26.771301027142275,93.1982217207179,110.8354244532343,180.4942772471531,false],["displaced_free",26.771301027142282,93.19822172071788,110.83542445323427,180.49427724715318,false],["displaced_debt",18.3018308829992,85.0254534376542,-93.59758476761613,180.49427724715318,false],["owners",483.75968062683614,116.40585265607871,5104.618805076818,0.0,false]],"cumulative_loss":0.0,"real_capital":257.9362570620205,"nominal_output":106.33285775869791,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",23.26713132246305,80.99924847124419,31.59473693029859,163.77257052962668,false],["displaced_free",23.267131322463047,80.99924847124413,31.59473693029854,163.7725705296267,false],["displaced_debt",13.964213649573209,64.87403391745646,-177.83232005634596,163.7725705296267,false],["owners",564.8566993810531,135.92002052496446,5291.043908655358,0.0,false]],"cumulative_loss":0.0,"real_capital":329.81396280427424,"nominal_output":114.49250436819189,"money_error":-7.105427357601002e-15},{"year":15,"groups":[["workers",24.223108653361503,84.32726705184002,71.0368163882315,137.59344536314106,false],["displaced_free",24.223108653361507,84.32726705184,71.03681638823147,137.5934453631411,false],["displaced_debt",14.345911807765459,66.64730235076716,-143.76001048496752,137.5934453631411,false],["owners",586.1101063822568,141.03417340479118,5612.227552472682,0.0,false]],"cumulative_loss":0.0,"real_capital":426.1199020152278,"nominal_output":123.50445856333805,"money_error":0.0},{"year":18,"groups":[["workers",24.70763136628193,86.01402314866547,104.61462837238945,112.19308054223643,false],["displaced_free",24.70763136628194,86.01402314866549,104.61462837238942,112.19308054223646,false],["displaced_debt",14.544199910369878,67.56849629813853,-113.5355509294256,112.19308054223646,false],["owners",594.4185200098386,143.03340569154327,5809.495877696342,0.0,false]],"cumulative_loss":0.0,"real_capital":501.3296517385888,"nominal_output":129.59507165120888,"money_error":7.105427357601002e-15},{"year":19,"groups":[["workers",24.938638497281794,86.81822215984407,118.15219837364644,101.42647037401073,false],["displaced_free",24.938638497281797,86.81822215984405,118.15219837364641,101.42647037401076,false],["displaced_debt",14.638074154702014,68.00461114596345,-101.14248807734415,101.42647037401076,false],["owners",596.909488228787,143.63280099271876,5875.819154166209,0.0,false]],"cumulative_loss":0.0,"real_capital":529.7671273282473,"nominal_output":131.74314262583283,"money_error":7.105427357601002e-15}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"credit_stress","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.3605208688349,102.21200422778008,120.70850734532115,203.02485903040605,false],["displaced_free",25.02044830204326,87.1030244679335,119.38305134229846,203.02485903040605,false],["displaced_debt",16.54341866624782,76.85633653260847,-104.27804461366247,203.02485903040605,false],["owners",603.8101862872584,142.79586192726137,5632.019949871688,0.0,false]],"cumulative_loss":0.0,"real_capital":255.31896143474256,"nominal_output":108.59706128560886,"money_error":-4.263256414560601e-14},{"year":10,"groups":[["workers",27.248876688648043,94.86079323131825,14.342902179433098,192.64151282490525,false],["displaced_free",11.959978387165895,41.63595621938531,7.064803902243658,192.64151282490525,false],["displaced_debt",4.7599783871659005,22.113597448775657,-235.4965151526188,192.64151282490525,false],["owners",793.0030760036984,187.53833625298552,6122.894311808889,0.0,false]],"cumulative_loss":0.0,"real_capital":320.7590247987099,"nominal_output":115.9828240136177,"money_error":-8.526512829121202e-14},{"year":15,"groups":[["workers",28.874704722584774,100.5207453357367,48.111841047576476,177.29297440962995,false],["displaced_free",11.959978387165894,41.63595621938531,31.766340357528925,177.29297440963,false],["displaced_debt",4.759978387165896,22.113597448775636,-214.79497869733348,177.29297440963,false],["owners",827.5424142827227,195.70658960802936,6574.8539739429825,0.0,false]],"cumulative_loss":0.0,"real_capital":404.58164961179256,"nominal_output":124.20755692007461,"money_error":-1.7053025658242404e-13},{"year":18,"groups":[["workers",29.597018236810694,103.03531625563508,75.4215614332229,162.40101477628224,false],["displaced_free",11.959978387165895,41.63595621938531,53.27295232973841,162.4010147762823,false],["displaced_debt",4.759978387165891,22.11359744877561,-195.68836672512396,162.4010147762823,false],["owners",847.2217361929667,200.36057822587028,6855.128630974722,0.0,false]],"cumulative_loss":0.0,"real_capital":469.32575409990073,"nominal_output":129.77293442442226,"money_error":-1.7053025658242404e-13},{"year":19,"groups":[["workers",29.79787533943759,103.73455477100737,86.15872739900489,156.08866748742557,false],["displaced_free",11.959978387165895,41.63595621938531,62.02812974526798,156.0886674874256,false],["displaced_debt",4.759978387165906,22.113597448775682,-187.73318930959437,156.0886674874256,false],["owners",853.1670809493719,201.76660059552557,6949.924973302429,0.0,false]],"cumulative_loss":0.0,"real_capital":493.91948110112696,"nominal_output":131.74480198452247,"money_error":-1.7763568394002505e-13},{"year":20,"groups":[["workers",29.97812323769595,104.36204700866679,97.88499632187556,148.95260609765677,false],["displaced_free",11.959978387165895,41.63595621938531,71.75238257363533,148.9526060976568,false],["displaced_debt",4.759978387165896,22.113597448775636,-178.80893648122702,148.9526060976568,false],["owners",858.6601670267946,203.06566771774374,7045.331658527631,0.0,false]],"cumulative_loss":0.0,"real_capital":520.2309271204191,"nominal_output":133.77902296592313,"money_error":-1.7053025658242404e-13}],"events":[],"max_money_error":1.8474111129762605e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",25.965704485437733,90.39371980147597,111.07312600711096,203.02485903040605,false],["displaced_free",25.965704485437737,90.39371980147597,111.073126007111,203.02485903040605,false],["displaced_debt",17.48902592537091,81.24937712482394,-93.36173555350544,203.02485903040605,false],["owners",496.60688922077543,117.4432137710908,5293.416077194159,0.0,false]],"cumulative_loss":0.0,"real_capital":253.7346100695857,"nominal_output":105.91213735669352,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",21.381359204695908,74.4343599076206,14.830878815204136,192.64151282490525,false],["displaced_free",21.381359204695908,74.4343599076206,14.830878815204098,192.64151282490525,false],["displaced_debt",12.065441167160596,56.052840435549676,-194.60405515090548,192.64151282490525,false],["owners",587.2891930087972,138.88879058486106,5480.065216057881,0.0,false]],"cumulative_loss":0.0,"real_capital":319.1533818267697,"nominal_output":113.48584237250464,"money_error":-2.1316282072803006e-14},{"year":15,"groups":[["workers",22.30041483146316,77.63384393681613,42.38160088579529,177.29297440962995,false],["displaced_free",22.30041483146316,77.63384393681613,42.38160088579518,177.29297440963,false],["displaced_debt",12.401950794186806,57.61617493508423,-172.43216004751432,177.29297440963,false],["owners",614.2268704871963,145.25931721923052,5815.41542019862,0.0,false]],"cumulative_loss":0.0,"real_capital":404.04822864721353,"nominal_output":121.71434692400878,"money_error":-4.263256414560601e-14},{"year":18,"groups":[["workers",22.724438284140973,79.10998556016816,64.80292034595075,162.40101477628224,false],["displaced_free",22.724438284140977,79.10998556016816,64.8029203459507,162.4010147762823,false],["displaced_debt",12.557135126806115,58.33712019633856,-153.3712702345104,162.4010147762823,false],["owners",627.8218176338484,148.47440407889172,6023.249848567658,0.0,false]],"cumulative_loss":0.0,"real_capital":468.39662907542595,"nominal_output":127.17074743219408,"money_error":-7.815970093361102e-14},{"year":19,"groups":[["workers",22.95971133782085,79.92903541506824,73.6663466723431,156.08866748742557,false],["displaced_free",22.959711337820856,79.92903541506824,73.66634667234304,156.0886674874256,false],["displaced_debt",12.645514970048366,58.747709513574655,-145.65386572675948,156.0886674874256,false],["owners",632.8692281610765,149.6680728064236,6093.568651696666,0.0,false]],"cumulative_loss":0.0,"real_capital":492.3621926362688,"nominal_output":129.084806944212,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",23.188199675254914,80.7244658168701,83.37887469269577,148.95260609765677,false],["displaced_free",23.18819967525491,80.72446581687007,83.37887469269572,148.9526060976568,false],["displaced_debt",12.731497973176964,59.147163747179846,-137.10319345108212,148.9526060976568,false],["owners",637.42485332707,150.74543856965383,6164.393635399675,0.0,false]],"cumulative_loss":0.0,"real_capital":517.6277082785458,"nominal_output":131.0317105125057,"money_error":-6.394884621840902e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"stable","profile":"legacy","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,118.32338408368265,130.49151963747684,false],["displaced_free",37.022039162162706,113.01545889772243,117.25842417443951,130.49151963747684,false],["displaced_debt",28.25033964804475,110.53256933764143,-106.46110870143804,130.49151963747684,false],["owners",494.97665782970915,129.10189301766022,4850.571262412667,0.0,false]],"cumulative_loss":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,177.16040059724165,106.75647038299961,false],["displaced_free",34.411448257861636,105.04622933282747,171.16987136747036,106.75647038299964,false],["displaced_debt",26.075713386361794,102.02410426969796,-71.74485304063582,106.75647038299964,false],["owners",623.8285793997759,162.7095929576881,5332.269891196882,0.0,false]],"cumulative_loss":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,238.34703119075445,77.87915381893293,false],["displaced_free",37.2412184517781,113.6845373320102,225.1877973773631,77.87915381893295,false],["displaced_debt",27.86864786374568,109.03915813836883,-22.697715839816325,77.87915381893295,false],["owners",690.7546841934511,180.16554099985694,5700.529571773878,0.0,false]],"cumulative_loss":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":16,"groups":[["workers",50.48369998369949,154.10924545571268,251.58765855977958,71.39252555372205,false],["displaced_free",37.854483425396566,115.55662282454094,237.02517846213237,71.39252555372207,false],["displaced_debt",28.256452140446573,110.55648513825295,-11.92678267559703,71.39252555372207,false],["owners",705.6296740154938,184.0452983869311,5778.932868886713,0.0,false]],"cumulative_loss":0.0,"real_capital":532.223452884353,"nominal_output":143.05784236129426,"money_error":1.1368683772161603e-13},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,265.2170813008664,64.64643215790275,false],["displaced_free",38.59386879637303,117.81371019450327,249.24996657184363,64.64643215790277,false],["displaced_debt",28.69926403035835,112.28903549109776,-0.8013950954429812,64.64643215790277,false],["owners",721.8160425806898,188.26709509146846,5859.134651395677,0.0,false]],"cumulative_loss":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,108.89500355111736,130.49151963747684,false],["displaced_free",36.09150197332118,110.17485125432164,108.89500355111737,130.49151963747684,false],["displaced_debt",27.586557047984126,107.93544671255474,-95.53785389277121,130.49151963747684,false],["owners",392.9240840000124,102.48411163276279,4583.332481445002,0.0,false]],"cumulative_loss":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,153.3752802392297,106.75647038299961,false],["displaced_free",38.133113070637755,116.40718259737014,153.3752802392297,106.75647038299964,false],["displaced_debt",28.618305545592982,111.97227649130222,-56.12719070877585,106.75647038299964,false],["owners",423.73995290760064,110.5216361261348,4811.794951433724,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,204.02024640520708,77.87915381893293,false],["displaced_free",39.8323570253354,121.59438567060346,204.0202464052071,77.87915381893295,false],["displaced_debt",29.5120101115086,115.46899416373105,-11.046626507641193,77.87915381893295,false],["owners",456.1315443455599,118.97014719498175,5057.96699501452,0.0,false]],"cumulative_loss":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":16,"groups":[["workers",40.128226420189606,122.49757242611352,214.9655664948835,71.39252555372205,false],["displaced_free",40.12822642018961,122.49757242611354,214.96556649488355,71.39252555372207,false],["displaced_debt",29.67389892255846,116.10240199016036,-1.2628983621460321,71.39252555372207,false],["owners",462.6583240949489,120.67248933097261,5109.373475469515,0.0,false]],"cumulative_loss":0.0,"real_capital":461.8939966796752,"nominal_output":126.5855478897105,"money_error":1.4210854715202004e-14},{"year":17,"groups":[["workers",40.409438765014286,123.35601628596841,226.20159753125995,64.64643215790275,false],["displaced_free",40.40943876501431,123.35601628596847,226.20159753125995,64.64643215790277,false],["displaced_debt",29.830322935292525,116.7144281905178,8.797675359816886,64.64643215790277,false],["owners",469.16674841042925,122.37004392551627,5161.503114181784,0.0,false]],"cumulative_loss":0.0,"real_capital":486.0112969228236,"nominal_output":128.544558389732,"money_error":1.4210854715202004e-14},{"year":18,"groups":[["workers",40.809128750819774,124.57613133594647,237.75188230189198,57.63049502625067,false],["displaced_free",40.80912875081978,124.57613133594646,237.75188230189204,57.63049502625068,false],["displaced_debt",30.035734483967715,117.51812352762019,19.150916323020937,57.63049502625068,false],["owners",476.68806015348605,124.3317840775916,5214.468454198838,0.0,false]],"cumulative_loss":0.0,"real_capital":511.01397229699927,"nominal_output":130.52235783857688,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,249.62829151124186,50.3339204093325,false],["displaced_free",41.2185113318855,125.82583452115517,249.62829151124197,50.333920409332514,false],["displaced_debt",30.24537683044234,118.33837232768785,29.808088365543846,50.333920409332514,false],["owners",484.28948340623396,126.31441925045232,5268.278396799531,0.0,false]],"cumulative_loss":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"stable","profile":"anchor_20","actual":{"completed":false,"failure":{"year":16,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-0.9868905835414452,"real_capital":599.5178690955023},"last_year":15,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.91168970772153,125.01841491949041,240.35167813375884,148.47815051741648,false],["displaced_free",32.59871303795294,113.48503692222323,239.32696975093788,148.47815051741648,false],["displaced_debt",23.840130441047712,110.75492466963117,15.602178482171826,148.47815051741648,false],["owners",522.8366508449815,129.4300317767349,5291.475676750946,0.0,false]],"cumulative_loss":0.0,"real_capital":276.50599537208655,"nominal_output":112.53811526292489,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.65129506029572,144.99955112562006,322.3804091815957,109.9716879321463,false],["displaced_free",29.95057993048212,104.26616122224073,316.83029897758735,109.9716879321463,false],["displaced_debt",21.547921492466866,100.10592968804292,73.82073747342383,109.9716879321463,false],["owners",664.9803399192365,164.6181965008601,5810.806631200085,0.0,false]],"cumulative_loss":0.0,"real_capital":392.5549909056977,"nominal_output":127.54031445699361,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",43.78874420909656,152.4405962763482,403.4495623175738,61.36250251268736,false],["displaced_free",32.80567261252658,114.20551981167205,391.59665430528,61.36250251268736,false],["displaced_debt",23.382173151180808,108.62737653114505,143.58296423979465,61.36250251268736,false],["owners",741.4507216304322,183.5487055209588,6205.243114264909,0.0,false]],"cumulative_loss":0.0,"real_capital":559.2511235270989,"nominal_output":145.38039915695268,"money_error":9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-10.0679193342669,"real_capital":605.2776941320768},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.928005391648373,111.15012014448807,219.94227600102442,148.47815051741648,false],["displaced_free",31.92800539164838,111.15012014448808,219.94227600102442,148.47815051741648,false],["displaced_debt",23.47479568096644,109.05767624508685,15.5157999964473,148.47815051741648,false],["owners",416.62523408219056,103.13702606559556,4987.580979928478,0.0,false]],"cumulative_loss":0.0,"real_capital":269.71505409031454,"nominal_output":107.43762950666171,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",33.62091738525933,117.04360986223668,276.76598356626505,109.9716879321463,false],["displaced_free",33.620917385259354,117.04360986223678,276.7659835662651,109.9716879321463,false],["displaced_debt",24.300403772050505,112.89323252112185,67.3450676848618,109.9716879321463,false],["owners",451.75157665168035,111.83267436726277,5230.715249832422,0.0,false]],"cumulative_loss":0.0,"real_capital":363.06390030997795,"nominal_output":117.4907279819398,"money_error":-7.105427357601002e-14},{"year":15,"groups":[["workers",34.95477817641928,121.68714413175394,344.51439786611917,61.36250251268736,false],["displaced_free",34.95477817641929,121.68714413175397,344.5143978661193,61.36250251268736,false],["displaced_debt",24.98870622372129,116.09090320389058,129.6899219525875,61.36250251268736,false],["owners",486.37834155426634,120.40465047954196,5493.311158669014,0.0,false]],"cumulative_loss":0.0,"real_capital":484.96925038673015,"nominal_output":128.22245995715787,"money_error":-4.263256414560601e-14},{"year":16,"groups":[["workers",35.177914052773545,122.46394115246008,359.5792636132389,50.20629388254252,false],["displaced_free",35.17791405277356,122.46394115246014,359.579263613239,50.20629388254252,false],["displaced_debt",25.110534259170624,116.65688395312372,143.63618994486237,50.20629388254252,false],["owners",493.0060640465378,122.04536623922657,5548.08961022974,0.0,false]],"cumulative_loss":0.0,"real_capital":513.2535990061164,"nominal_output":130.43833969217593,"money_error":-2.842170943040401e-14},{"year":17,"groups":[["workers",35.488531446064506,123.54528526274042,375.2107935557154,38.51793410073976,false],["displaced_free",35.488531446064535,123.54528526274052,375.21079355571555,38.51793410073976,false],["displaced_debt",25.268396090900755,117.39026816529132,158.13214929232078,38.51793410073976,false],["owners",500.7069936595875,123.95175815516544,5603.72372063636,0.0,false]],"cumulative_loss":0.0,"real_capital":542.7406949559354,"nominal_output":132.6754600817195,"money_error":-2.842170943040401e-14},{"year":18,"groups":[["workers",35.81380182225606,124.67764041457811,391.4359994126942,26.272039557345003,false],["displaced_free",35.81380182225608,124.67764041457818,391.43599941269434,26.27203955734501,false],["displaced_debt",25.432533477014253,118.1528069391216,173.20388088871712,26.27203955734501,false],["owners",508.55933710868163,125.89563309296015,5660.230313648436,0.0,false]],"cumulative_loss":0.0,"real_capital":573.4081006566339,"nominal_output":134.9176342170729,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"stable","profile":"anchor_25","actual":{"completed":false,"failure":{"year":17,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-6.414922803123812,"real_capital":601.3854797097489},"last_year":16,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.943702850646375,125.12986142667593,255.98896473958806,178.981596482122,false],["displaced_free",32.54547101148823,113.29968686462661,254.94445658827883,178.98159648212203,false],["displaced_debt",23.79788492752006,110.55866321544339,31.22193089329891,178.98159648212203,false],["owners",530.1362013862002,128.27243462674792,5586.6546633065955,0.0,false]],"cumulative_loss":0.0,"real_capital":270.221046103342,"nominal_output":111.77541882959109,"money_error":2.1316282072803006e-14},{"year":10,"groups":[["workers",41.8009242323105,145.52045120198105,329.75961549252804,148.47815051741654,false],["displaced_free",29.721781866698493,103.46965257829554,324.05083063901805,148.47815051741657,false],["displaced_debt",21.38375532868169,99.34325722078057,81.06538977295743,148.47815051741657,false],["owners",667.7975404828951,161.58114863974845,6136.598041363657,0.0,false]],"cumulative_loss":0.0,"real_capital":375.458841175091,"nominal_output":125.64384882733171,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",44.05983104935326,153.38432371858937,399.071996380804,109.97168793214634,false],["displaced_free",32.46165600343216,113.00790389537852,386.7658937381828,109.97168793214637,false],["displaced_debt",23.133033254811714,107.4699386336137,138.8222268848635,109.97168793214637,false],["owners",739.8943889570521,179.0257944845598,6531.098397675478,0.0,false]],"cumulative_loss":0.0,"real_capital":526.122103885383,"nominal_output":142.27911930598086,"money_error":7.815970093361102e-14},{"year":16,"groups":[["workers",44.55935814701777,155.12331418290947,414.42015439331317,101.1341374465097,false],["displaced_free",33.092473142435075,115.20395090581023,400.83995341684937,101.13413744650973,false],["displaced_debt",23.52436588400705,109.2879662645646,151.83316353481592,101.13413744650973,false],["owners",756.1757386901505,182.96525072960253,6615.117924196606,0.0,false]],"cumulative_loss":0.0,"real_capital":562.7318983483609,"nominal_output":145.88851249691717,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-3.7215953193417626,"real_capital":569.243545323466},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.947260364582828,111.2171519721513,234.17011147900868,178.981596482122,false],["displaced_free",31.94726036458284,111.21715197215133,234.17011147900868,178.98159648212203,false],["displaced_debt",23.483901200080474,109.09997807250535,29.74108793067625,178.98159648212203,false],["owners",424.0812966312417,102.61125396891914,5254.435198419634,0.0,false]],"cumulative_loss":0.0,"real_capital":264.1288981560769,"nominal_output":106.891582747371,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",33.69028832081403,117.2851090641711,283.0168746887702,148.47815051741654,false],["displaced_free",33.69028832081404,117.28510906417114,283.01687468877026,148.47815051741657,false],["displaced_debt",24.330101018750067,113.03119805487756,73.57879398129813,148.47815051741657,false],["owners",457.3635895904336,110.66428022268772,5501.0642370726755,0.0,false]],"cumulative_loss":0.0,"real_capital":349.32489187760734,"nominal_output":116.25209866212552,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",35.098040410052214,122.18587915403732,340.7249848376465,109.97168793214634,false],["displaced_free",35.098040410052214,122.18587915403735,340.7249848376466,109.97168793214637,false],["displaced_debt",25.0468172952722,116.3608718338025,125.84667320234156,109.97168793214637,false],["owners",491.11224027364784,118.83014698897159,5766.4323895786865,0.0,false]],"cumulative_loss":0.0,"real_capital":460.02519396212756,"nominal_output":126.30531194650827,"money_error":-4.263256414560601e-14},{"year":16,"groups":[["workers",35.337572034133245,123.01975425736512,353.4889322159646,101.1341374465097,false],["displaced_free",35.33757203413325,123.01975425736515,353.48893221596467,101.13413744650973,false],["displaced_debt",25.174773274024286,116.9553213827578,137.48142071842537,101.13413744650973,false],["owners",497.71879037336475,120.42867631701671,5821.734477397949,0.0,false]],"cumulative_loss":0.0,"real_capital":485.6540912239375,"nominal_output":128.38831125385542,"money_error":-5.684341886080802e-14},{"year":17,"groups":[["workers",35.60520620424728,123.95146201041902,366.70416788246024,91.87503580270821,false],["displaced_free",35.60520620424729,123.95146201041906,366.70416788246035,91.87503580270823,false],["displaced_debt",25.314725812092842,117.60550376533479,149.55326967468162,91.87503580270823,false],["owners",504.67650729753444,122.1121744199067,5877.809644875453,0.0,false]],"cumulative_loss":0.0,"real_capital":512.4643742174877,"nominal_output":130.49357126791077,"money_error":-4.973799150320701e-14},{"year":18,"groups":[["workers",35.95034598674923,125.15298800056965,380.3994115620877,82.17427501049737,false],["displaced_free",35.95034598674924,125.15298800056968,380.3994115620877,82.17427501049737,false],["displaced_debt",25.48629267063946,118.40255789811833,162.08584076363016,82.17427501049737,false],["owners",512.4807823069528,124.00050680191943,5934.7519540206695,0.0,false]],"cumulative_loss":0.0,"real_capital":540.3216129360319,"nominal_output":132.61422300570283,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":7.105427357601002e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"stable","profile":"anchor_30","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-12.706360792689356,"real_capital":606.2421270254588},"last_year":17,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.969553926637595,125.21985609333433,268.3763226430539,203.1453381829147,false],["displaced_free",32.50229281506414,113.14937175219508,267.31585890964794,203.1453381829147,false],["displaced_debt",23.763733760944238,110.4000059509273,43.595198519131976,203.1453381829147,false],["owners",535.8742510598009,127.38134683323077,5820.470927700301,0.0,false]],"cumulative_loss":0.0,"real_capital":265.2365977705295,"nominal_output":111.164465969678,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.92561529335547,145.95453489264966,335.60700024882414,178.98159648212203,false],["displaced_free",29.530481132229113,102.8036823944656,329.76738551210974,178.98159648212206,false],["displaced_debt",21.247430359952748,98.70992756348282,86.80223282961688,178.98159648212206,false],["owners",669.7088265717463,159.19483376201933,6394.571734815467,0.0,false]],"cumulative_loss":0.0,"real_capital":361.8517207139422,"nominal_output":124.10013297096155,"money_error":-3.552713678800501e-14},{"year":15,"groups":[["workers",44.31492278310375,154.27236781988643,395.6159716289667,148.47815051741657,false],["displaced_free",32.173388529941654,112.00436596937331,382.92677171474895,148.47815051741662,false],["displaced_debt",22.924286308609013,106.50015567211248,135.04301436383756,148.47815051741662,false],["owners",737.9352626008022,175.41277163424326,6788.7922792743675,0.0,false]],"cumulative_loss":0.0,"real_capital":499.601975246465,"nominal_output":139.71616876191817,"money_error":1.4210854715202004e-14},{"year":16,"groups":[["workers",44.70091430541003,155.61610989061154,408.81896602667547,141.4773582970973,false],["displaced_free",32.73956151606619,113.97536900129987,394.8007269136417,141.47735829709737,false],["displaced_debt",23.283128934241372,108.16724336143713,145.86625483141643,141.47735829709737,false],["owners",752.9251972074535,178.97599202664128,6872.450634519641,0.0,false]],"cumulative_loss":0.0,"real_capital":533.243828908069,"nominal_output":143.12319007499207,"money_error":0.0},{"year":17,"groups":[["workers",45.34549853964545,157.8600839253081,422.4864488818067,134.14262828786886,false],["displaced_free",33.41748685520994,116.33541254208838,407.1428751371691,134.1426282878689,false],["displaced_debt",23.689697643429906,110.05605378009466,157.12753758696834,134.1426282878689,false],["owners",769.4232371693109,182.8977004242619,6957.942105316231,0.0,false]],"cumulative_loss":0.0,"real_capital":568.7855142563418,"nominal_output":146.61609001889673,"money_error":-2.1316282072803006e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.238018135204694,"real_capital":567.9904843115103},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.96267992975278,111.27083169627416,245.44093066974253,203.1453381829147,false],["displaced_free",31.962679929752795,111.27083169627419,245.44093066974258,203.1453381829147,false],["displaced_debt",23.491193125299958,109.13385442357563,41.009870843296135,203.1453381829147,false],["owners",429.9538968662827,102.20328062172787,5465.82055382017,0.0,false]],"cumulative_loss":0.0,"real_capital":259.7007656161897,"nominal_output":106.45417912040074,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",33.74693442309834,117.48230964082428,287.96913826470285,178.98159648212203,false],["displaced_free",33.74693442309834,117.48230964082425,287.96913826470296,178.98159648212206,false],["displaced_debt",24.354349277759955,113.14384903666021,78.51716287390722,178.98159648212206,false],["owners",461.6335091416647,109.73376313849725,5715.156908008257,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4120421874983,"nominal_output":115.24633019576922,"money_error":-2.1316282072803006e-14},{"year":15,"groups":[["workers",35.21785493151093,122.60298627650968,337.7260029281185,148.47815051741657,false],["displaced_free",35.21785493151094,122.6029862765097,337.7260029281186,148.47815051741662,false],["displaced_debt",25.095400970860577,116.58657870832117,122.80337430803012,148.47815051741662,false],["owners",494.4405406271925,117.53224169566228,5982.545656255491,0.0,false]],"cumulative_loss":0.0,"real_capital":440.15991536915965,"nominal_output":124.72932709038311,"money_error":0.0},{"year":16,"groups":[["workers",35.47173510520041,123.48681260583216,348.6680990490156,141.4773582970973,false],["displaced_free",35.471735105200416,123.48681260583218,348.6680990490157,141.47735829709737,false],["displaced_debt",25.22873175951249,117.20599819890661,132.60735894607296,141.47735829709737,false],["owners",500.97079152235074,119.08453153332299,6038.209077535753,0.0,false]],"cumulative_loss":0.0,"real_capital":463.66185532409037,"nominal_output":126.69928036727738,"money_error":-1.4210854715202004e-14},{"year":17,"groups":[["workers",35.71217630077723,124.32385417633499,359.97084864721927,134.14262828786886,false],["displaced_free",35.712176300777244,124.32385417633502,359.9708486472193,134.1426282878689,false],["displaced_debt",25.35724256480226,117.80302532484029,142.7595603513906,134.1426282878689,false],["owners",507.45002472223507,120.62469408044218,6094.592413615999,0.0,false]],"cumulative_loss":0.0,"real_capital":488.30334654809803,"nominal_output":128.6919589933332,"money_error":-1.4210854715202004e-14},{"year":18,"groups":[["workers",36.0601468217431,125.53523474138007,371.6621282580816,126.45803165720018,false],["displaced_free",36.060146821743125,125.5352347413801,371.66212825808174,126.45803165720022,false],["displaced_debt",25.529471690802502,118.60315617660903,153.280764947704,126.45803165720022,false],["owners",515.0144709808037,122.42281994776724,6151.81624372498,0.0,false]],"cumulative_loss":0.0,"real_capital":513.9075533352418,"nominal_output":130.70671851169888,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",36.41636761023546,126.77533674440862,383.75954321583714,118.40687976724863,false],["displaced_free",36.41636761023547,126.77533674440862,383.75954321583725,118.40687976724867,false],["displaced_debt",25.7052711883743,119.41987402799289,164.18805808080825,118.40687976724867,false],["owners",522.6509796588075,124.238075595121,6209.88857479818,0.0,false]],"cumulative_loss":0.0,"real_capital":540.4649855753239,"nominal_output":132.7261514129886,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"rate_shock","profile":"legacy","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,85.35635111664965,130.49151963747684,false],["displaced_free",37.022039162162706,113.01545889772243,84.29139120740655,130.49151963747684,false],["displaced_debt",28.25033964804475,110.53256933764143,-139.428141668471,130.49151963747684,false],["owners",494.97665782970915,129.10189301766022,4817.604229445635,0.0,false]],"cumulative_loss":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,106.57216530312398,106.75647038299961,false],["displaced_free",34.411448257861636,105.04622933282747,100.5816360733527,106.75647038299964,false],["displaced_debt",26.075713386361794,102.02410426969796,-142.33308833475348,106.75647038299964,false],["owners",623.8285793997759,162.7095929576881,5261.681655902764,0.0,false]],"cumulative_loss":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,167.7587958966368,77.87915381893293,false],["displaced_free",37.2412184517781,113.6845373320102,154.59956208324544,77.87915381893295,false],["displaced_debt",27.86864786374568,109.03915813836883,-93.28595113393395,77.87915381893295,false],["owners",690.7546841934511,180.16554099985694,5629.941336479761,0.0,false]],"cumulative_loss":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":16,"groups":[["workers",50.48369998369949,154.10924545571268,180.99942326566196,71.39252555372205,false],["displaced_free",37.854483425396566,115.55662282454094,166.43694316801472,71.39252555372207,false],["displaced_debt",28.256452140446573,110.55648513825295,-82.51501796971468,71.39252555372207,false],["owners",705.6296740154938,184.0452983869311,5708.344633592595,0.0,false]],"cumulative_loss":0.0,"real_capital":532.223452884353,"nominal_output":143.05784236129426,"money_error":1.1368683772161603e-13},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,194.62884600674877,64.64643215790275,false],["displaced_free",38.59386879637303,117.81371019450327,178.66173127772598,64.64643215790277,false],["displaced_debt",28.69926403035835,112.28903549109776,-71.38963038956064,64.64643215790277,false],["owners",721.8160425806898,188.26709509146846,5788.54641610156,0.0,false]],"cumulative_loss":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,78.89500355111734,130.49151963747684,false],["displaced_free",36.09150197332118,110.17485125432164,78.89500355111736,130.49151963747684,false],["displaced_debt",27.586557047984126,107.93544671255474,-125.53785389277121,130.49151963747684,false],["owners",392.9240840000124,102.48411163276279,4553.332481445002,0.0,false]],"cumulative_loss":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,93.37528023922971,106.75647038299961,false],["displaced_free",38.133113070637755,116.40718259737014,93.37528023922972,106.75647038299964,false],["displaced_debt",28.618305545592982,111.97227649130222,-116.12719070877584,106.75647038299964,false],["owners",423.73995290760064,110.5216361261348,4751.794951433724,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,144.02024640520708,77.87915381893293,false],["displaced_free",39.8323570253354,121.59438567060346,144.02024640520713,77.87915381893295,false],["displaced_debt",29.5120101115086,115.46899416373105,-71.0466265076412,77.87915381893295,false],["owners",456.1315443455599,118.97014719498175,4997.96699501452,0.0,false]],"cumulative_loss":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":16,"groups":[["workers",40.128226420189606,122.49757242611352,154.96556649488346,71.39252555372205,false],["displaced_free",40.12822642018961,122.49757242611354,154.96556649488352,71.39252555372207,false],["displaced_debt",29.67389892255846,116.10240199016036,-61.26289836214603,71.39252555372207,false],["owners",462.6583240949489,120.67248933097261,5049.373475469515,0.0,false]],"cumulative_loss":0.0,"real_capital":461.8939966796752,"nominal_output":126.5855478897105,"money_error":1.4210854715202004e-14},{"year":17,"groups":[["workers",40.409438765014286,123.35601628596841,166.20159753125992,64.64643215790275,false],["displaced_free",40.40943876501431,123.35601628596847,166.20159753125995,64.64643215790277,false],["displaced_debt",29.830322935292525,116.7144281905178,-51.202324640183114,64.64643215790277,false],["owners",469.16674841042925,122.37004392551627,5101.503114181784,0.0,false]],"cumulative_loss":0.0,"real_capital":486.0112969228236,"nominal_output":128.544558389732,"money_error":1.4210854715202004e-14},{"year":18,"groups":[["workers",40.809128750819774,124.57613133594647,177.75188230189195,57.63049502625067,false],["displaced_free",40.80912875081978,124.57613133594646,177.75188230189204,57.63049502625068,false],["displaced_debt",30.035734483967715,117.51812352762019,-40.84908367697904,57.63049502625068,false],["owners",476.68806015348605,124.3317840775916,5154.468454198838,0.0,false]],"cumulative_loss":0.0,"real_capital":511.01397229699927,"nominal_output":130.52235783857688,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,189.62829151124186,50.3339204093325,false],["displaced_free",41.2185113318855,125.82583452115517,189.62829151124197,50.333920409332514,false],["displaced_debt",30.24537683044234,118.33837232768785,-30.191911634456137,50.333920409332514,false],["owners",484.28948340623396,126.31441925045232,5208.278396799531,0.0,false]],"cumulative_loss":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"rate_shock","profile":"anchor_20","actual":{"completed":false,"failure":{"year":16,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-0.9868905835414452,"real_capital":599.5178690955023},"last_year":15,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.91168970772153,125.01841491949041,185.74359888982391,148.47815051741648,false],["displaced_free",32.59871303795294,113.48503692222323,184.71889050700298,148.47815051741648,false],["displaced_debt",23.840130441047712,110.75492466963117,-39.005900761763115,148.47815051741648,false],["owners",522.8366508449815,129.4300317767349,5236.867597507011,0.0,false]],"cumulative_loss":0.0,"real_capital":276.50599537208655,"nominal_output":112.53811526292489,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.65129506029572,144.99955112562006,205.45487480046447,109.9716879321463,false],["displaced_free",29.95057993048212,104.26616122224073,199.90476459645606,109.9716879321463,false],["displaced_debt",21.547921492466866,100.10592968804292,-43.10479690770741,109.9716879321463,false],["owners",664.9803399192365,164.6181965008601,5693.881096818954,0.0,false]],"cumulative_loss":0.0,"real_capital":392.5549909056977,"nominal_output":127.54031445699361,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",43.78874420909656,152.4405962763482,286.52402793644245,61.36250251268736,false],["displaced_free",32.80567261252658,114.20551981167205,274.6711199241487,61.36250251268736,false],["displaced_debt",23.382173151180808,108.62737653114505,26.65742985866339,61.36250251268736,false],["owners",741.4507216304322,183.5487055209588,6088.317579883779,0.0,false]],"cumulative_loss":0.0,"real_capital":559.2511235270989,"nominal_output":145.38039915695268,"money_error":9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-10.0679193342669,"real_capital":605.2776941320768},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.928005391648373,111.15012014448807,170.24892388904365,148.47815051741648,false],["displaced_free",31.92800539164838,111.15012014448808,170.24892388904365,148.47815051741648,false],["displaced_debt",23.47479568096644,109.05767624508685,-34.17755211553349,148.47815051741648,false],["owners",416.62523408219056,103.13702606559556,4937.887627816497,0.0,false]],"cumulative_loss":0.0,"real_capital":269.71505409031454,"nominal_output":107.43762950666171,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",33.62091738525933,117.04360986223668,177.3792793423035,109.9716879321463,false],["displaced_free",33.620917385259354,117.04360986223678,177.37927934230356,109.9716879321463,false],["displaced_debt",24.300403772050505,112.89323252112185,-32.04163653909974,109.9716879321463,false],["owners",451.75157665168035,111.83267436726277,5131.32854560846,0.0,false]],"cumulative_loss":0.0,"real_capital":363.06390030997795,"nominal_output":117.4907279819398,"money_error":-7.105427357601002e-14},{"year":15,"groups":[["workers",34.95477817641928,121.68714413175394,245.1276936421576,61.36250251268736,false],["displaced_free",34.95477817641929,121.68714413175397,245.1276936421577,61.36250251268736,false],["displaced_debt",24.98870622372129,116.09090320389058,30.303217728625924,61.36250251268736,false],["owners",486.37834155426634,120.40465047954196,5393.924454445052,0.0,false]],"cumulative_loss":0.0,"real_capital":484.96925038673015,"nominal_output":128.22245995715787,"money_error":-4.263256414560601e-14},{"year":16,"groups":[["workers",35.177914052773545,122.46394115246008,260.1925593892773,50.20629388254252,false],["displaced_free",35.17791405277356,122.46394115246014,260.1925593892774,50.20629388254252,false],["displaced_debt",25.110534259170624,116.65688395312372,44.24948572090081,50.20629388254252,false],["owners",493.0060640465378,122.04536623922657,5448.7029060057785,0.0,false]],"cumulative_loss":0.0,"real_capital":513.2535990061164,"nominal_output":130.43833969217593,"money_error":-2.842170943040401e-14},{"year":17,"groups":[["workers",35.488531446064506,123.54528526274042,275.82408933175384,38.51793410073976,false],["displaced_free",35.488531446064535,123.54528526274052,275.82408933175395,38.51793410073976,false],["displaced_debt",25.268396090900755,117.39026816529132,58.74544506835921,38.51793410073976,false],["owners",500.7069936595875,123.95175815516544,5504.337016412398,0.0,false]],"cumulative_loss":0.0,"real_capital":542.7406949559354,"nominal_output":132.6754600817195,"money_error":-2.842170943040401e-14},{"year":18,"groups":[["workers",35.81380182225606,124.67764041457811,292.04929518873263,26.272039557345003,false],["displaced_free",35.81380182225608,124.67764041457818,292.04929518873274,26.27203955734501,false],["displaced_debt",25.432533477014253,118.1528069391216,73.81717666475552,26.27203955734501,false],["owners",508.55933710868163,125.89563309296015,5560.843609424474,0.0,false]],"cumulative_loss":0.0,"real_capital":573.4081006566339,"nominal_output":134.9176342170729,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"rate_shock","profile":"anchor_25","actual":{"completed":false,"failure":{"year":17,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-6.414922803123812,"real_capital":601.3854797097489},"last_year":16,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.943702850646375,125.12986142667593,194.0084206860733,178.981596482122,false],["displaced_free",32.54547101148823,113.29968686462661,192.96391253476406,178.98159648212203,false],["displaced_debt",23.79788492752006,110.55866321544339,-30.758613160215855,178.98159648212203,false],["owners",530.1362013862002,128.27243462674792,5524.67411925308,0.0,false]],"cumulative_loss":0.0,"real_capital":270.221046103342,"nominal_output":111.77541882959109,"money_error":2.1316282072803006e-14},{"year":10,"groups":[["workers",41.8009242323105,145.52045120198105,197.04833293088456,148.47815051741654,false],["displaced_free",29.721781866698493,103.46965257829554,191.3395480773746,148.47815051741657,false],["displaced_debt",21.38375532868169,99.34325722078057,-51.64589278868604,148.47815051741657,false],["owners",667.7975404828951,161.58114863974845,6003.886758802013,0.0,false]],"cumulative_loss":0.0,"real_capital":375.458841175091,"nominal_output":125.64384882733171,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",44.05983104935326,153.38432371858937,266.36071381916054,109.97168793214634,false],["displaced_free",32.46165600343216,113.00790389537852,254.0546111765393,109.97168793214637,false],["displaced_debt",23.133033254811714,107.4699386336137,6.110944323220062,109.97168793214637,false],["owners",739.8943889570521,179.0257944845598,6398.387115113833,0.0,false]],"cumulative_loss":0.0,"real_capital":526.122103885383,"nominal_output":142.27911930598086,"money_error":7.815970093361102e-14},{"year":16,"groups":[["workers",44.55935814701777,155.12331418290947,281.7088718316696,101.1341374465097,false],["displaced_free",33.092473142435075,115.20395090581023,268.12867085520594,101.13413744650973,false],["displaced_debt",23.52436588400705,109.2879662645646,19.121880973172477,101.13413744650973,false],["owners",756.1757386901505,182.96525072960253,6482.4066416349615,0.0,false]],"cumulative_loss":0.0,"real_capital":562.7318983483609,"nominal_output":145.88851249691717,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-3.7215953193417626,"real_capital":569.243545323466},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.947260364582828,111.2171519721513,177.76781639031026,178.981596482122,false],["displaced_free",31.94726036458284,111.21715197215133,177.76781639031023,178.98159648212203,false],["displaced_debt",23.483901200080474,109.09997807250535,-26.661207158022204,178.98159648212203,false],["owners",424.0812966312417,102.61125396891914,5198.0329033309345,0.0,false]],"cumulative_loss":0.0,"real_capital":264.1288981560769,"nominal_output":106.891582747371,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",33.69028832081403,117.2851090641711,170.21228451137327,148.47815051741654,false],["displaced_free",33.69028832081404,117.28510906417114,170.21228451137333,148.47815051741657,false],["displaced_debt",24.330101018750067,113.03119805487756,-39.22579619609882,148.47815051741657,false],["owners",457.3635895904336,110.66428022268772,5388.259646895279,0.0,false]],"cumulative_loss":0.0,"real_capital":349.32489187760734,"nominal_output":116.25209866212552,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",35.098040410052214,122.18587915403732,227.92039466024954,109.97168793214634,false],["displaced_free",35.098040410052214,122.18587915403735,227.92039466024963,109.97168793214637,false],["displaced_debt",25.0468172952722,116.3608718338025,13.042083024944624,109.97168793214637,false],["owners",491.11224027364784,118.83014698897159,5653.62779940129,0.0,false]],"cumulative_loss":0.0,"real_capital":460.02519396212756,"nominal_output":126.30531194650827,"money_error":-4.263256414560601e-14},{"year":16,"groups":[["workers",35.337572034133245,123.01975425736512,240.68434203856762,101.1341374465097,false],["displaced_free",35.33757203413325,123.01975425736515,240.68434203856773,101.13413744650973,false],["displaced_debt",25.174773274024286,116.9553213827578,24.676830541028423,101.13413744650973,false],["owners",497.71879037336475,120.42867631701671,5708.929887220553,0.0,false]],"cumulative_loss":0.0,"real_capital":485.6540912239375,"nominal_output":128.38831125385542,"money_error":-5.684341886080802e-14},{"year":17,"groups":[["workers",35.60520620424728,123.95146201041902,253.8995777050633,91.87503580270821,false],["displaced_free",35.60520620424729,123.95146201041906,253.89957770506336,91.87503580270823,false],["displaced_debt",25.314725812092842,117.60550376533479,36.74867949728469,91.87503580270823,false],["owners",504.67650729753444,122.1121744199067,5765.0050546980565,0.0,false]],"cumulative_loss":0.0,"real_capital":512.4643742174877,"nominal_output":130.49357126791077,"money_error":-4.973799150320701e-14},{"year":18,"groups":[["workers",35.95034598674923,125.15298800056965,267.5948213846907,82.17427501049737,false],["displaced_free",35.95034598674924,125.15298800056968,267.5948213846908,82.17427501049737,false],["displaced_debt",25.48629267063946,118.40255789811833,49.28125058623323,82.17427501049737,false],["owners",512.4807823069528,124.00050680191943,5821.947363843274,0.0,false]],"cumulative_loss":0.0,"real_capital":540.3216129360319,"nominal_output":132.61422300570283,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":7.105427357601002e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"rate_shock","profile":"anchor_30","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-12.706360792689356,"real_capital":606.2421270254588},"last_year":17,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.969553926637595,125.21985609333433,200.55557497572457,203.1453381829147,false],["displaced_free",32.50229281506414,113.14937175219508,199.49511124231856,203.1453381829147,false],["displaced_debt",23.763733760944238,110.4000059509273,-24.225549148197356,203.1453381829147,false],["owners",535.8742510598009,127.38134683323077,5752.6501800329725,0.0,false]],"cumulative_loss":0.0,"real_capital":265.2365977705295,"nominal_output":111.164465969678,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.92561529335547,145.95453489264966,190.3908111258365,178.98159648212203,false],["displaced_free",29.530481132229113,102.8036823944656,184.55119638912217,178.98159648212206,false],["displaced_debt",21.247430359952748,98.70992756348282,-58.41395629337074,178.98159648212206,false],["owners",669.7088265717463,159.19483376201933,6249.3555456924805,0.0,false]],"cumulative_loss":0.0,"real_capital":361.8517207139422,"nominal_output":124.10013297096155,"money_error":-3.552713678800501e-14},{"year":15,"groups":[["workers",44.31492278310375,154.27236781988643,250.39978250597903,148.47815051741657,false],["displaced_free",32.173388529941654,112.00436596937331,237.71058259176132,148.47815051741662,false],["displaced_debt",22.924286308609013,106.50015567211248,-10.173174759150072,148.47815051741662,false],["owners",737.9352626008022,175.41277163424326,6643.5760901513795,0.0,false]],"cumulative_loss":0.0,"real_capital":499.601975246465,"nominal_output":139.71616876191817,"money_error":1.4210854715202004e-14},{"year":16,"groups":[["workers",44.70091430541003,155.61610989061154,263.6027769036878,141.4773582970973,false],["displaced_free",32.73956151606619,113.97536900129987,249.58453779065405,141.47735829709737,false],["displaced_debt",23.283128934241372,108.16724336143713,0.6500657084287846,141.47735829709737,false],["owners",752.9251972074535,178.97599202664128,6727.234445396653,0.0,false]],"cumulative_loss":0.0,"real_capital":533.243828908069,"nominal_output":143.12319007499207,"money_error":0.0},{"year":17,"groups":[["workers",45.34549853964545,157.8600839253081,277.2702597588191,134.14262828786886,false],["displaced_free",33.41748685520994,116.33541254208838,261.9266860141815,134.1426282878689,false],["displaced_debt",23.689697643429906,110.05605378009466,11.91134846398064,134.1426282878689,false],["owners",769.4232371693109,182.8977004242619,6812.7259161932425,0.0,false]],"cumulative_loss":0.0,"real_capital":568.7855142563418,"nominal_output":146.61609001889673,"money_error":-2.1316282072803006e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.238018135204694,"real_capital":567.9904843115103},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.96267992975278,111.27083169627416,183.72405029247284,203.1453381829147,false],["displaced_free",31.962679929752795,111.27083169627419,183.72405029247284,203.1453381829147,false],["displaced_debt",23.491193125299958,109.13385442357563,-20.707009533973597,203.1453381829147,false],["owners",429.9538968662827,102.20328062172787,5404.103673442901,0.0,false]],"cumulative_loss":0.0,"real_capital":259.7007656161897,"nominal_output":106.45417912040074,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",33.74693442309834,117.48230964082428,164.5353775101634,178.98159648212203,false],["displaced_free",33.74693442309834,117.48230964082425,164.53537751016347,178.98159648212206,false],["displaced_debt",24.354349277759955,113.14384903666021,-44.91659788063229,178.98159648212206,false],["owners",461.6335091416647,109.73376313849725,5591.723147253718,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4120421874983,"nominal_output":115.24633019576922,"money_error":-2.1316282072803006e-14},{"year":15,"groups":[["workers",35.21785493151093,122.60298627650968,214.29224217357898,148.47815051741657,false],["displaced_free",35.21785493151094,122.6029862765097,214.29224217357913,148.47815051741662,false],["displaced_debt",25.095400970860577,116.58657870832117,-0.6303864465093767,148.47815051741662,false],["owners",494.4405406271925,117.53224169566228,5859.1118955009515,0.0,false]],"cumulative_loss":0.0,"real_capital":440.15991536915965,"nominal_output":124.72932709038311,"money_error":0.0},{"year":16,"groups":[["workers",35.47173510520041,123.48681260583216,225.2343382944761,141.4773582970973,false],["displaced_free",35.471735105200416,123.48681260583218,225.23433829447615,141.47735829709737,false],["displaced_debt",25.22873175951249,117.20599819890661,9.173598191533472,141.47735829709737,false],["owners",500.97079152235074,119.08453153332299,5914.775316781213,0.0,false]],"cumulative_loss":0.0,"real_capital":463.66185532409037,"nominal_output":126.69928036727738,"money_error":-1.4210854715202004e-14},{"year":17,"groups":[["workers",35.71217630077723,124.32385417633499,236.53708789267975,134.14262828786886,false],["displaced_free",35.712176300777244,124.32385417633502,236.5370878926799,134.1426282878689,false],["displaced_debt",25.35724256480226,117.80302532484029,19.325799596851105,134.1426282878689,false],["owners",507.45002472223507,120.62469408044218,5971.158652861461,0.0,false]],"cumulative_loss":0.0,"real_capital":488.30334654809803,"nominal_output":128.6919589933332,"money_error":-1.4210854715202004e-14},{"year":18,"groups":[["workers",36.0601468217431,125.53523474138007,248.2283675035421,126.45803165720018,false],["displaced_free",36.060146821743125,125.5352347413801,248.22836750354227,126.45803165720022,false],["displaced_debt",25.529471690802502,118.60315617660903,29.847004193164537,126.45803165720022,false],["owners",515.0144709808037,122.42281994776724,6028.38248297044,0.0,false]],"cumulative_loss":0.0,"real_capital":513.9075533352418,"nominal_output":130.70671851169888,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",36.41636761023546,126.77533674440862,260.3257824612976,118.40687976724863,false],["displaced_free",36.41636761023547,126.77533674440862,260.3257824612977,118.40687976724867,false],["displaced_debt",25.7052711883743,119.41987402799289,40.75429732626876,118.40687976724867,false],["owners",522.6509796588075,124.238075595121,6086.454814043641,0.0,false]],"cumulative_loss":0.0,"real_capital":540.4649855753239,"nominal_output":132.7261514129886,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"credit_stress","profile":"legacy","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,52.38931814961671,130.49151963747684,false],["displaced_free",37.022039162162706,113.01545889772243,51.324358240373584,130.49151963747684,false],["displaced_debt",28.25033964804475,110.53256933764143,-172.39517463550396,130.49151963747684,false],["owners",494.97665782970915,129.10189301766022,4784.637196478601,0.0,false]],"cumulative_loss":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,35.983930009006315,106.75647038299961,false],["displaced_free",34.411448257861636,105.04622933282747,29.99340077923506,106.75647038299964,false],["displaced_debt",26.075713386361794,102.02410426969796,-212.9213236288711,106.75647038299964,false],["owners",623.8285793997759,162.7095929576881,5191.093420608647,0.0,false]],"cumulative_loss":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,97.17056060251915,77.87915381893293,false],["displaced_free",37.2412184517781,113.6845373320102,84.0113267891278,77.87915381893295,false],["displaced_debt",27.86864786374568,109.03915813836883,-163.87418642805162,77.87915381893295,false],["owners",690.7546841934511,180.16554099985694,5559.353101185643,0.0,false]],"cumulative_loss":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":16,"groups":[["workers",50.48369998369949,154.10924545571268,110.41118797154431,71.39252555372205,false],["displaced_free",37.854483425396566,115.55662282454094,95.84870787389708,71.39252555372207,false],["displaced_debt",28.256452140446573,110.55648513825295,-153.10325326383233,71.39252555372207,false],["owners",705.6296740154938,184.0452983869311,5637.7563982984775,0.0,false]],"cumulative_loss":0.0,"real_capital":532.223452884353,"nominal_output":143.05784236129426,"money_error":1.1368683772161603e-13},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,124.04061071263112,64.64643215790275,false],["displaced_free",38.59386879637303,117.81371019450327,108.07349598360832,64.64643215790277,false],["displaced_debt",28.69926403035835,112.28903549109776,-141.97786568367826,64.64643215790277,false],["owners",721.8160425806898,188.26709509146846,5717.958180807442,0.0,false]],"cumulative_loss":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,48.895003551117355,130.49151963747684,false],["displaced_free",36.09150197332118,110.17485125432164,48.895003551117355,130.49151963747684,false],["displaced_debt",27.586557047984126,107.93544671255474,-155.5378538927712,130.49151963747684,false],["owners",392.9240840000124,102.48411163276279,4523.332481445002,0.0,false]],"cumulative_loss":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,33.3752802392297,106.75647038299961,false],["displaced_free",38.133113070637755,116.40718259737014,33.37528023922971,106.75647038299964,false],["displaced_debt",28.618305545592982,111.97227649130222,-176.12719070877583,106.75647038299964,false],["owners",423.73995290760064,110.5216361261348,4691.794951433724,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,84.02024640520708,77.87915381893293,false],["displaced_free",39.8323570253354,121.59438567060346,84.02024640520712,77.87915381893295,false],["displaced_debt",29.5120101115086,115.46899416373105,-131.04662650764118,77.87915381893295,false],["owners",456.1315443455599,118.97014719498175,4937.96699501452,0.0,false]],"cumulative_loss":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":16,"groups":[["workers",40.128226420189606,122.49757242611352,94.96556649488345,71.39252555372205,false],["displaced_free",40.12822642018961,122.49757242611354,94.96556649488352,71.39252555372207,false],["displaced_debt",29.67389892255846,116.10240199016036,-121.26289836214603,71.39252555372207,false],["owners",462.6583240949489,120.67248933097261,4989.373475469515,0.0,false]],"cumulative_loss":0.0,"real_capital":461.8939966796752,"nominal_output":126.5855478897105,"money_error":1.4210854715202004e-14},{"year":17,"groups":[["workers",40.409438765014286,123.35601628596841,106.20159753125992,64.64643215790275,false],["displaced_free",40.40943876501431,123.35601628596847,106.20159753125996,64.64643215790277,false],["displaced_debt",29.830322935292525,116.7144281905178,-111.20232464018311,64.64643215790277,false],["owners",469.16674841042925,122.37004392551627,5041.503114181784,0.0,false]],"cumulative_loss":0.0,"real_capital":486.0112969228236,"nominal_output":128.544558389732,"money_error":1.4210854715202004e-14},{"year":18,"groups":[["workers",40.809128750819774,124.57613133594647,117.75188230189195,57.63049502625067,false],["displaced_free",40.80912875081978,124.57613133594646,117.75188230189204,57.63049502625068,false],["displaced_debt",30.035734483967715,117.51812352762019,-100.84908367697903,57.63049502625068,false],["owners",476.68806015348605,124.3317840775916,5094.468454198839,0.0,false]],"cumulative_loss":0.0,"real_capital":511.01397229699927,"nominal_output":130.52235783857688,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,129.62829151124188,50.3339204093325,false],["displaced_free",41.2185113318855,125.82583452115517,129.6282915112419,50.333920409332514,false],["displaced_debt",30.24537683044234,118.33837232768785,-90.19191163445615,50.333920409332514,false],["owners",484.28948340623396,126.31441925045232,5148.278396799531,0.0,false]],"cumulative_loss":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"credit_stress","profile":"anchor_20","actual":{"completed":false,"failure":{"year":16,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-0.9868905835414452,"real_capital":599.5178690955023},"last_year":15,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.91168970772153,125.01841491949041,131.13551964588893,148.47815051741648,false],["displaced_free",32.59871303795294,113.48503692222323,130.11081126306806,148.47815051741648,false],["displaced_debt",23.840130441047712,110.75492466963117,-93.61398000569804,148.47815051741648,false],["owners",522.8366508449815,129.4300317767349,5182.259518263076,0.0,false]],"cumulative_loss":0.0,"real_capital":276.50599537208655,"nominal_output":112.53811526292489,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.65129506029572,144.99955112562006,88.52934041933318,109.9716879321463,false],["displaced_free",29.95057993048212,104.26616122224073,82.9792302153248,109.9716879321463,false],["displaced_debt",21.547921492466866,100.10592968804292,-160.03033128883868,109.9716879321463,false],["owners",664.9803399192365,164.6181965008601,5576.955562437822,0.0,false]],"cumulative_loss":0.0,"real_capital":392.5549909056977,"nominal_output":127.54031445699361,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",43.78874420909656,152.4405962763482,169.59849355531117,61.36250251268736,false],["displaced_free",32.80567261252658,114.20551981167205,157.74558554301746,61.36250251268736,false],["displaced_debt",23.382173151180808,108.62737653114505,-90.26810452246788,61.36250251268736,false],["owners",741.4507216304322,183.5487055209588,5971.392045502647,0.0,false]],"cumulative_loss":0.0,"real_capital":559.2511235270989,"nominal_output":145.38039915695268,"money_error":9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-10.0679193342669,"real_capital":605.2776941320768},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.928005391648373,111.15012014448807,120.55557177706284,148.47815051741648,false],["displaced_free",31.92800539164838,111.15012014448808,120.55557177706287,148.47815051741648,false],["displaced_debt",23.47479568096644,109.05767624508685,-83.87090422751427,148.47815051741648,false],["owners",416.62523408219056,103.13702606559556,4888.194275704516,0.0,false]],"cumulative_loss":0.0,"real_capital":269.71505409031454,"nominal_output":107.43762950666171,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",33.62091738525933,117.04360986223668,77.9925751183419,109.9716879321463,false],["displaced_free",33.620917385259354,117.04360986223678,77.992575118342,109.9716879321463,false],["displaced_debt",24.300403772050505,112.89323252112185,-131.4283407630613,109.9716879321463,false],["owners",451.75157665168035,111.83267436726277,5031.941841384499,0.0,false]],"cumulative_loss":0.0,"real_capital":363.06390030997795,"nominal_output":117.4907279819398,"money_error":-7.105427357601002e-14},{"year":15,"groups":[["workers",34.95477817641928,121.68714413175394,145.740989418196,61.36250251268736,false],["displaced_free",34.95477817641929,121.68714413175397,145.74098941819614,61.36250251268736,false],["displaced_debt",24.98870622372129,116.09090320389058,-69.08348649533566,61.36250251268736,false],["owners",486.37834155426634,120.40465047954196,5294.5377502210895,0.0,false]],"cumulative_loss":0.0,"real_capital":484.96925038673015,"nominal_output":128.22245995715787,"money_error":-4.263256414560601e-14},{"year":16,"groups":[["workers",35.177914052773545,122.46394115246008,160.80585516531568,50.20629388254252,false],["displaced_free",35.17791405277356,122.46394115246014,160.8058551653158,50.20629388254252,false],["displaced_debt",25.110534259170624,116.65688395312372,-55.13721850306078,50.20629388254252,false],["owners",493.0060640465378,122.04536623922657,5349.316201781817,0.0,false]],"cumulative_loss":0.0,"real_capital":513.2535990061164,"nominal_output":130.43833969217593,"money_error":-2.842170943040401e-14},{"year":17,"groups":[["workers",35.488531446064506,123.54528526274042,176.43738510779227,38.51793410073976,false],["displaced_free",35.488531446064535,123.54528526274052,176.43738510779238,38.51793410073976,false],["displaced_debt",25.268396090900755,117.39026816529132,-40.64125915560238,38.51793410073976,false],["owners",500.7069936595875,123.95175815516544,5404.950312188437,0.0,false]],"cumulative_loss":0.0,"real_capital":542.7406949559354,"nominal_output":132.6754600817195,"money_error":-2.842170943040401e-14},{"year":18,"groups":[["workers",35.81380182225606,124.67764041457811,192.66259096477108,26.272039557345003,false],["displaced_free",35.81380182225608,124.67764041457818,192.6625909647712,26.27203955734501,false],["displaced_debt",25.432533477014253,118.1528069391216,-25.569527559206033,26.27203955734501,false],["owners",508.55933710868163,125.89563309296015,5461.456905200513,0.0,false]],"cumulative_loss":0.0,"real_capital":573.4081006566339,"nominal_output":134.9176342170729,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"credit_stress","profile":"anchor_25","actual":{"completed":false,"failure":{"year":17,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-6.414922803123812,"real_capital":601.3854797097489},"last_year":16,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.943702850646375,125.12986142667593,132.02787663255845,178.981596482122,false],["displaced_free",32.54547101148823,113.29968686462661,130.9833684812492,178.98159648212203,false],["displaced_debt",23.79788492752006,110.55866321544339,-92.73915721373069,178.98159648212203,false],["owners",530.1362013862002,128.27243462674792,5462.693575199565,0.0,false]],"cumulative_loss":0.0,"real_capital":270.221046103342,"nominal_output":111.77541882959109,"money_error":2.1316282072803006e-14},{"year":10,"groups":[["workers",41.8009242323105,145.52045120198105,64.33705036924117,148.47815051741654,false],["displaced_free",29.721781866698493,103.46965257829554,58.6282655157312,148.47815051741657,false],["displaced_debt",21.38375532868169,99.34325722078057,-184.35717535032944,148.47815051741657,false],["owners",667.7975404828951,161.58114863974845,5871.175476240372,0.0,false]],"cumulative_loss":0.0,"real_capital":375.458841175091,"nominal_output":125.64384882733171,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",44.05983104935326,153.38432371858937,133.64943125751716,109.97168793214634,false],["displaced_free",32.46165600343216,113.00790389537852,121.3433286148959,109.97168793214637,false],["displaced_debt",23.133033254811714,107.4699386336137,-126.60033823842332,109.97168793214637,false],["owners",739.8943889570521,179.0257944845598,6265.6758325521905,0.0,false]],"cumulative_loss":0.0,"real_capital":526.122103885383,"nominal_output":142.27911930598086,"money_error":7.815970093361102e-14},{"year":16,"groups":[["workers",44.55935814701777,155.12331418290947,148.99758927002628,101.1341374465097,false],["displaced_free",33.092473142435075,115.20395090581023,135.41738829356248,101.13413744650973,false],["displaced_debt",23.52436588400705,109.2879662645646,-113.58940158847095,101.13413744650973,false],["owners",756.1757386901505,182.96525072960253,6349.695359073319,0.0,false]],"cumulative_loss":0.0,"real_capital":562.7318983483609,"nominal_output":145.88851249691717,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-3.7215953193417626,"real_capital":569.243545323466},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.947260364582828,111.2171519721513,121.36552130161175,178.981596482122,false],["displaced_free",31.94726036458284,111.21715197215133,121.36552130161178,178.98159648212203,false],["displaced_debt",23.483901200080474,109.09997807250535,-83.0635022467207,178.98159648212203,false],["owners",424.0812966312417,102.61125396891914,5141.630608242236,0.0,false]],"cumulative_loss":0.0,"real_capital":264.1288981560769,"nominal_output":106.891582747371,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",33.69028832081403,117.2851090641711,57.407694333976394,148.47815051741654,false],["displaced_free",33.69028832081404,117.28510906417114,57.40769433397645,148.47815051741657,false],["displaced_debt",24.330101018750067,113.03119805487756,-152.0303863734957,148.47815051741657,false],["owners",457.3635895904336,110.66428022268772,5275.455056717883,0.0,false]],"cumulative_loss":0.0,"real_capital":349.32489187760734,"nominal_output":116.25209866212552,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",35.098040410052214,122.18587915403732,115.11580448285267,109.97168793214634,false],["displaced_free",35.098040410052214,122.18587915403735,115.11580448285275,109.97168793214637,false],["displaced_debt",25.0468172952722,116.3608718338025,-99.76250715245229,109.97168793214637,false],["owners",491.11224027364784,118.83014698897159,5540.823209223892,0.0,false]],"cumulative_loss":0.0,"real_capital":460.02519396212756,"nominal_output":126.30531194650827,"money_error":-4.263256414560601e-14},{"year":16,"groups":[["workers",35.337572034133245,123.01975425736512,127.87975186117079,101.1341374465097,false],["displaced_free",35.33757203413325,123.01975425736515,127.87975186117085,101.13413744650973,false],["displaced_debt",25.174773274024286,116.9553213827578,-88.12775963636848,101.13413744650973,false],["owners",497.71879037336475,120.42867631701671,5596.125297043156,0.0,false]],"cumulative_loss":0.0,"real_capital":485.6540912239375,"nominal_output":128.38831125385542,"money_error":-5.684341886080802e-14},{"year":17,"groups":[["workers",35.60520620424728,123.95146201041902,141.09498752766643,91.87503580270821,false],["displaced_free",35.60520620424729,123.95146201041906,141.0949875276665,91.87503580270823,false],["displaced_debt",25.314725812092842,117.60550376533479,-76.05591068011223,91.87503580270823,false],["owners",504.67650729753444,122.1121744199067,5652.200464520659,0.0,false]],"cumulative_loss":0.0,"real_capital":512.4643742174877,"nominal_output":130.49357126791077,"money_error":-4.973799150320701e-14},{"year":18,"groups":[["workers",35.95034598674923,125.15298800056965,154.79023120729386,82.17427501049737,false],["displaced_free",35.95034598674924,125.15298800056968,154.7902312072939,82.17427501049737,false],["displaced_debt",25.48629267063946,118.40255789811833,-63.52333959116365,82.17427501049737,false],["owners",512.4807823069528,124.00050680191943,5709.142773665877,0.0,false]],"cumulative_loss":0.0,"real_capital":540.3216129360319,"nominal_output":132.61422300570283,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":7.105427357601002e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"credit_stress","profile":"anchor_30","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-12.706360792689356,"real_capital":606.2421270254588},"last_year":17,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.969553926637595,125.21985609333433,132.73482730839513,203.1453381829147,false],["displaced_free",32.50229281506414,113.14937175219508,131.67436357498914,203.1453381829147,false],["displaced_debt",23.763733760944238,110.4000059509273,-92.04629681552677,203.1453381829147,false],["owners",535.8742510598009,127.38134683323077,5684.829432365641,0.0,false]],"cumulative_loss":0.0,"real_capital":265.2365977705295,"nominal_output":111.164465969678,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.92561529335547,145.95453489264966,45.17462200284894,178.98159648212203,false],["displaced_free",29.530481132229113,102.8036823944656,39.33500726613456,178.98159648212206,false],["displaced_debt",21.247430359952748,98.70992756348282,-203.63014541635835,178.98159648212206,false],["owners",669.7088265717463,159.19483376201933,6104.139356569492,0.0,false]],"cumulative_loss":0.0,"real_capital":361.8517207139422,"nominal_output":124.10013297096155,"money_error":-3.552713678800501e-14},{"year":15,"groups":[["workers",44.31492278310375,154.27236781988643,105.18359338299153,148.47815051741657,false],["displaced_free",32.173388529941654,112.00436596937331,92.49439346877371,148.47815051741662,false],["displaced_debt",22.924286308609013,106.50015567211248,-155.38936388213767,148.47815051741662,false],["owners",737.9352626008022,175.41277163424326,6498.3599010283915,0.0,false]],"cumulative_loss":0.0,"real_capital":499.601975246465,"nominal_output":139.71616876191817,"money_error":1.4210854715202004e-14},{"year":16,"groups":[["workers",44.70091430541003,155.61610989061154,118.38658778070025,141.4773582970973,false],["displaced_free",32.73956151606619,113.97536900129987,104.36834866766644,141.47735829709737,false],["displaced_debt",23.283128934241372,108.16724336143713,-144.5661234145588,141.47735829709737,false],["owners",752.9251972074535,178.97599202664128,6582.018256273665,0.0,false]],"cumulative_loss":0.0,"real_capital":533.243828908069,"nominal_output":143.12319007499207,"money_error":0.0},{"year":17,"groups":[["workers",45.34549853964545,157.8600839253081,132.0540706358316,134.14262828786886,false],["displaced_free",33.41748685520994,116.33541254208838,116.71049689119387,134.1426282878689,false],["displaced_debt",23.689697643429906,110.05605378009466,-133.30484065900697,134.1426282878689,false],["owners",769.4232371693109,182.8977004242619,6667.509727070255,0.0,false]],"cumulative_loss":0.0,"real_capital":568.7855142563418,"nominal_output":146.61609001889673,"money_error":-2.1316282072803006e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.238018135204694,"real_capital":567.9904843115103},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.96267992975278,111.27083169627416,122.00716991520306,203.1453381829147,false],["displaced_free",31.962679929752795,111.27083169627419,122.0071699152031,203.1453381829147,false],["displaced_debt",23.491193125299958,109.13385442357563,-82.42388991124336,203.1453381829147,false],["owners",429.9538968662827,102.20328062172787,5342.3867930656315,0.0,false]],"cumulative_loss":0.0,"real_capital":259.7007656161897,"nominal_output":106.45417912040074,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",33.74693442309834,117.48230964082428,41.101616755623986,178.98159648212203,false],["displaced_free",33.74693442309834,117.48230964082425,41.101616755624,178.98159648212206,false],["displaced_debt",24.354349277759955,113.14384903666021,-168.35035863517172,178.98159648212206,false],["owners",461.6335091416647,109.73376313849725,5468.289386499178,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4120421874983,"nominal_output":115.24633019576922,"money_error":-2.1316282072803006e-14},{"year":15,"groups":[["workers",35.21785493151093,122.60298627650968,90.85848141903956,148.47815051741657,false],["displaced_free",35.21785493151094,122.6029862765097,90.85848141903963,148.47815051741662,false],["displaced_debt",25.095400970860577,116.58657870832117,-124.06414720104881,148.47815051741662,false],["owners",494.4405406271925,117.53224169566228,5735.678134746411,0.0,false]],"cumulative_loss":0.0,"real_capital":440.15991536915965,"nominal_output":124.72932709038311,"money_error":0.0},{"year":16,"groups":[["workers",35.47173510520041,123.48681260583216,101.80057753993663,141.4773582970973,false],["displaced_free",35.471735105200416,123.48681260583218,101.80057753993668,141.47735829709737,false],["displaced_debt",25.22873175951249,117.20599819890661,-114.26016256300599,141.47735829709737,false],["owners",500.97079152235074,119.08453153332299,5791.341556026674,0.0,false]],"cumulative_loss":0.0,"real_capital":463.66185532409037,"nominal_output":126.69928036727738,"money_error":-1.4210854715202004e-14},{"year":17,"groups":[["workers",35.71217630077723,124.32385417633499,113.10332713814036,134.14262828786886,false],["displaced_free",35.712176300777244,124.32385417633502,113.10332713814043,134.1426282878689,false],["displaced_debt",25.35724256480226,117.80302532484029,-104.10796115768835,134.1426282878689,false],["owners",507.45002472223507,120.62469408044218,5847.724892106921,0.0,false]],"cumulative_loss":0.0,"real_capital":488.30334654809803,"nominal_output":128.6919589933332,"money_error":-1.4210854715202004e-14},{"year":18,"groups":[["workers",36.0601468217431,125.53523474138007,124.79460674900271,126.45803165720018,false],["displaced_free",36.060146821743125,125.5352347413801,124.79460674900277,126.45803165720022,false],["displaced_debt",25.529471690802502,118.60315617660903,-93.58675656137495,126.45803165720022,false],["owners",515.0144709808037,122.42281994776724,5904.9487222159005,0.0,false]],"cumulative_loss":0.0,"real_capital":513.9075533352418,"nominal_output":130.70671851169888,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",36.41636761023546,126.77533674440862,136.89202170675821,118.40687976724863,false],["displaced_free",36.41636761023547,126.77533674440862,136.89202170675827,118.40687976724867,false],["displaced_debt",25.7052711883743,119.41987402799289,-82.67946342827068,118.40687976724867,false],["owners",522.6509796588075,124.238075595121,5963.021053289101,0.0,false]],"cumulative_loss":0.0,"real_capital":540.4649855753239,"nominal_output":132.7261514129886,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"stable","profile":"legacy","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,118.32338408368265,130.49151963747684,false],["displaced_free",37.022039162162706,113.01545889772243,117.25842417443951,130.49151963747684,false],["displaced_debt",28.25033964804475,110.53256933764143,-106.46110870143804,130.49151963747684,false],["owners",494.97665782970915,129.10189301766022,4850.571262412667,0.0,false]],"cumulative_loss":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,177.16040059724165,106.75647038299961,false],["displaced_free",34.411448257861636,105.04622933282747,171.16987136747036,106.75647038299964,false],["displaced_debt",26.075713386361794,102.02410426969796,-71.74485304063582,106.75647038299964,false],["owners",623.8285793997759,162.7095929576881,5332.269891196882,0.0,false]],"cumulative_loss":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,238.34703119075445,77.87915381893293,false],["displaced_free",37.2412184517781,113.6845373320102,225.1877973773631,77.87915381893295,false],["displaced_debt",27.86864786374568,109.03915813836883,-22.697715839816325,77.87915381893295,false],["owners",690.7546841934511,180.16554099985694,5700.529571773878,0.0,false]],"cumulative_loss":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":16,"groups":[["workers",50.48369998369949,154.10924545571268,251.58765855977958,71.39252555372205,false],["displaced_free",37.854483425396566,115.55662282454094,237.02517846213237,71.39252555372207,false],["displaced_debt",28.256452140446573,110.55648513825295,-11.92678267559703,71.39252555372207,false],["owners",705.6296740154938,184.0452983869311,5778.932868886713,0.0,false]],"cumulative_loss":0.0,"real_capital":532.223452884353,"nominal_output":143.05784236129426,"money_error":1.1368683772161603e-13},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,265.2170813008664,64.64643215790275,false],["displaced_free",38.59386879637303,117.81371019450327,249.24996657184363,64.64643215790277,false],["displaced_debt",28.69926403035835,112.28903549109776,-0.8013950954429812,64.64643215790277,false],["owners",721.8160425806898,188.26709509146846,5859.134651395677,0.0,false]],"cumulative_loss":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,108.89500355111736,130.49151963747684,false],["displaced_free",36.09150197332118,110.17485125432164,108.89500355111737,130.49151963747684,false],["displaced_debt",27.586557047984126,107.93544671255474,-95.53785389277121,130.49151963747684,false],["owners",392.9240840000124,102.48411163276279,4583.332481445002,0.0,false]],"cumulative_loss":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,153.3752802392297,106.75647038299961,false],["displaced_free",38.133113070637755,116.40718259737014,153.3752802392297,106.75647038299964,false],["displaced_debt",28.618305545592982,111.97227649130222,-56.12719070877585,106.75647038299964,false],["owners",423.73995290760064,110.5216361261348,4811.794951433724,0.0,false]],"cumulative_loss":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,204.02024640520708,77.87915381893293,false],["displaced_free",39.8323570253354,121.59438567060346,204.0202464052071,77.87915381893295,false],["displaced_debt",29.5120101115086,115.46899416373105,-11.046626507641193,77.87915381893295,false],["owners",456.1315443455599,118.97014719498175,5057.96699501452,0.0,false]],"cumulative_loss":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":16,"groups":[["workers",40.128226420189606,122.49757242611352,214.9655664948835,71.39252555372205,false],["displaced_free",40.12822642018961,122.49757242611354,214.96556649488355,71.39252555372207,false],["displaced_debt",29.67389892255846,116.10240199016036,-1.2628983621460321,71.39252555372207,false],["owners",462.6583240949489,120.67248933097261,5109.373475469515,0.0,false]],"cumulative_loss":0.0,"real_capital":461.8939966796752,"nominal_output":126.5855478897105,"money_error":1.4210854715202004e-14},{"year":17,"groups":[["workers",40.409438765014286,123.35601628596841,226.20159753125995,64.64643215790275,false],["displaced_free",40.40943876501431,123.35601628596847,226.20159753125995,64.64643215790277,false],["displaced_debt",29.830322935292525,116.7144281905178,8.797675359816886,64.64643215790277,false],["owners",469.16674841042925,122.37004392551627,5161.503114181784,0.0,false]],"cumulative_loss":0.0,"real_capital":486.0112969228236,"nominal_output":128.544558389732,"money_error":1.4210854715202004e-14},{"year":18,"groups":[["workers",40.809128750819774,124.57613133594647,237.75188230189198,57.63049502625067,false],["displaced_free",40.80912875081978,124.57613133594646,237.75188230189204,57.63049502625068,false],["displaced_debt",30.035734483967715,117.51812352762019,19.150916323020937,57.63049502625068,false],["owners",476.68806015348605,124.3317840775916,5214.468454198838,0.0,false]],"cumulative_loss":0.0,"real_capital":511.01397229699927,"nominal_output":130.52235783857688,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,249.62829151124186,50.3339204093325,false],["displaced_free",41.2185113318855,125.82583452115517,249.62829151124197,50.333920409332514,false],["displaced_debt",30.24537683044234,118.33837232768785,29.808088365543846,50.333920409332514,false],["owners",484.28948340623396,126.31441925045232,5268.278396799531,0.0,false]],"cumulative_loss":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"stable","profile":"anchor_20","actual":{"completed":false,"failure":{"year":17,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-14.348431180482923,"real_capital":635.8510046787366},"last_year":16,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.918937807530384,125.04364753752246,234.86177225299576,145.69336890271302,false],["displaced_free",32.58645850211957,113.44237553096232,233.8324293517704,145.69336890271305,false],["displaced_debt",23.830413293344392,110.70978137796389,10.108170372121148,145.69336890271305,false],["owners",524.1530558512887,129.01212429304024,5242.930672969135,0.0,false]],"cumulative_loss":0.0,"real_capital":275.0906955722929,"nominal_output":112.362521193348,"money_error":0.0},{"year":10,"groups":[["workers",41.68037709038049,145.100793627252,314.9842067217352,108.48710494405134,false],["displaced_free",29.905460722374002,104.10908891720555,309.40086954708613,108.48710494405135,false],["displaced_debt",21.51549040797569,99.95526346880148,66.3963329269701,108.48710494405135,false],["owners",664.5587212878426,163.5707955790987,5760.496446830036,0.0,false]],"cumulative_loss":0.0,"real_capital":389.2238458091822,"nominal_output":127.16313025622789,"money_error":7.105427357601002e-14},{"year":15,"groups":[["workers",43.81146942044415,152.51970895315372,394.8828118858289,60.889962134679,false],["displaced_free",32.74044315162579,113.9784382158396,382.94622034143686,60.88996213467899,false],["displaced_debt",23.337332668527715,108.41905953847275,134.9462059657782,60.88996213467899,false],["owners",739.1985495564478,181.942228683044,6154.111804831506,0.0,false]],"cumulative_loss":0.0,"real_capital":553.8134853797142,"nominal_output":144.85825376675328,"money_error":7.815970093361102e-14},{"year":16,"groups":[["workers",44.416144583383634,154.62474859420476,412.7693654229205,49.88124972769298,false],["displaced_free",33.438577644996634,116.40883535037149,399.61304421870767,49.881249727692975,false],["displaced_debt",23.76259423995788,110.39471203857572,150.53792057582243,49.881249727692975,false],["owners",756.6567683485703,186.23929776926036,6238.18477909246,0.0,false]],"cumulative_loss":0.0,"real_capital":593.7055368660368,"nominal_output":148.68377471033708,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-8.862773994938003,"real_capital":600.443221555754},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.932370258406827,111.16531543961113,214.94597840437578,145.69336890271302,false],["displaced_free",31.93237025840684,111.16531543961116,214.94597840437578,145.69336890271305,false],["displaced_debt",23.476859608448102,109.06726470490337,10.518908574994263,145.69336890271305,false],["owners",418.0105211128058,102.8867898480864,4942.988245108661,0.0,false]],"cumulative_loss":0.0,"real_capital":268.4584715892132,"nominal_output":107.31200775512342,"money_error":-4.263256414560601e-14},{"year":10,"groups":[["workers",33.63439993270035,117.09054629780603,270.4748145124611,108.48710494405134,false],["displaced_free",33.63439993270035,117.09054629780603,270.4748145124611,108.48710494405135,false],["displaced_debt",24.306171230764033,112.92002660502718,61.05031939334211,108.48710494405135,false],["owners",452.0325120259844,111.26077388078272,5186.5207193515,0.0,false]],"cumulative_loss":0.0,"real_capital":360.403221544231,"nominal_output":117.24545753031012,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",34.97799135753592,121.76795556480151,337.2219989517876,60.889962134679,false],["displaced_free",34.977991357535934,121.76795556480155,337.22199895178767,60.88996213467899,false],["displaced_debt",24.998103553167567,116.13456070473735,122.38758800219436,60.88996213467899,false],["owners",485.59811461067716,119.52242502310817,5448.918931417477,0.0,false]],"cumulative_loss":0.0,"real_capital":480.94246432050244,"nominal_output":127.90511271259557,"money_error":-4.263256414560601e-14},{"year":16,"groups":[["workers",35.20274850616417,122.55039667776553,352.1421278594586,49.88124972769298,false],["displaced_free",35.202748506164184,122.55039667776559,352.14212785945864,49.881249727692975,false],["displaced_debt",25.12050345522189,116.70319819458325,136.18746745976057,49.881249727692975,false],["owners",492.010080018149,121.10063060423927,5503.5867180861605,0.0,false]],"cumulative_loss":0.0,"real_capital":508.9796823204228,"nominal_output":130.11247515218878,"money_error":-5.684341886080802e-14},{"year":17,"groups":[["workers",35.503757442963014,123.59829112276297,367.6515598290887,38.316679696169864,false],["displaced_free",35.50375744296303,123.59829112276302,367.6515598290887,38.31667969616986,false],["displaced_debt",25.274397526147673,117.41814924213041,150.56030388307784,38.31667969616986,false],["owners",499.33810484630516,122.90430996735417,5559.068729735751,0.0,false]],"cumulative_loss":0.0,"real_capital":538.2584748949544,"nominal_output":132.3430487661473,"money_error":-3.552713678800501e-14},{"year":18,"groups":[["workers",35.83060523139894,124.73613767809825,383.78123249607154,26.16818538823127,false],["displaced_free",35.830605231398955,124.73613767809829,383.7812324960717,26.16818538823127,false],["displaced_debt",25.439087668688167,118.18325597575371,165.5353634875374,26.16818538823127,false],["owners",506.9444571222614,124.77649530384626,5615.395891638224,0.0,false]],"cumulative_loss":0.0,"real_capital":568.7380348287319,"nominal_output":134.58239859799167,"money_error":-4.263256414560601e-14}],"events":[],"max_money_error":6.394884621840902e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"stable","profile":"anchor_25","actual":{"completed":false,"failure":{"year":17,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-4.358720758367628,"real_capital":594.3962483714658},"last_year":16,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.95112375248866,125.15569561585356,249.1521154397626,174.777175115741,false],["displaced_free",32.53291210062248,113.25596586062123,248.102904326746,174.777175115741,false],["displaced_debt",23.787957187334737,110.5125415669447,24.38092572582804,174.777175115741,false],["owners",531.5199445745748,127.89828261781514,5521.073517906396,0.0,false]],"cumulative_loss":0.0,"real_capital":268.79628737306564,"nominal_output":111.5977194327449,"money_error":0.0},{"year":10,"groups":[["workers",41.83277057334475,145.63131702615956,320.781659184905,145.69336890271296,false],["displaced_free",29.672390515393506,103.29770777421817,315.03752943655275,145.69336890271296,false],["displaced_debt",21.348508364833275,99.17950917269341,72.05754413768638,145.69336890271296,false],["owners",667.5265195791438,160.6251963401935,6068.154461805829,0.0,false]],"cumulative_loss":0.0,"real_capital":371.9757893832939,"nominal_output":125.24260371700585,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",44.11731503250223,153.58444118772084,388.5907632420098,108.48710494405132,false],["displaced_free",32.39590480558338,112.77900599051763,376.1893942751491,108.48710494405132,false],["displaced_debt",23.085357582002313,107.24845009924361,128.26062345584936,108.48710494405132,false],["owners",737.9879099000382,177.5801401854691,6461.94826936191,0.0,false]],"cumulative_loss":0.0,"real_capital":520.1110222561093,"nominal_output":141.69030030956367,"money_error":-1.4210854715202004e-14},{"year":16,"groups":[["workers",44.58339742827299,155.2070014965055,403.6684890689547,99.88169219270729,false],["displaced_free",33.01115259919988,114.92085185092309,389.98131512108586,99.8816921927073,false],["displaced_debt",23.469517532346057,109.03315536613059,140.99236262769128,99.8816921927073,false],["owners",753.7696810696957,181.37766735236053,6545.7004561474305,0.0,false]],"cumulative_loss":0.0,"real_capital":556.2300299157853,"nominal_output":145.26955783265248,"money_error":-4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.419409642675319,"real_capital":563.6011367465071},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.951691119695536,111.2325766426582,227.94808060370437,174.777175115741,false],["displaced_free",31.951691119695543,111.2325766426582,227.94808060370437,174.777175115741,false],["displaced_debt",23.48599636393976,109.1097116482498,23.518459087748518,174.777175115741,false],["owners",425.5298860854097,102.39416636837488,5194.342101139489,0.0,false]],"cumulative_loss":0.0,"real_capital":262.86424642278405,"nominal_output":106.76443528070132,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",33.70475767268974,117.33548083590162,275.3808133807523,145.69336890271296,false],["displaced_free",33.704757672689745,117.3354808359016,275.3808133807523,145.69336890271296,false],["displaced_debt",24.336291338625607,113.05995663961733,65.93899044663839,145.69336890271296,false],["owners",457.8203759022965,110.16414421139528,5441.442019050943,0.0,false]],"cumulative_loss":0.0,"real_capital":346.5446935214102,"nominal_output":115.99155809819013,"money_error":0.0},{"year":15,"groups":[["workers",35.12480282307473,122.27904643418285,331.8008615243298,108.48710494405132,false],["displaced_free",35.124802823074745,122.27904643418285,331.80086152432983,108.48710494405132,false],["displaced_debt",25.057653754476206,116.4112151499095,116.9116730708052,108.48710494405132,false],["owners",490.6465936695133,118.06303289867834,5706.753974866736,0.0,false]],"cumulative_loss":0.0,"real_capital":455.59426500864305,"nominal_output":125.94772200055615,"money_error":-2.842170943040401e-14},{"year":16,"groups":[["workers",35.36667338558678,123.1210640219668,344.33590465185006,99.88169219270729,false],["displaced_free",35.36667338558679,123.1210640219668,344.33590465185017,99.8816921927073,false],["displaced_debt",25.18645816006581,117.0096062649862,128.3155811732676,99.8816921927073,false],["owners",497.07358958582006,119.6095444613729,5761.984373709604,0.0,false]],"cumulative_loss":0.0,"real_capital":480.8909872017592,"nominal_output":128.01606567617412,"money_error":-2.842170943040401e-14},{"year":17,"groups":[["workers",35.62304431475731,124.01356135242366,357.33394240827056,90.84177047125992,false],["displaced_free",35.62304431475732,124.01356135242365,357.33394240827056,90.84177047125993,false],["displaced_debt",25.32176289163503,117.6381961709622,140.16903210489664,90.84177047125993,false],["owners",503.70152183070655,121.2044068180559,5817.951209468572,0.0,false]],"cumulative_loss":0.0,"real_capital":507.3985203420338,"nominal_output":130.10829706431463,"money_error":-2.842170943040401e-14},{"year":18,"groups":[["workers",35.970591175442436,125.22346704014619,370.8270449052411,81.34540032711632,false],["displaced_free",35.97059117544244,125.22346704014618,370.82704490524105,81.34540032711634,false],["displaced_debt",25.494197765613194,118.439282873281,152.49809088966396,81.34540032711634,false],["owners",511.3026128428602,123.03343787587309,5874.7626108955565,0.0,false]],"cumulative_loss":0.0,"real_capital":534.9619423674364,"nominal_output":132.21957602660387,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"stable","profile":"anchor_30","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-10.367677604096222,"real_capital":598.4526175388576},"last_year":17,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.976810961287676,125.24511981599267,260.3224645391098,197.51172822155067,false],["displaced_free",32.49009130352055,113.10689495299077,259.2575085479695,197.51172822155064,false],["displaced_debt",23.754107820011757,110.35528638173328,35.5375162300111,197.51172822155064,false],["owners",537.234282292361,127.05123917918604,5738.428250196192,0.0,false]],"cumulative_loss":0.0,"real_capital":263.8702498562801,"nominal_output":110.99317580475905,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",41.95822053990983,146.06804267452955,325.3150266944551,174.77717511574096,false],["displaced_free",29.480007264359756,102.6279690541232,319.4400630291496,174.77717511574093,false],["displaced_debt",21.211620554284046,98.54356470153958,76.48058394270537,174.77717511574093,false],["owners",669.5222635617141,158.33619716263388,6308.487571314612,0.0,false]],"cumulative_loss":0.0,"real_capital":358.4288005144426,"nominal_output":123.69957306637734,"money_error":7.105427357601002e-15},{"year":15,"groups":[["workers",44.37686281128133,154.48799800063964,383.68172900768127,145.69336890271293,false],["displaced_free",32.102643011224515,111.75808146745605,370.89387645436346,145.69336890271293,false],["displaced_debt",22.873506535364704,106.26424631019339,123.02596965114084,145.69336890271293,false],["owners",736.1723540205907,174.0983643647576,6702.069207758578,0.0,false]],"cumulative_loss":0.0,"real_capital":493.5130984432164,"nominal_output":139.1048726933872,"money_error":2.842170943040401e-14},{"year":16,"groups":[["workers",44.76842070363991,155.85111812810499,396.5698506187836,138.96659415528643,false],["displaced_free",32.66635997020689,113.72053439709526,382.4373246506399,138.96659415528646,false],["displaced_debt",23.23026369728516,107.92164548808624,133.52096270598147,138.96659415528646,false],["owners",750.8767342139486,177.57582249895637,6785.49995600457,0.0,false]],"cumulative_loss":0.0,"real_capital":526.5629294127665,"nominal_output":142.47530206270582,"money_error":2.842170943040401e-14},{"year":17,"groups":[["workers",45.374039301919375,157.95944212563563,409.92485354323395,131.90016760357372,false],["displaced_free",33.32534841766961,116.01465343806954,394.45358414350704,131.90016760357375,false],["displaced_debt",23.62817677497569,109.7702441378988,144.45975868299374,131.90016760357375,false],["owners",766.872192669241,181.35860942259157,6870.707977412263,0.0,false]],"cumulative_loss":0.0,"real_capital":561.5523278913598,"nominal_output":145.9337281097067,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.776303085878805,"real_capital":561.7195106773054},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.966940259219317,111.2856630684896,238.1115990179598,197.51172822155067,false],["displaced_free",31.96694025921934,111.28566306848964,238.1115990179599,197.51172822155064,false],["displaced_debt",23.49320995950513,109.1432241005166,33.68003290212901,197.51172822155064,false],["owners",431.37445383797177,102.01630967499075,5390.817481109205,0.0,false]],"cumulative_loss":0.0,"real_capital":258.4883568827421,"nominal_output":106.33161849962656,"money_error":-5.684341886080802e-14},{"year":10,"groups":[["workers",33.761436392635794,117.53279496355734,279.2161639769976,174.77717511574096,false],["displaced_free",33.76143639263581,117.53279496355735,279.2161639769977,174.77717511574093,false],["displaced_debt",24.36055536205853,113.17268085872934,69.76057394126794,174.77717511574093,false],["owners",462.16787765541113,109.29868681198523,5640.644912430119,0.0,false]],"cumulative_loss":0.0,"real_capital":335.6823210817288,"nominal_output":114.98664928095677,"money_error":-2.1316282072803006e-14},{"year":15,"groups":[["workers",35.24603136630641,122.70107615322898,327.5659397697857,145.69336890271293,false],["displaced_free",35.246031366306426,122.70107615322902,327.5659397697859,145.69336890271293,false],["displaced_debt",25.106811441287345,116.63958872836638,112.63231825331881,145.69336890271293,false],["owners",494.1606286051824,116.8646943935854,5908.055712184052,0.0,false]],"cumulative_loss":0.0,"real_capital":435.67295466607635,"nominal_output":124.35893671257472,"money_error":-3.552713678800501e-14},{"year":16,"groups":[["workers",35.50270464057609,123.59462602967747,338.2374594772763,138.96659415528643,false],["displaced_free",35.50270464057609,123.59462602967746,338.23745947727633,138.96659415528646,false],["displaced_debt",25.24116807339693,117.2637740156474,122.16366723112276,138.96659415528646,false],["owners",500.5366558237529,118.37256942289851,5963.67089616447,0.0,false]],"cumulative_loss":0.0,"real_capital":458.80342925380046,"nominal_output":126.31042068989997,"money_error":-2.842170943040401e-14},{"year":17,"groups":[["workers",35.74588569861808,124.44120581086548,349.2756511066131,131.90016760357372,false],["displaced_free",35.74588569861808,124.44120581086547,349.2756511066134,131.90016760357375,false],["displaced_debt",25.37067380518719,117.86542330629135,132.0490575389674,131.90016760357375,false],["owners",506.863928477806,119.86891442138196,6019.98911043978,0.0,false]],"cumulative_loss":0.0,"real_capital":483.06918189086116,"nominal_output":128.28592142425452,"money_error":-2.842170943040401e-14},{"year":18,"groups":[["workers",36.08124817037529,125.60869430789249,360.7079069124079,124.47693937226512,false],["displaced_free",36.08124817037532,125.60869430789258,360.7079069124081,124.47693937226514,false],["displaced_debt",25.53773298335395,118.64153595126967,142.3098116573153,124.47693937226514,false],["owners",514.1066347383432,121.58175151265185,6077.112069855153,0.0,false]],"cumulative_loss":0.0,"real_capital":508.32456165769486,"nominal_output":130.28481507530364,"money_error":-4.263256414560601e-14},{"year":19,"groups":[["workers",36.440432070997915,126.85911171475666,372.5548895358112,116.67889364563949,false],["displaced_free",36.44043207099793,126.85911171475671,372.55488953581136,116.67889364563949,false],["displaced_debt",25.71460351512615,119.4632295435572,152.96503555228838,116.67889364563949,false],["owners",521.568250450652,123.34635878693562,6135.064097683003,0.0,false]],"cumulative_loss":0.0,"real_capital":534.5358537034934,"nominal_output":132.2919230991747,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"rate_shock","profile":"legacy","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.501107551947811,"real_capital":584.469698310069},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.566800258592224,117.73107932683045,81.89082807211147,133.04217877979144,false],["displaced_free",35.0230999282784,106.91338996962884,80.81935320158226,133.0421787797914,false],["displaced_debt",26.25703003813255,102.73352566546187,-142.89899693462382,133.0421787797914,false],["owners",518.1610633761784,135.14894715080294,4826.33598747795,0.0,false]],"cumulative_loss":0.0,"real_capital":263.1668924897792,"nominal_output":110.9520784445836,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",43.128071477427596,131.65506005883992,94.66941652750091,114.73040533075765,false],["displaced_free",30.211700563052823,92.22585466614625,88.63932800587423,114.73040533075765,false],["displaced_debt",21.93094586224154,85.80724424408994,-154.2754022238318,114.73040533075765,false],["owners",665.6814470286575,173.6258338624564,5293.848987808037,0.0,false]],"cumulative_loss":0.0,"real_capital":353.04455700803624,"nominal_output":123.13486282349871,"money_error":4.973799150320701e-14},{"year":15,"groups":[["workers",45.67122187653021,139.4184171268172,148.6799386123017,89.94126707609504,false],["displaced_free",32.8345933071236,100.23263748575984,135.4451658238784,89.94126707609506,false],["displaced_debt",23.587057489686906,92.28696362346909,-112.38629763304259,89.94126707609506,false],["owners",723.2759779760007,188.64788157955164,5682.273313259477,0.0,false]],"cumulative_loss":0.0,"real_capital":482.115384262967,"nominal_output":137.95283722861893,"money_error":7.105427357601002e-14},{"year":16,"groups":[["workers",46.0790574309784,140.66339777574578,161.10406879891624,83.73266739706511,false],["displaced_free",33.405213156001615,101.97454218729789,146.46109109105103,83.73266739706511,false],["displaced_debt",23.94739747104094,93.69683353902941,-102.42124077531,83.73266739706511,false],["owners",736.114358625094,191.9964419992421,5764.063797551154,0.0,false]],"cumulative_loss":0.0,"real_capital":514.1355308920706,"nominal_output":141.24885619260183,"money_error":7.815970093361102e-14},{"year":17,"groups":[["workers",46.660511564375824,142.43837579427287,174.17714379367317,77.02737974371277,false],["displaced_free",34.058501781548536,103.96880602256242,158.1339427766049,77.02737974371279,false],["displaced_debt",24.344789614059653,95.25167412323776,-91.8276904416993,77.02737974371279,false],["owners",749.8760617853421,195.5858272783887,5847.383359971747,0.0,false]],"cumulative_loss":0.0,"real_capital":548.2685137951628,"nominal_output":144.6497848688127,"money_error":7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-5.280492096551097,"real_capital":550.4449698772381},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",34.29613612208866,104.69422133338217,75.7424408326231,133.04217877979144,false],["displaced_free",34.296136122088676,104.69422133338217,75.74244083262316,133.0421787797914,false],["displaced_debt",25.78904874405043,100.90249724310337,-128.69178217631978,133.0421787797914,false],["owners",414.2909615592713,108.05711047451003,4560.748990104101,0.0,false]],"cumulative_loss":0.0,"real_capital":257.8374985681212,"nominal_output":106.3009809234485,"money_error":0.0},{"year":10,"groups":[["workers",34.63659751856797,105.7335320204983,83.22853546096334,114.73040533075765,false],["displaced_free",34.636597518567974,105.73353202049832,83.2285354609634,114.73040533075765,false],["displaced_debt",25.138406206390844,98.35678656125482,-126.27094328494168,114.73040533075765,false],["owners",460.65382641768565,120.14966781890605,4776.515209757282,0.0,false]],"cumulative_loss":0.0,"real_capital":331.0692137944843,"nominal_output":114.59573178135514,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",36.1918064122218,110.48104595478587,127.79589261110496,89.94126707609504,false],["displaced_free",36.1918064122218,110.48104595478584,127.79589261110499,89.94126707609506,false],["displaced_debt",25.922837097028676,101.42595892839182,-87.24741436121258,89.94126707609506,false],["owners",486.18930293479093,126.80993816765549,5040.961376365726,0.0,false]],"cumulative_loss":0.0,"real_capital":426.47154718763653,"nominal_output":123.59608967984748,"money_error":2.842170943040401e-14},{"year":16,"groups":[["workers",36.45866716193113,111.29567936701059,138.05545530812722,83.73266739706511,false],["displaced_free",36.45866716193115,111.29567936701062,138.05545530812728,83.73266739706511,false],["displaced_debt",26.062611818545232,101.97284294076678,-78.14296892456649,83.73266739706511,false],["owners",491.1381475446963,128.10071662615977,5095.53228164847,0.0,false]],"cumulative_loss":0.0,"real_capital":448.88866819160074,"nominal_output":125.50413066983326,"money_error":2.1316282072803006e-14},{"year":17,"groups":[["workers",36.710840010477206,112.06547570575756,148.83972518486593,77.02737974371277,false],["displaced_free",36.71084001047721,112.06547570575759,148.83972518486598,77.02737974371279,false],["displaced_debt",26.197014858365907,102.4987096561143,-68.52690184250679,77.02737974371279,false],["owners",495.9661313477469,129.35997166086256,5150.639629575999,0.0,false]],"cumulative_loss":0.0,"real_capital":472.55155517797294,"nominal_output":127.44787361536527,"money_error":4.263256414560601e-14},{"year":18,"groups":[["workers",37.034127607035,113.05236073175212,160.19633891793478,69.78566907809225,false],["displaced_free",37.03412760703502,113.05236073175212,160.19633891793484,69.78566907809225,false],["displaced_debt",26.360764138879045,103.13939677449234,-58.35621738367749,69.78566907809225,false],["owners",501.3423699720446,130.7622248231729,5206.344337350671,0.0,false]],"cumulative_loss":0.0,"real_capital":497.38120062328665,"nominal_output":129.42726094203408,"money_error":3.552713678800501e-14},{"year":19,"groups":[["workers",37.405535955149375,114.18614174032201,172.17355709848823,61.964621559222095,false],["displaced_free",37.4055359551494,114.18614174032204,172.17355709848826,61.964621559222095,false],["displaced_debt",26.54423317338738,103.8572396050831,-47.585810623319844,61.964621559222095,false],["owners",507.0202421139914,132.24315130777035,5262.679919807781,0.0,false]],"cumulative_loss":0.0,"real_capital":523.3313240091585,"nominal_output":131.43099967872922,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"rate_shock","profile":"anchor_20","actual":{"completed":false,"failure":{"year":17,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-8.661123094782774,"real_capital":621.5799559114737},"last_year":16,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",33.66573923971059,117.19964699785619,177.586209419996,148.5930507787296,false],["displaced_free",30.303012230891227,105.49307446197342,176.54972367529797,148.5930507787296,false],["displaced_debt",21.553254600417375,100.13070589347409,-47.173232845130286,148.5930507787296,false],["owners",550.5502671584139,135.50938738847987,5199.634477896547,0.0,false]],"cumulative_loss":0.0,"real_capital":272.29796414188615,"nominal_output":112.06186024154384,"money_error":0.0},{"year":10,"groups":[["workers",37.11452082392736,129.20579904949867,187.9672310714144,116.98211306697215,false],["displaced_free",25.294767327530867,88.05800403107409,182.34822053490691,116.98211306697215,false],["displaced_debt",16.96111317981848,78.79683448834884,-60.65827712171506,116.98211306697215,false],["owners",709.3753334397712,174.60170777696254,5682.154005206731,0.0,false]],"cumulative_loss":0.0,"real_capital":379.4359645990286,"nominal_output":126.09711467316639,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",38.97389895927852,135.67880294069622,263.383059812629,70.96426824788422,false],["displaced_free",27.937928611799407,97.25957145452972,251.40884797626208,70.9642682478842,false],["displaced_debt",18.657151963474288,86.67618096193789,3.460526798066819,70.9642682478842,false],["owners",769.2539754287955,189.3399044096999,6095.897919664169,0.0,false]],"cumulative_loss":0.0,"real_capital":538.8440462423443,"nominal_output":143.33795499797495,"money_error":4.973799150320701e-14},{"year":16,"groups":[["workers",39.421476522272606,137.23694286489524,281.6996516409932,59.11830464310045,false],["displaced_free",28.56261289933629,99.43426833146837,268.5188994020778,59.118304643100444,false],["displaced_debt",19.04410421075644,88.47385850000575,19.51296614737359,59.118304643100444,false],["owners",782.6881479775133,192.6465170856757,6182.863269439449,0.0,false]],"cumulative_loss":0.0,"real_capital":578.8241581496583,"nominal_output":147.1839371844155,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-5.3347619729219815,"real_capital":594.0855031635733},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.880174741857044,104.02106150246559,162.8264824174763,148.5930507787296,false],["displaced_free",29.880174741857044,104.02106150246559,162.8264824174763,148.5930507787296,false],["displaced_debt",21.422545595677995,99.52346651576384,-41.602109655704105,148.5930507787296,false],["owners",442.33253369541507,108.87327504613268,4902.981513157129,0.0,false]],"cumulative_loss":0.0,"real_capital":265.96043305127466,"nominal_output":107.09563912097468,"money_error":0.0},{"year":10,"groups":[["workers",29.77761501276358,103.6640230319789,162.4782420015954,116.98211306697215,false],["displaced_free",29.777615012763594,103.66402303197894,162.47824200159545,116.98211306697215,false],["displaced_debt",20.471319202242483,95.10432091548144,-46.94188087680729,116.98211306697215,false],["owners",491.45300957403094,120.96351637667875,5116.983001676536,0.0,false]],"cumulative_loss":0.0,"real_capital":352.51111070094476,"nominal_output":116.5453110654099,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",30.948858139493158,107.74144073024988,225.44767459701058,70.96426824788422,false],["displaced_free",30.948858139493172,107.7414407302499,225.44767459701066,70.9642682478842,false],["displaced_debt",21.03780217462554,97.73605059867509,10.644815123371743,70.9642682478842,false],["owners",513.0008957648201,126.26719350011636,5397.465463154188,0.0,false]],"cumulative_loss":0.0,"real_capital":470.17385969276387,"nominal_output":126.9908934384701,"money_error":-7.105427357601002e-15},{"year":16,"groups":[["workers",31.137175544776188,108.39702512914197,240.75332437343613,59.11830464310045,false],["displaced_free",31.13717554477621,108.39702512914204,240.75332437343621,59.118304643100444,false],["displaced_debt",21.134324026871234,98.18446553083663,24.839036953363447,59.118304643100444,false],["owners",516.3548665944371,127.09272126670164,5454.838226109126,0.0,false]],"cumulative_loss":0.0,"real_capital":498.5467478172467,"nominal_output":129.23154762243462,"money_error":0.0},{"year":17,"groups":[["workers",31.367443987260557,109.19865256354213,257.1565306234175,46.200369947259134,false],["displaced_free",31.367443987260575,109.1986525635422,257.15653062341755,46.20036994725913,false],["displaced_debt",21.248348471143736,98.71419286463318,40.117899257109606,46.20036994725913,false],["owners",519.9592477533215,127.97988364203924,5512.611475859496,0.0,false]],"cumulative_loss":0.0,"real_capital":528.6553543618605,"nominal_output":131.52332135686882,"money_error":7.105427357601002e-15},{"year":18,"groups":[["workers",31.647733487678327,110.17441698303897,274.7598566070109,32.11345879563002,false],["displaced_free",31.647733487678344,110.17441698303902,274.75985660701093,32.11345879563002,false],["displaced_debt",21.382718629867554,99.33844099297725,56.580668034279604,32.11345879563002,false],["owners",523.8697292734685,128.94238786154335,5570.8192235565475,0.0,false]],"cumulative_loss":0.0,"real_capital":560.4694481344152,"nominal_output":133.8575253530309,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.1316282072803006e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"rate_shock","profile":"anchor_25","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-11.6681842811407,"real_capital":609.6378494626946},"last_year":17,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",33.21754778198965,115.6393699381923,184.61094567217532,177.83556541564366,false],["displaced_free",29.76742511887277,103.62854922406858,183.5541150544052,177.83556541564366,false],["displaced_debt",21.029390821433342,97.69697368206695,-40.16638328287419,177.83556541564366,false],["owners",562.801110292972,135.42538938869745,5472.396928644648,0.0,false]],"cumulative_loss":0.0,"real_capital":265.8524126432326,"nominal_output":111.28079738737567,"money_error":3.552713678800501e-14},{"year":10,"groups":[["workers",36.079313331810354,125.60195860560503,176.61236120072584,155.5829998406782,false],["displaced_free",23.8758833556479,83.11848081277954,170.83186926333906,155.5829998406782,false],["displaced_debt",15.618958529840043,72.5615398652367,-72.15108231479164,155.5829998406782,false],["owners",725.824083432071,174.65318978371263,5982.406009590654,0.0,false]],"cumulative_loss":0.0,"real_capital":360.6575775279947,"nominal_output":124.00641713325037,"money_error":8.526512829121202e-14},{"year":15,"groups":[["workers",38.04107701277271,132.43139458694242,234.54845035222866,123.96163241711751,false],["displaced_free",26.327287360316355,91.65248869392485,222.10278109599506,123.9616324171175,false],["displaced_debt",17.17594812226379,79.79490066612303,-25.761108335841367,123.9616324171175,false],["owners",785.6393215011599,189.04637728589654,6405.116256629878,0.0,false]],"cumulative_loss":0.0,"real_capital":498.7696373667757,"nominal_output":139.55837961306875,"money_error":7.105427357601002e-14},{"year":16,"groups":[["workers",38.342493808066045,133.4807088989221,248.38520597615945,115.82162566309371,false],["displaced_free",26.85359465321779,93.48470834314283,234.66299236938713,115.82162566309368,false],["displaced_debt",17.5101190678689,81.34737027189114,-14.239061016376887,115.82162566309368,false],["owners",798.4848937016164,192.1373744167691,6493.836800374503,0.0,false]],"cumulative_loss":0.0,"real_capital":533.3684658202792,"nominal_output":143.034919632207,"money_error":5.684341886080802e-14},{"year":17,"groups":[["workers",38.86770378273689,135.30910848322617,263.14691793326716,106.94500919014395,false],["displaced_free",27.47827392530735,95.65938775993745,248.1592121201138,106.94500919014395,false],["displaced_debt",17.885992863899666,83.09358026296559,-1.808650272473291,106.94500919014395,false],["owners",812.7333465094154,195.56594311429382,6584.1405055422165,0.0,false]],"cumulative_loss":0.0,"real_capital":570.30280436718,"nominal_output":146.62876864597706,"money_error":6.394884621840902e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-8.872435829228746,"real_capital":576.3214372067916},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.46237530268213,102.56658737259283,169.2172667458148,177.83556541564366,false],["displaced_free",29.462375302682137,102.5665873725928,169.21726674581487,177.83556541564366,false],["displaced_debt",20.994626375575372,97.53546728462078,-35.21405810108527,177.83556541564366,false],["owners",454.3098538442223,109.31941628179891,5149.4156893938725,0.0,false]],"cumulative_loss":0.0,"real_capital":260.2311184317333,"nominal_output":106.53628437887423,"money_error":0.0},{"year":10,"groups":[["workers",28.844966096304987,100.41721704314897,152.79925275711756,155.5829998406782,false],["displaced_free",28.844966096304987,100.41721704314894,152.7992527571176,155.5829998406782,false],["displaced_debt",19.50473576600172,90.61383056634162,-56.63645048306439,155.5829998406782,false],["owners",508.89198093458884,122.45337369533064,5365.391327952094,0.0,false]],"cumulative_loss":0.0,"real_capital":337.4151926078116,"nominal_output":115.18040363218932,"money_error":-7.105427357601002e-15},{"year":15,"groups":[["workers",30.057333399651203,104.63779924905869,200.86652329460497,123.96163241711751,false],["displaced_free",30.05733339965122,104.6377992490587,200.8665232946051,123.9616324171175,false],["displaced_debt",20.071407320143287,93.24643635038169,-13.983395395815386,123.9616324171175,false],["owners",533.8872479582072,128.4679207664725,5656.568262520406,0.0,false]],"cumulative_loss":0.0,"real_capital":439.89650636334886,"nominal_output":124.65121458349387,"money_error":0.0},{"year":16,"groups":[["workers",30.258363679131133,105.337640640426,212.36857045742113,115.82162566309371,false],["displaced_free",30.25836367913114,105.33764064042599,212.3685704574212,115.82162566309368,false],["displaced_debt",20.16938932525113,93.70163476557215,-3.6023453834303254,115.82162566309368,false],["owners",538.3650507973042,129.54540299243126,5716.386601497886,0.0,false]],"cumulative_loss":0.0,"real_capital":464.3129004592793,"nominal_output":126.67652905149092,"money_error":-1.4210854715202004e-14},{"year":17,"groups":[["workers",30.445933355741307,105.99062199127911,224.62806841434215,106.94500919014395,false],["displaced_free",30.44593335574133,105.99062199127916,224.62806841434224,106.94500919014395,false],["displaced_debt",20.262768509528208,94.13544969564954,7.525689812800351,106.94500919014395,false],["owners",542.5618671986564,130.55527217170513,5776.6712534088465,0.0,false]],"cumulative_loss":0.0,"real_capital":490.2198329498502,"nominal_output":128.74614274598238,"money_error":-1.4210854715202004e-14},{"year":18,"groups":[["workers",30.730333238788695,106.98069577703663,237.72243374645834,97.26512532900428,false],["displaced_free",30.73033323878871,106.98069577703663,237.72243374645845,97.26512532900426,false],["displaced_debt",20.39495119368657,94.74953539718507,19.471679362127396,97.26512532900426,false],["owners",547.6630665811673,131.7827607108914,5837.522705251197,0.0,false]],"cumulative_loss":0.0,"real_capital":517.4901709458368,"nominal_output":130.86040636450295,"money_error":7.105427357601002e-15},{"year":19,"groups":[["workers",31.019660802209216,107.98792416605824,251.72490366350272,86.70928438998315,false],["displaced_free",31.019660802209227,107.98792416605822,251.72490366350283,86.70928438998314,false],["displaced_debt",20.529378869621734,95.37405073524201,32.30856239777317,86.70928438998314,false],["owners",552.5816781363761,132.96631360894654,5898.920669488573,0.0,false]],"cumulative_loss":0.0,"real_capital":546.166396607876,"nominal_output":133.00306000440634,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":1.4210854715202004e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"rate_shock","profile":"anchor_30","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.6838573481002115,"real_capital":567.5004206760408},"last_year":17,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.813891650582875,114.23413253132753,190.26997371850007,200.52521471377355,false],["displaced_free",29.295868447163148,101.98693146334337,189.19743009062134,200.5252147137735,false],["displaced_debt",20.567108698371488,95.54933351531365,-34.52082370646523,200.5252147137735,false],["owners",572.3755380544643,135.36184078829604,5685.462430120681,0.0,false]],"cumulative_loss":0.0,"real_capital":260.9694041879703,"nominal_output":110.67975458468678,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",35.1327412883811,122.30668240334975,168.59720359517374,184.96125385029865,false],["displaced_free",22.635265907034402,78.79955212383585,162.6923585169387,184.96125385029862,false],["displaced_debt",14.43965460155844,67.08280651424212,-80.27192134874467,184.96125385029862,false],["owners",738.5061317736336,174.65028252274954,6216.653208391654,0.0,false]],"cumulative_loss":0.0,"real_capital":346.7777600408246,"nominal_output":122.41378618986667,"money_error":7.815970093361102e-14},{"year":15,"groups":[["workers",37.16467215612014,129.3803895549266,214.16710761772558,163.42266087255598,false],["displaced_free",24.92864156748767,86.78342011273641,201.35938670806073,163.42266087255598,false],["displaced_debt",15.884762853510162,73.79639627333161,-46.436064578333564,163.42266087255598,false],["owners",797.6784832389493,188.6440294346851,6646.10780475689,0.0,false]],"cumulative_loss":0.0,"real_capital":469.49966305184006,"nominal_output":136.67973116774348,"money_error":7.105427357601002e-14},{"year":16,"groups":[["workers",37.485734661052234,130.49809595591674,224.85511630880924,157.87817286978975,false],["displaced_free",25.423933597424178,88.50766714786283,210.70719528096353,157.87817286978975,false],["displaced_debt",16.1958199547324,75.24148508687708,-38.113601965729856,157.87817286978975,false],["owners",810.6785588634774,191.7184343488164,6736.183200186167,0.0,false]],"cumulative_loss":0.0,"real_capital":500.0296485238673,"nominal_output":139.8698563298781,"money_error":8.526512829121202e-14},{"year":17,"groups":[["workers",37.850993647358074,131.7696623977831,236.17398543527145,151.83195017899186,false],["displaced_free",25.952691816259243,90.34841914066585,220.70403087063693,151.83195017899186,false],["displaced_debt",16.522596665046464,76.75960303611063,-29.16455472619119,151.83195017899186,false],["owners",824.2159366907739,194.91990656472925,6827.762748707362,0.0,false]],"cumulative_loss":0.0,"real_capital":532.7454296492459,"nominal_output":143.1685093163766,"money_error":9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.60282393499244,"real_capital":537.8771729739535},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.08712812893963,101.26024931815648,174.3658871925865,200.52521471377355,false],["displaced_free",29.08712812893964,101.2602493181565,174.3658871925866,200.5252147137735,false],["displaced_debt",20.611697944919758,95.7564833316597,-30.067339968288582,200.5252147137735,false],["owners",463.6607943145271,109.65174862837304,5342.053051334401,0.0,false]],"cumulative_loss":0.0,"real_capital":255.89412520552492,"nominal_output":106.10594355920466,"money_error":0.0},{"year":10,"groups":[["workers",27.999604619962373,97.47428250939377,145.96443214327755,184.96125385029865,false],["displaced_free",27.99960461996239,97.47428250939382,145.96443214327763,184.96125385029862,false],["displaced_debt",18.63511470520073,86.57380170331558,-63.48251007119332,184.96125385029862,false],["owners",522.3215535569775,123.52450842535367,5559.517295954567,0.0,false]],"cumulative_loss":0.0,"real_capital":326.29793089177065,"nominal_output":114.14468040304394,"money_error":-2.1316282072803006e-14},{"year":15,"groups":[["workers",29.23509771071684,101.77537190694709,183.48600055547334,163.42266087255598,false],["displaced_free",29.235097710716843,101.77537190694709,183.4860005554734,163.42266087255598,false],["displaced_debt",19.19646667834624,89.1816941245681,-31.397288783719457,163.42266087255598,false],["owners",549.4999235005965,129.95195673612253,5858.791352080866,0.0,false]],"cumulative_loss":0.0,"real_capital":417.95159201651916,"nominal_output":122.88531977863295,"money_error":0.0},{"year":16,"groups":[["workers",29.44456540210673,102.50458623708701,192.3021069362514,157.87817286978975,false],["displaced_free",29.44456540210675,102.50458623708707,192.30210693625153,157.87817286978975,false],["displaced_debt",19.294588550978204,89.63754232718888,-23.708957608622345,157.87817286978975,false],["owners",554.6908365159327,131.17956255505072,5920.4236672493025,0.0,false]],"cumulative_loss":0.0,"real_capital":439.5440198229329,"nominal_output":124.7466226347902,"money_error":-1.4210854715202004e-14},{"year":17,"groups":[["workers",29.641956129536847,103.19175735222986,201.6418803081089,151.83195017899186,false],["displaced_free",29.64195612953686,103.19175735222989,201.64188030810905,151.83195017899186,false],["displaced_debt",19.388602988144434,90.074308473748,-15.508445696919502,151.83195017899186,false],["owners",559.7208888704449,132.36912622557836,5982.614877123798,0.0,false]],"cumulative_loss":0.0,"real_capital":462.3655746885879,"nominal_output":126.64606895514343,"money_error":-2.842170943040401e-14},{"year":18,"groups":[["workers",29.875237974647774,104.00387526543936,211.55471180898985,145.23858956418292,false],["displaced_free",29.87523797464779,104.00387526543939,211.55471180898994,145.23858956418292,false],["displaced_debt",19.497339045056844,90.57946736211848,-6.7487140771042675,145.23858956418292,false],["owners",565.035970602668,133.6260968670202,6045.396651635206,0.0,false]],"cumulative_loss":0.0,"real_capital":486.3959695551875,"nominal_output":128.5839162110903,"money_error":-2.842170943040401e-14},{"year":19,"groups":[["workers",30.1784176470802,105.059326634946,222.09787975334314,138.0485791361719,false],["displaced_free",30.17841764708021,105.05932663494602,222.09787975334322,138.04857913617192,false],["displaced_debt",19.63371236214505,91.21302163307355,2.622819946700652,138.04857913617192,false],["owners",570.934916195112,135.0211462376089,6108.8338645457725,0.0,false]],"cumulative_loss":0.0,"real_capital":511.5497139448773,"nominal_output":130.55334136307968,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"credit_stress","profile":"legacy","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.669504808873267,"real_capital":566.0857544209433},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.41580027542487,111.16482161417854,45.76077517281893,135.27608679461673,false],["displaced_free",32.84686077301104,100.27008580892509,44.6832740466424,135.27608679461673,false],["displaced_debt",24.085932182030028,94.23886587346655,-179.0338898437442,135.27608679461673,false],["owners",542.0148002715051,141.37057910054915,4802.173469567114,0.0,false]],"cumulative_loss":0.0,"real_capital":261.0070295589306,"nominal_output":110.71199283566918,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",38.30771332604963,116.94017668509721,13.382555461352753,121.41956097765456,false],["displaced_free",25.370301941642165,77.44674202707998,7.326742239198239,121.41956097765454,false],["displaced_debt",17.140275704980855,67.06321893578412,-235.590338844957,121.41956097765454,false],["owners",712.7054345101003,185.89082798907165,5256.674645820742,0.0,false]],"cumulative_loss":0.0,"real_capital":345.2809795430177,"nominal_output":122.25771105761498,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",40.567381689554104,123.83816131364586,59.80056466056808,100.7284171629981,false],["displaced_free",27.773892269019708,84.78407054809576,46.55026827180126,100.72841716299813,false],["displaced_debt",18.653024319406782,72.98201471656431,-201.23053846341608,100.72841716299813,false],["owners",764.9630994402477,199.52089187278247,5669.565404174496,0.0,false]],"cumulative_loss":0.0,"real_capital":467.0371427300972,"nominal_output":136.39736859365973,"money_error":5.684341886080802e-14},{"year":16,"groups":[["workers",40.921855178660415,124.92024606491935,71.10028999840586,94.98849250382055,false],["displaced_free",28.299233318673647,86.38775476290611,56.44748006964054,94.98849250382058,false],["displaced_debt",18.9833996493325,74.27464462889135,-192.36841929550357,94.98849250382058,false],["owners",776.2836927037112,202.4735766050369,5755.819147808243,0.0,false]],"cumulative_loss":0.0,"real_capital":497.7151747676993,"nominal_output":139.5979687453607,"money_error":5.684341886080802e-14},{"year":17,"groups":[["workers",41.3261762819146,126.15449831197024,83.25528220809697,88.55977688554172,false],["displaced_free",28.863915636823943,88.11153424025073,67.21777665209935,88.55977688554174,false],["displaced_debt",19.332987848345496,75.6424470103292,-182.65711468954237,88.55977688554174,false],["owners",787.9476614484191,205.51582197402695,5843.368887969178,0.0,false]],"cumulative_loss":0.0,"real_capital":530.7641116250155,"nominal_output":142.922959235813,"money_error":5.684341886080802e-14}],"events":[],"max_money_error":8.526512829121202e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.8124695078910094,"real_capital":537.7315953830288},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.33703945477068,98.71377795715063,42.86540666736182,135.27608679461673,false],["displaced_free",32.33703945477068,98.71377795715063,42.865406667361846,135.27608679461673,false],["displaced_debt",23.8280861324096,93.23001476890718,-161.57016532502902,135.27608679461673,false],["owners",436.2380472595925,113.78144164308624,4538.278040490065,0.0,false]],"cumulative_loss":0.0,"real_capital":255.90764970129538,"nominal_output":106.12821587939374,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",30.564425162419482,93.30260066296538,14.106158208773492,121.41956097765456,false],["displaced_free",30.5644251624195,93.30260066296542,14.106158208773568,121.41956097765454,false],["displaced_debt",21.090080316536064,82.51726506535263,-195.3883010136738,121.41956097765454,false],["owners",501.6778452163459,130.84972488689255,4742.681432659078,0.0,false]],"cumulative_loss":0.0,"real_capital":324.83771342025307,"nominal_output":114.02276533465192,"money_error":2.842170943040401e-14},{"year":15,"groups":[["workers",31.937968165234306,97.49555157252854,52.253740575311305,100.7284171629981,false],["displaced_free",31.937968165234327,97.49555157252857,52.25374057531141,100.72841716299813,false],["displaced_debt",21.74163795799102,85.06655619171877,-162.75516039190978,100.72841716299813,false],["owners",523.5377932295827,136.55132843755422,5028.809876195613,0.0,false]],"cumulative_loss":0.0,"real_capital":415.46425783441316,"nominal_output":122.65855411783437,"money_error":7.105427357601002e-14},{"year":16,"groups":[["workers",32.16945681734918,98.2022062258226,61.56804932530542,94.98849250382055,false],["displaced_free",32.169456817349186,98.20220622582262,61.56804932530553,94.98849250382058,false],["displaced_debt",21.85499384177552,85.51007358798155,-154.58690308364606,94.98849250382058,false],["owners",527.3241018449999,137.53888937010956,5087.40144306728,0.0,false]],"cumulative_loss":0.0,"real_capital":437.13422048433495,"nominal_output":124.5234376724787,"money_error":7.105427357601002e-14},{"year":17,"groups":[["workers",32.38683698488283,98.86579256371908,71.595302386349,88.55977688554172,false],["displaced_free",32.38683698488284,98.86579256371911,71.59530238634912,88.55977688554174,false],["displaced_debt",21.96334631349079,85.93401458274413,-145.71781565275714,88.55977688554174,false],["owners",530.7800399021608,138.44028166462203,5146.377003056407,0.0,false]],"cumulative_loss":0.0,"real_capital":460.18777922297005,"nominal_output":126.43736694810654,"money_error":7.105427357601002e-14},{"year":18,"groups":[["workers",32.63481248124707,99.62277584047052,82.42155415451542,81.35961539306942,false],["displaced_free",32.63481248124707,99.62277584047052,82.42155415451553,81.35961539306943,false],["displaced_debt",22.084555020150795,86.40825701452141,-136.0638147136014,81.35961539306943,false],["owners",534.2286127933179,139.3397529455707,5205.735737811221,0.0,false]],"cumulative_loss":0.0,"real_capital":484.6505347903249,"nominal_output":128.4019223336994,"money_error":6.394884621840902e-14},{"year":19,"groups":[["workers",32.962710016804,100.62373341306889,94.14825836128485,73.29543452150044,false],["displaced_free",32.96271001680401,100.62373341306888,94.14825836128497,73.29543452150045,false],["displaced_debt",22.237886096090254,87.008181758579,-125.52875760913352,73.29543452150045,false],["owners",538.0257338076275,140.33013401346574,5265.516374900959,0.0,false]],"cumulative_loss":0.0,"real_capital":510.4666218380445,"nominal_output":130.41261705153457,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"credit_stress","profile":"anchor_20","actual":{"completed":false,"failure":{"year":17,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-3.2231606850922176,"real_capital":607.3745250168481},"last_year":16,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.246295105435802,108.7769001676435,120.5626315927028,151.22516174156635,false],["displaced_free",27.855652099262777,96.97314440901472,119.51939415997528,151.22516174156635,false],["displaced_debt",19.1117832550611,88.78827739432391,-104.20224880144883,151.22516174156635,false],["owners",577.6782167901264,142.18651035978004,5156.430062592578,0.0,false]],"cumulative_loss":0.0,"real_capital":269.7575585832627,"nominal_output":111.78439882866137,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",31.926091563399268,111.14345758485698,61.64066780155743,124.65166288040625,false],["displaced_free",20.09464942375123,69.95497120203929,55.99602355540729,124.65166288040628,false],["displaced_debt",11.815311741759015,54.89080544851321,-187.0141214926538,124.65166288040628,false],["owners",759.6916251796689,186.9862805872264,5605.321025746106,0.0,false]],"cumulative_loss":0.0,"real_capital":370.5627198182593,"nominal_output":125.12261719061112,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",33.464687441733304,116.49973069471356,131.45038840245786,80.85974910714185,false],["displaced_free",22.5253528991657,78.41691487856517,119.47829971836794,80.85974910714188,false],["displaced_debt",13.372756030722156,62.12627864895597,-128.4189612358985,80.85974910714188,false],["owners",807.6532066765341,198.7912780861246,6043.398849002843,0.0,false]],"cumulative_loss":0.0,"real_capital":524.3282506075956,"nominal_output":141.8593829205083,"money_error":-5.684341886080802e-14},{"year":16,"groups":[["workers",33.75687274136886,117.516907645186,149.86661507573592,68.3941055270959,false],["displaced_free",23.07583113583987,80.33328019461666,136.7077439910316,68.39410552709595,false],["displaced_debt",13.719777381321725,63.73844782896319,-112.22907849151461,68.39410552709595,false],["owners",816.9429240347587,201.07779756185292,6134.170285006707,0.0,false]],"cumulative_loss":0.0,"real_capital":564.1884332755981,"nominal_output":145.70426981582978,"money_error":-7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.9436810504158153,"real_capital":587.6983732638969},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",27.676897980282018,96.35085242561917,110.93651447318703,151.22516174156635,false],["displaced_free",27.676897980282018,96.35085242561915,110.93651447318703,151.22516174156635,false],["displaced_debt",19.21735897298836,89.278754185753,-93.4935921608478,151.22516174156635,false],["owners",467.29525517078525,115.01746077532303,4863.099086580818,0.0,false]],"cumulative_loss":0.0,"real_capital":263.6891768827999,"nominal_output":106.8959895981752,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",25.398918929816737,88.42058424757401,55.06883906647161,124.65166288040625,false],["displaced_free",25.398918929816745,88.42058424757404,55.06883906647165,124.65166288040628,false],["displaced_debt",16.120186528490386,74.89011224323198,-154.34531497703335,124.65166288040628,false],["owners",535.3587064993236,131.77022095593338,5049.033040227151,0.0,false]],"cumulative_loss":0.0,"real_capital":345.37448803938753,"nominal_output":115.90681795622999,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",26.368936982785645,91.79748242230369,113.31420678255307,80.85974910714185,false],["displaced_free",26.36893698278565,91.7974824223037,113.31420678255309,80.85974910714188,false],["displaced_debt",16.542005344663952,76.84977061528086,-101.44899501380664,80.85974910714188,false],["owners",547.2722066068147,134.70254375644922,5351.043321637649,0.0,false]],"cumulative_loss":0.0,"real_capital":459.7316457122144,"nominal_output":126.1040035540919,"money_error":0.0},{"year":16,"groups":[["workers",26.51619769298713,92.31013723523915,128.72609455070867,68.3941055270959,false],["displaced_free",26.516197692987138,92.31013723523917,128.7260945507087,68.39410552709595,false],["displaced_debt",16.609264576159948,77.16223917060599,-87.13787759196514,68.39410552709595,false],["owners",547.4932440788524,134.7569486931325,5411.875904313075,0.0,false]],"cumulative_loss":0.0,"real_capital":488.2721645636506,"nominal_output":128.36372787132714,"money_error":-2.842170943040401e-14},{"year":17,"groups":[["workers",26.67542559507828,92.86445311656932,145.7823475444145,54.30178871062098,false],["displaced_free",26.675425595078288,92.86445311656935,145.78234754441453,54.30178871062102,false],["displaced_debt",16.682135651479026,77.50077886431771,-71.1919901475481,54.30178871062102,false],["owners",547.0201409937761,134.64050172533575,5472.65591997905,0.0,false]],"cumulative_loss":0.0,"real_capital":519.0658108851852,"nominal_output":130.70421446212274,"money_error":-4.263256414560601e-14},{"year":18,"groups":[["workers",26.90487497079387,93.66322915550525,164.70303683845532,38.3705299688906,false],["displaced_free",26.90487497079386,93.66322915550519,164.70303683845535,38.370529968890615,false],["displaced_debt",16.782989827156616,77.96932062240121,-53.395954758355835,38.370529968890615,false],["owners",546.5246494989125,134.51854419860211,5533.380881034486,0.0,false]],"cumulative_loss":0.0,"real_capital":552.135566961193,"nominal_output":133.1244199852498,"money_error":-4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"credit_stress","profile":"anchor_25","actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-4.517218792729295,"real_capital":586.3833237320022},"last_year":17,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",30.26188793872631,105.34990955207955,120.45292519634174,180.4942772471531,false],["displaced_free",26.78341630549068,93.24039831858205,119.3890654687086,180.49427724715318,false],["displaced_debt",18.051711103263447,83.86346326182358,-104.32994650374928,180.49427724715318,false],["owners",594.8576855810203,143.13908097788453,5423.799164987586,0.0,false]],"cumulative_loss":0.0,"real_capital":263.2849139623047,"nominal_output":110.99815629205294,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",29.466731420462597,102.58175221013036,34.06186241934149,163.77257052962668,false],["displaced_free",17.279148933504214,60.153443862042046,28.262136163705534,163.7725705296267,false],["displaced_debt",9.083948858968887,42.20161773299699,-214.72664623711637,163.7725705296267,false],["owners",790.3019670725967,190.16833774500896,5898.075858257227,0.0,false]],"cumulative_loss":0.0,"real_capital":351.1884468939167,"nominal_output":122.95363878076296,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",31.02034946679904,107.99032159586817,81.78681347732906,137.59344536314106,false],["displaced_free",19.444788214409428,67.69262657356846,69.37317393316194,137.5934453631411,false],["displaced_debt",10.454434257076183,48.56852949984101,-178.43006934657924,137.5934453631411,false],["owners",844.6202113461486,203.2387977123443,6354.950139842629,0.0,false]],"cumulative_loss":0.0,"real_capital":479.92362451561115,"nominal_output":137.65696141449322,"money_error":1.4210854715202004e-14},{"year":16,"groups":[["workers",31.246090728496426,108.77618867561365,94.02572200619709,130.1413927935168,false],["displaced_free",19.910131200649037,69.31261279552194,80.35253140338027,130.14139279351681,false],["displaced_debt",10.748322399723257,49.933855884302865,-168.4686906320193,130.14139279351681,false],["owners",855.7043546577207,205.9059467221044,6450.028401471264,0.0,false]],"cumulative_loss":0.0,"real_capital":512.7573447207767,"nominal_output":141.01092485978398,"money_error":0.0},{"year":17,"groups":[["workers",31.564710364705583,109.88539078237302,107.4440763808049,121.71690310954457,false],["displaced_free",20.424655978943104,71.10381428848025,92.53310195734778,121.7169031095446,false],["displaced_debt",11.063818075056544,51.399565136252626,-157.32821317848365,121.7169031095446,false],["owners",867.2547272415289,208.6852832872588,6546.390037831436,0.0,false]],"cumulative_loss":0.0,"real_capital":548.2420770868044,"nominal_output":144.50619728824336,"money_error":-7.105427357601002e-15}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-4.661205428444443,"real_capital":560.0572231627668},"last_year":19,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",26.771301027142275,93.1982217207179,110.8354244532343,180.4942772471531,false],["displaced_free",26.771301027142282,93.19822172071788,110.83542445323427,180.49427724715318,false],["displaced_debt",18.3018308829992,85.0254534376542,-93.59758476761613,180.49427724715318,false],["owners",483.75968062683614,116.40585265607871,5104.618805076818,0.0,false]],"cumulative_loss":0.0,"real_capital":257.9362570620205,"nominal_output":106.33285775869791,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",23.26713132246305,80.99924847124419,31.59473693029859,163.77257052962668,false],["displaced_free",23.267131322463047,80.99924847124413,31.59473693029854,163.7725705296267,false],["displaced_debt",13.964213649573209,64.87403391745646,-177.83232005634596,163.7725705296267,false],["owners",564.8566993810531,135.92002052496446,5291.043908655358,0.0,false]],"cumulative_loss":0.0,"real_capital":329.81396280427424,"nominal_output":114.49250436819189,"money_error":-7.105427357601002e-15},{"year":15,"groups":[["workers",24.223108653361503,84.32726705184002,71.0368163882315,137.59344536314106,false],["displaced_free",24.223108653361507,84.32726705184,71.03681638823147,137.5934453631411,false],["displaced_debt",14.345911807765459,66.64730235076716,-143.76001048496752,137.5934453631411,false],["owners",586.1101063822568,141.03417340479118,5612.227552472682,0.0,false]],"cumulative_loss":0.0,"real_capital":426.1199020152278,"nominal_output":123.50445856333805,"money_error":0.0},{"year":16,"groups":[["workers",24.37490523639557,84.85571247881846,81.19719176189973,130.1413927935168,false],["displaced_free",24.374905236395577,84.85571247881846,81.1971917618997,130.14139279351681,false],["displaced_debt",14.407482293356377,66.93334250102379,-134.70712654941474,130.14139279351681,false],["owners",589.2316502413715,141.78530250685435,5677.697735832835,0.0,false]],"cumulative_loss":0.0,"real_capital":449.5291411210848,"nominal_output":125.47307654844626,"money_error":-1.4210854715202004e-14},{"year":17,"groups":[["workers",24.51448786660221,85.34163779508047,92.34551343104997,121.71690310954457,false],["displaced_free",24.514487866602213,85.34163779508043,92.34551343104994,121.7169031095446,false],["displaced_debt",14.465170408009266,67.20134618533721,-124.67539570899706,121.7169031095446,false],["owners",591.7647567617347,142.39483743954958,5743.4493754730265,0.0,false]],"cumulative_loss":0.0,"real_capital":474.5969571724263,"nominal_output":127.50239906159769,"money_error":-7.105427357601002e-15},{"year":18,"groups":[["workers",24.70763136628193,86.01402314866547,104.61462837238945,112.19308054223643,false],["displaced_free",24.70763136628194,86.01402314866549,104.61462837238942,112.19308054223646,false],["displaced_debt",14.544199910369878,67.56849629813853,-113.5355509294256,112.19308054223646,false],["owners",594.4185200098386,143.03340569154327,5809.495877696342,0.0,false]],"cumulative_loss":0.0,"real_capital":501.3296517385888,"nominal_output":129.59507165120888,"money_error":7.105427357601002e-15},{"year":19,"groups":[["workers",24.938638497281794,86.81822215984407,118.15219837364644,101.42647037401073,false],["displaced_free",24.938638497281797,86.81822215984405,118.15219837364641,101.42647037401076,false],["displaced_debt",14.638074154702014,68.00461114596345,-101.14248807734415,101.42647037401076,false],["owners",596.909488228787,143.63280099271876,5875.819154166209,0.0,false]],"cumulative_loss":0.0,"real_capital":529.7671273282473,"nominal_output":131.74314262583283,"money_error":7.105427357601002e-15}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"credit_stress","profile":"anchor_30","actual":{"completed":false,"failure":{"year":19,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.629798905823872,"real_capital":576.4882499856259},"last_year":18,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.38494084259829,102.29701683612912,120.71481720337353,203.02485903040605,false],["displaced_free",25.84032095574853,89.95722543804352,119.6354600632785,203.02485903040605,false],["displaced_debt",17.11801963831549,79.52578028979855,-104.08106100535935,203.02485903040605,false],["owners",608.2923942895476,143.85586516927305,5632.559373160329,0.0,false]],"cumulative_loss":0.0,"real_capital":258.5523475476471,"nominal_output":110.41050128659161,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",27.279623998102842,94.96783302594677,14.369156276731633,192.64151282490525,false],["displaced_free",14.846984997919401,51.686415924178554,8.458391418342515,192.64151282490525,false],["displaced_debt",6.71534717145714,31.19772234234763,-234.51474301191413,192.64151282490525,false],["owners",813.7743630356697,192.45056513290345,6126.009668903271,0.0,false]],"cumulative_loss":0.0,"real_capital":337.8391357585993,"nominal_output":121.40125990320178,"money_error":2.842170943040401e-14},{"year":15,"groups":[["workers",28.802987106741178,100.27107669782119,48.125363767782055,177.29297440962995,false],["displaced_free",16.813538454530672,58.53252642471352,35.41232722211028,177.29297440963,false],["displaced_debt",7.9489793230189285,36.928850213234234,-212.31964924427362,177.29297440963,false],["owners",871.5995597841953,206.12572166113546,6596.915493124535,0.0,false]],"cumulative_loss":0.0,"real_capital":450.4063168723636,"nominal_output":134.72331791708942,"money_error":4.263256414560601e-14},{"year":16,"groups":[["workers",29.031843323167585,101.06778778702258,56.491192322699284,172.923916451805,false],["displaced_free",17.234039154776532,59.99640438325943,42.46728864720629,172.92391645180507,false],["displaced_debt",8.210967470923666,38.14597768060602,-206.26725133960574,172.92391645180507,false],["owners",883.9543698407364,209.0475268758161,6695.132645329059,0.0,false]],"cumulative_loss":0.0,"real_capital":478.63546395475976,"nominal_output":137.73766879696856,"money_error":5.684341886080802e-14},{"year":17,"groups":[["workers",29.238504050742925,101.78723030832569,65.5507236280043,167.9847291137548,false],["displaced_free",17.663417700502556,61.49118855030912,50.24069924692909,167.98472911375484,false],["displaced_debt",8.47824649007995,39.387685132904934,-199.5144153188188,167.98472911375484,false],["owners",896.3600655855566,211.98136611357646,6794.728208171899,0.0,false]],"cumulative_loss":0.0,"real_capital":509.09571014503285,"nominal_output":140.87076620289602,"money_error":5.684341886080802e-14},{"year":18,"groups":[["workers",29.6135655292758,103.09292190694346,75.41019548906803,162.40101477628224,false],["displaced_free",18.161875456451803,63.226456343617706,58.82776109990123,162.4010147762823,false],["displaced_debt",8.773365827666872,40.75873132259829,-191.97052120237828,162.4010147762823,false],["owners",909.7609385437003,215.15055611416622,6895.812756898978,0.0,false]],"cumulative_loss":0.0,"real_capital":541.7007392930243,"nominal_output":144.12352155107646,"money_error":7.105427357601002e-14}],"events":[],"max_money_error":7.105427357601002e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",25.965704485437733,90.39371980147597,111.07312600711096,203.02485903040605,false],["displaced_free",25.965704485437737,90.39371980147597,111.073126007111,203.02485903040605,false],["displaced_debt",17.48902592537091,81.24937712482394,-93.36173555350544,203.02485903040605,false],["owners",496.60688922077543,117.4432137710908,5293.416077194159,0.0,false]],"cumulative_loss":0.0,"real_capital":253.7346100695857,"nominal_output":105.91213735669352,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",21.381359204695908,74.4343599076206,14.830878815204136,192.64151282490525,false],["displaced_free",21.381359204695908,74.4343599076206,14.830878815204098,192.64151282490525,false],["displaced_debt",12.065441167160596,56.052840435549676,-194.60405515090548,192.64151282490525,false],["owners",587.2891930087972,138.88879058486106,5480.065216057881,0.0,false]],"cumulative_loss":0.0,"real_capital":319.1533818267697,"nominal_output":113.48584237250464,"money_error":-2.1316282072803006e-14},{"year":15,"groups":[["workers",22.30041483146316,77.63384393681613,42.38160088579529,177.29297440962995,false],["displaced_free",22.30041483146316,77.63384393681613,42.38160088579518,177.29297440963,false],["displaced_debt",12.401950794186806,57.61617493508423,-172.43216004751432,177.29297440963,false],["owners",614.2268704871963,145.25931721923052,5815.41542019862,0.0,false]],"cumulative_loss":0.0,"real_capital":404.04822864721353,"nominal_output":121.71434692400878,"money_error":-4.263256414560601e-14},{"year":16,"groups":[["workers",22.450023563541873,78.15467285616865,49.24510590623597,172.923916451805,false],["displaced_free",22.450023563541865,78.1546728561686,49.245105906235885,172.92391645180507,false],["displaced_debt",12.456064977235721,57.867575080815875,-166.6790948699965,172.92391645180507,false],["owners",619.0769982944797,146.40633029788856,5884.201753342451,0.0,false]],"cumulative_loss":0.0,"real_capital":424.2218248397315,"nominal_output":123.48692137052298,"money_error":-6.394884621840902e-14},{"year":17,"groups":[["workers",22.589776593587136,78.64119138087895,56.694268421351424,167.9847291137548,false],["displaced_free",22.589776593587125,78.64119138087891,56.69426842135138,167.98472911375484,false],["displaced_debt",12.507171512863824,58.10500249412694,-160.35022180829475,167.98472911375484,false],["owners",623.6110393930161,147.47859161673142,5953.491868830565,0.0,false]],"cumulative_loss":0.0,"real_capital":445.64332754661007,"nominal_output":125.30514507233626,"money_error":-8.526512829121202e-14},{"year":18,"groups":[["workers",22.724438284140973,79.10998556016816,64.80292034595075,162.40101477628224,false],["displaced_free",22.724438284140977,79.10998556016816,64.8029203459507,162.4010147762823,false],["displaced_debt",12.557135126806115,58.33712019633856,-153.3712702345104,162.4010147762823,false],["owners",627.8218176338484,148.47440407889172,6023.249848567658,0.0,false]],"cumulative_loss":0.0,"real_capital":468.39662907542595,"nominal_output":127.17074743219408,"money_error":-7.815970093361102e-14},{"year":19,"groups":[["workers",22.95971133782085,79.92903541506824,73.6663466723431,156.08866748742557,false],["displaced_free",22.959711337820856,79.92903541506824,73.66634667234304,156.0886674874256,false],["displaced_debt",12.645514970048366,58.747709513574655,-145.65386572675948,156.0886674874256,false],["owners",632.8692281610765,149.6680728064236,6093.568651696666,0.0,false]],"cumulative_loss":0.0,"real_capital":492.3621926362688,"nominal_output":129.084806944212,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",23.188199675254914,80.7244658168701,83.37887469269577,148.95260609765677,false],["displaced_free",23.18819967525491,80.72446581687007,83.37887469269572,148.9526060976568,false],["displaced_debt",12.731497973176964,59.147163747179846,-137.10319345108212,148.9526060976568,false],["owners",637.42485332707,150.74543856965383,6164.393635399675,0.0,false]],"cumulative_loss":0.0,"real_capital":517.6277082785458,"nominal_output":131.0317105125057,"money_error":-6.394884621840902e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"stable","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,118.30737356899131,130.49151963747684,false],["displaced_free",31.62472573639654,96.53933096333209,115.58734022745138,130.49151963747684,false],["displaced_debt",23.140019473655226,90.5378780861204,-108.07023090777255,130.49151963747684,false],["owners",486.357331579594,126.85376410526713,4849.154690387378,0.0,false]],"cumulative_loss":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,177.08957911890857,106.75647038299961,false],["displaced_free",30.915747086857206,94.3750647791975,165.5784291926094,106.75647038299964,false],["displaced_debt",23.7157470868572,92.79047586436505,-76.85166721092655,106.75647038299964,false],["owners",597.2793820096881,155.78491966867196,5325.728312077551,0.0,false]],"cumulative_loss":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,238.32229335739734,77.87915381893293,false],["displaced_free",30.9157470868572,94.37506477919747,216.72715784564772,77.87915381893295,false],["displaced_debt",23.715747086857203,92.79047586436506,-29.70293855788821,77.87915381893295,false],["owners",637.9052593939095,166.3811318189645,5670.846081873713,0.0,false]],"cumulative_loss":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,308.28497843434087,42.7454828077376,false],["displaced_free",30.915747086857195,94.37506477919746,275.236303495308,42.745482807737616,false],["displaced_debt",23.715747086857203,92.79047586436506,24.80620709177205,42.745482807737616,false],["owners",682.7984966906582,178.0903747236981,6040.08218394147,0.0,false]],"cumulative_loss":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.077867140752275,110.13322883441609,108.89136255133388,130.49151963747684,false],["displaced_free",35.74777631974283,109.1255759212174,108.81098426799187,130.49151963747684,false],["displaced_debt",27.378764020063855,107.12243357527495,-95.59003742483355,130.49151963747684,false],["owners",389.85248547664736,101.68296439140519,4582.62347354558,0.0,false]],"cumulative_loss":0.0,"real_capital":256.67033223383027,"nominal_output":104.74643301130817,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",38.12138788580334,116.37138967038098,153.36267714315483,106.75647038299961,false],["displaced_free",36.97167785309,112.86172326931438,152.84304680452766,106.75647038299964,false],["displaced_debt",27.96068106917389,109.39924820408467,-56.43705613474052,106.75647038299964,false],["owners",411.9675192394397,107.45110047977045,4806.677446476653,0.0,false]],"cumulative_loss":0.0,"real_capital":322.2043793015194,"nominal_output":110.46663562274354,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",39.88559992551479,121.75691779830349,204.01942230009888,77.87915381893293,false],["displaced_free",37.59649030691486,114.76905921817256,202.49243511657784,77.87915381893295,false],["displaced_debt",28.26670141936627,110.596586572323,-11.91302201734139,77.87915381893295,false],["owners",432.167119217364,112.71964507495153,5042.358485986958,0.0,false]],"cumulative_loss":0.0,"real_capital":398.2391352836773,"nominal_output":116.0554536541205,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.36103556898256,126.26091163803196,261.81633876639256,42.7454828077376,false],["displaced_free",37.742938095711324,115.21611357903295,258.5804320300758,42.745482807737616,false],["displaced_debt",28.351887663380815,110.92988714642077,38.961437826477905,42.745482807737616,false],["owners",450.60683194648425,117.52916847847793,5288.679971353924,0.0,false]],"cumulative_loss":0.0,"real_capital":486.63170142161056,"nominal_output":121.58812003421063,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"stable","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.83973605192166,124.7679245619223,240.33418333892408,148.47815051741648,false],["displaced_free",27.314292940776056,95.0885250985063,237.69412438549037,148.47815051741648,false],["displaced_debt",18.92571013037191,87.92383099546907,14.05131058089348,148.47815051741648,false],["owners",512.5420690736466,126.88157224613646,5289.880218694451,0.0,false]],"cumulative_loss":0.0,"real_capital":270.63745949883275,"nominal_output":108.2614971686466,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",41.666329916020935,145.05189157093486,322.3093309944891,109.9716879321463,false],["displaced_free",26.170729411764697,91.10746765118716,311.4791611654191,109.9716879321463,false],["displaced_debt",18.9707294117647,88.13297863967634,69.06489272464418,109.9716879321463,false],["owners",633.5849149306034,156.84614982556363,5803.692084690442,0.0,false]],"cumulative_loss":0.0,"real_capital":361.9423186953785,"nominal_output":119.67861707893783,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",43.88023325108114,152.75909465680607,403.41467739081554,61.36250251268736,false],["displaced_free",26.17072941176468,91.1074676511871,383.20573224713553,61.36250251268736,false],["displaced_debt",18.97072941176468,88.13297863967624,136.79146380636053,61.36250251268736,false],["owners",680.9613419169266,168.57434914058464,6171.348986262028,0.0,false]],"cumulative_loss":0.0,"real_capital":488.4899051403515,"nominal_output":130.9776572068458,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",45.408501956384754,158.0794160525169,500.52152036479816,7.61295788314393e-15,false],["displaced_free",26.170729411764597,91.10746765118681,469.9362057914736,8.881784197001252e-15,false],["displaced_debt",18.970729411764605,88.13297863967591,219.5219373506985,8.881784197001252e-15,false],["owners",728.6638262883919,180.38326509559593,6565.655331309525,0.0,false]],"cumulative_loss":0.0,"real_capital":654.0448554884802,"nominal_output":143.0463775718053,"money_error":1.0658141036401503e-13}],"events":[],"max_money_error":1.0658141036401503e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.91244230385934,111.09594077886997,219.93808230375402,148.47815051741648,false],["displaced_free",31.551083131425514,109.83795065582149,219.84848745066046,148.47815051741648,false],["displaced_debt",23.246927464613364,107.99906093259114,15.457484138462938,148.47815051741648,false],["owners",413.0567276710742,102.25362988929497,4986.756908938744,0.0,false]],"cumulative_loss":0.0,"real_capital":265.8661977567166,"nominal_output":105.43575599493994,"money_error":0.0},{"year":10,"groups":[["workers",33.60374604975737,116.98383174642045,276.7507766277994,109.9716879321463,false],["displaced_free",32.414759501514965,112.84464434444473,276.1998371049293,109.9716879321463,false],["displaced_debt",23.620822519110675,109.73607821517685,67.0161014571288,109.9716879321463,false],["owners",438.31242726702897,108.50576618457025,5224.827807560134,0.0,false]],"cumulative_loss":0.0,"real_capital":344.45987179885424,"nominal_output":112.01899644870835,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",34.98826597191586,121.80372430790837,344.50395675551016,61.36250251268736,false],["displaced_free",32.70842474008648,113.86697336716603,342.93711554575054,61.36250251268736,false],["displaced_debt",23.7452980205604,110.31435838945566,128.79910287697854,61.36250251268736,false],["owners",459.64764185380034,113.78737277711961,5475.6243758243845,0.0,false]],"cumulative_loss":0.0,"real_capital":438.51580089936925,"nominal_output":118.4977436313732,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",36.06981696259787,125.56889914680205,425.67800251788714,7.61295788314393e-15,false],["displaced_free",32.57945272074988,113.41798648969916,422.44363531976603,8.881784197001252e-15,false],["displaced_debt",23.681763927786896,110.01919584089146,203.33938985163533,8.881784197001252e-15,false],["owners",476.6020970805687,117.98450715018116,5736.851041410974,0.0,false]],"cumulative_loss":0.0,"real_capital":551.2916640093334,"nominal_output":124.96578437877297,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"stable","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.875573386316326,124.89268412565839,255.97248338731475,178.981596482122,false],["displaced_free",27.172918079377432,94.59636053522989,253.28672213480104,178.98159648212203,false],["displaced_debt",18.742140178929162,87.0710136757851,29.63387468907838,178.98159648212203,false],["owners",520.8068452935721,126.01509167153726,5585.162680766372,0.0,false]],"cumulative_loss":0.0,"real_capital":265.06366032934136,"nominal_output":107.83977417576939,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.8096950631244,145.5509848631595,329.6901712894982,148.47815051741654,false],["displaced_free",26.170729411764693,91.10746765118714,318.531066103189,148.47815051741657,false],["displaced_debt",18.970729411764697,88.1329786396763,76.06210369702971,148.47815051741657,false],["owners",639.197890707567,154.66114073128804,6129.772308907514,0.0,false]],"cumulative_loss":0.0,"real_capital":348.1231295134496,"nominal_output":118.43168769679829,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",44.185633451382614,153.82227629121343,399.04268495066884,109.97168793214634,false],["displaced_free",26.170729411764686,91.10746765118712,378.3720809093892,109.97168793214637,false],["displaced_debt",18.970729411764683,88.13297863967625,131.90311850322988,109.97168793214637,false],["owners",683.7655082463464,165.44477858183416,6499.565768763374,0.0,false]],"cumulative_loss":0.0,"real_capital":461.62327538725606,"nominal_output":128.89695997985035,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",45.88679921502588,159.74449964012646,481.3730589970412,61.362502512687385,false],["displaced_free",26.170729411764672,91.10746765118708,450.09865199110567,61.36250251268739,false],["displaced_debt",18.970729411764673,88.13297863967617,199.62968958494622,61.36250251268739,false],["owners",730.3593009951488,176.7186723826256,6894.966827427436,0.0,false]],"cumulative_loss":0.0,"real_capital":609.6814087757105,"nominal_output":140.16663685678063,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.933041032294984,111.16765058699488,234.16626621233215,178.981596482122,false],["displaced_free",31.595111104326428,109.9912240726111,234.08266330211583,178.98159648212203,false],["displaced_debt",23.27125610213772,108.11208533163908,29.686767559066993,178.98159648212203,false],["owners",420.8012137354523,101.81760090821456,5253.678519195923,0.0,false]],"cumulative_loss":0.0,"real_capital":260.5608999984373,"nominal_output":105.03724286819516,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",33.67660371838429,117.23746921991722,283.00344657623015,148.47815051741654,false],["displaced_free",32.549984113810154,113.31539820829346,282.4845340179947,148.47815051741657,false],["displaced_debt",23.689626546969944,110.05572348479328,73.2701947386824,148.47815051741657,false],["owners",444.8554184432642,107.6377871034098,5495.614049177104,0.0,false]],"cumulative_loss":0.0,"real_capital":332.03146451493143,"nominal_output":111.1554607746019,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",35.13993453787836,122.33172407244376,340.7196686624422,109.97168793214634,false],["displaced_free",32.950371721650356,114.70925699057254,339.22968529232526,109.97168793214637,false],["displaced_debt",23.864687370894906,110.86900965427786,125.00550796343663,109.97168793214637,false],["owners",465.8909736499934,112.72757699709571,5749.902060290594,0.0,false]],"cumulative_loss":0.0,"real_capital":416.7232472436936,"nominal_output":117.18913476559635,"money_error":2.842170943040401e-14},{"year":20,"groups":[["workers",36.31755986174992,126.43135994471012,409.2561279958556,61.362502512687385,false],["displaced_free",32.92054168289511,114.60541046615334,406.1510723289428,61.36250251268739,false],["displaced_debt",23.84937777603219,110.79788533598038,186.8751203669163,61.36250251268739,false],["owners",483.649499703515,117.02445271754532,6014.810318163915,0.0,false]],"cumulative_loss":0.0,"real_capital":517.3795722734035,"nominal_output":123.22193043231258,"money_error":7.105427357601002e-14}],"events":[],"max_money_error":7.105427357601002e-14}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"stable","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.90446673788212,124.9932697857559,268.3606476312677,203.1453381829147,false],["displaced_free",27.061277006714025,94.20770742372541,265.6386758414615,203.1453381829147,false],["displaced_debt",18.596233079687096,86.39316798088511,41.977733959210035,203.1453381829147,false],["owners",527.3109407670634,125.34578345939354,5819.060170188396,0.0,false]],"cumulative_loss":0.0,"real_capital":260.64747144685936,"nominal_output":107.50169891118792,"money_error":2.1316282072803006e-14},{"year":10,"groups":[["workers",41.92802643994421,145.9629287534542,335.5385798841266,178.98159648212203,false],["displaced_free",26.170729411764693,91.10746765118715,324.1136443367149,178.98159648212206,false],["displaced_debt",18.970729411764694,88.1329786396763,81.59951068409026,178.98159648212206,false],["owners",643.4238537080855,152.94669767743184,6387.987786107497,0.0,false]],"cumulative_loss":0.0,"real_capital":337.1657512223721,"nominal_output":117.42143132140873,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",44.445503546731665,154.72695517627662,395.58759384691405,148.47815051741657,false],["displaced_free",26.170729411764686,91.10746765118714,374.5393454716625,148.47815051741662,false],["displaced_debt",18.970729411764683,88.13297863967628,128.02521181903776,148.47815051741662,false],["owners",685.3506130768784,162.91300426183537,6759.222192353092,0.0,false]],"cumulative_loss":0.0,"real_capital":440.24410549395583,"nominal_output":127.18467022294308,"money_error":1.6342482922482304e-13},{"year":20,"groups":[["workers",46.30491107119537,161.20006137901385,466.2293279842173,109.97168793214635,false],["displaced_free",26.17072941176468,91.10746765118711,434.3803602778628,109.97168793214641,false],["displaced_debt",18.97072941176468,88.13297863967625,183.866226625238,109.97168793214641,false],["owners",730.4884877174944,173.6426171393714,7154.949656332404,0.0,false]],"cumulative_loss":0.0,"real_capital":574.2538424886495,"nominal_output":137.76532108824478,"money_error":2.4158453015843406e-13}],"events":[],"max_money_error":2.4158453015843406e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.949521803170555,111.22502465845422,245.43736072580788,203.1453381829147,false],["displaced_free",31.630707992497264,110.11514657727196,245.35861508988646,203.1453381829147,false],["displaced_debt",23.29091528416279,108.20341667857274,40.9587779983379,203.1453381829147,false],["owners",426.90142843162516,101.47768587705855,5465.116918412043,0.0,false]],"cumulative_loss":0.0,"real_capital":256.3574568408173,"nominal_output":104.71788825334708,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",33.73592953251002,117.44399860648109,287.9570978657645,178.98159648212203,false],["displaced_free",32.66230721433143,113.70642564532864,287.46485810113313,178.98159648212206,false],["displaced_debt",23.746655296683,110.32066393443105,78.22537144470853,178.98159648212206,false],["owners",449.8761386808465,106.93894759818285,5710.055978999392,0.0,false]],"cumulative_loss":0.0,"real_capital":322.17793216962036,"nominal_output":110.45462384785364,"money_error":2.842170943040401e-14},{"year":15,"groups":[["workers",35.266147839141,122.77110709769363,337.7246161994907,148.47815051741657,false],["displaced_free",33.15725035194807,115.42945809085592,336.3005830190438,148.47815051741662,false],["displaced_debt",23.966276647266145,111.34096649526761,122.00405995957833,148.47815051741662,false],["owners",470.45973973795344,111.83182464936924,5966.951814525285,0.0,false]],"cumulative_loss":0.0,"real_capital":399.4285739873606,"nominal_output":116.1148978765375,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",36.528373020025825,127.16525821311045,396.2560420600137,109.97168793214635,false],["displaced_free",33.22085972594096,115.65089972101408,393.26572032827886,109.97168793214641,false],["displaced_debt",23.995705769826262,111.47768639536628,173.8424151885326,109.97168793214641,false],["owners",488.5583820440437,116.13400828339012,6234.471630366817,0.0,false]],"cumulative_loss":0.0,"real_capital":490.435327459978,"nominal_output":121.77537074295464,"money_error":5.684341886080802e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"rate_shock","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,85.34034060195832,130.49151963747684,false],["displaced_free",31.62472573639654,96.53933096333209,82.62030726041841,130.49151963747684,false],["displaced_debt",23.140019473655226,90.5378780861204,-141.0372638748055,130.49151963747684,false],["owners",486.357331579594,126.85376410526713,4816.187657420345,0.0,false]],"cumulative_loss":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,106.50134382479095,106.75647038299961,false],["displaced_free",30.915747086857206,94.3750647791975,94.99019389849175,106.75647038299964,false],["displaced_debt",23.7157470868572,92.79047586436505,-147.4399025050442,106.75647038299964,false],["owners",597.2793820096881,155.78491966867196,5255.140076783433,0.0,false]],"cumulative_loss":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,167.73405806327972,77.87915381893293,false],["displaced_free",30.9157470868572,94.37506477919747,146.1389225515301,77.87915381893295,false],["displaced_debt",23.715747086857203,92.79047586436506,-100.29117385200585,77.87915381893295,false],["owners",637.9052593939095,166.3811318189645,5600.257846579595,0.0,false]],"cumulative_loss":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,237.69674314022322,42.7454828077376,false],["displaced_free",30.915747086857195,94.37506477919746,204.64806820119037,42.745482807737616,false],["displaced_debt",23.715747086857203,92.79047586436506,-45.7820282023456,42.745482807737616,false],["owners",682.7984966906582,178.0903747236981,5969.493948647352,0.0,false]],"cumulative_loss":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.077867140752275,110.13322883441609,78.89136255133386,130.49151963747684,false],["displaced_free",35.74777631974283,109.1255759212174,78.81098426799187,130.49151963747684,false],["displaced_debt",27.378764020063855,107.12243357527495,-125.59003742483355,130.49151963747684,false],["owners",389.85248547664736,101.68296439140519,4552.62347354558,0.0,false]],"cumulative_loss":0.0,"real_capital":256.67033223383027,"nominal_output":104.74643301130817,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",38.12138788580334,116.37138967038098,93.36267714315481,106.75647038299961,false],["displaced_free",36.97167785309,112.86172326931438,92.84304680452766,106.75647038299964,false],["displaced_debt",27.96068106917389,109.39924820408467,-116.43705613474052,106.75647038299964,false],["owners",411.9675192394397,107.45110047977045,4746.677446476653,0.0,false]],"cumulative_loss":0.0,"real_capital":322.2043793015194,"nominal_output":110.46663562274354,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",39.88559992551479,121.75691779830349,144.01942230009888,77.87915381893293,false],["displaced_free",37.59649030691486,114.76905921817256,142.4924351165778,77.87915381893295,false],["displaced_debt",28.26670141936627,110.596586572323,-71.91302201734139,77.87915381893295,false],["owners",432.167119217364,112.71964507495153,4982.358485986958,0.0,false]],"cumulative_loss":0.0,"real_capital":398.2391352836773,"nominal_output":116.0554536541205,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.36103556898256,126.26091163803196,201.81633876639256,42.7454828077376,false],["displaced_free",37.742938095711324,115.21611357903295,198.58043203007583,42.745482807737616,false],["displaced_debt",28.351887663380815,110.92988714642077,-21.038562173522095,42.745482807737616,false],["owners",450.60683194648425,117.52916847847793,5228.679971353924,0.0,false]],"cumulative_loss":0.0,"real_capital":486.63170142161056,"nominal_output":121.58812003421063,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"rate_shock","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.83973605192166,124.7679245619223,185.72610409498915,148.47815051741648,false],["displaced_free",27.314292940776056,95.0885250985063,183.08604514155542,148.47815051741648,false],["displaced_debt",18.92571013037191,87.92383099546907,-40.55676866304146,148.47815051741648,false],["owners",512.5420690736466,126.88157224613646,5235.272139450516,0.0,false]],"cumulative_loss":0.0,"real_capital":270.63745949883275,"nominal_output":108.2614971686466,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",41.666329916020935,145.05189157093486,205.38379661335782,109.9716879321463,false],["displaced_free",26.170729411764697,91.10746765118716,194.55362678428784,109.9716879321463,false],["displaced_debt",18.9707294117647,88.13297863967634,-47.860641656487054,109.9716879321463,false],["owners",633.5849149306034,156.84614982556363,5686.766550309311,0.0,false]],"cumulative_loss":0.0,"real_capital":361.9423186953785,"nominal_output":119.67861707893783,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",43.88023325108114,152.75909465680607,286.48914300968426,61.36250251268736,false],["displaced_free",26.17072941176468,91.1074676511871,266.28019786600424,61.36250251268736,false],["displaced_debt",18.97072941176468,88.13297863967624,19.865929425229258,61.36250251268736,false],["owners",680.9613419169266,168.57434914058464,6054.423451880896,0.0,false]],"cumulative_loss":0.0,"real_capital":488.4899051403515,"nominal_output":130.9776572068458,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",45.408501956384754,158.0794160525169,383.5959859836669,7.61295788314393e-15,false],["displaced_free",26.170729411764597,91.10746765118681,353.0106714103423,8.881784197001252e-15,false],["displaced_debt",18.970729411764605,88.13297863967591,102.59640296956722,8.881784197001252e-15,false],["owners",728.6638262883919,180.38326509559593,6448.729796928394,0.0,false]],"cumulative_loss":0.0,"real_capital":654.0448554884802,"nominal_output":143.0463775718053,"money_error":1.0658141036401503e-13}],"events":[],"max_money_error":1.0658141036401503e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.91244230385934,111.09594077886997,170.2447301917732,148.47815051741648,false],["displaced_free",31.551083131425514,109.83795065582149,170.15513533867966,148.47815051741648,false],["displaced_debt",23.246927464613364,107.99906093259114,-34.23586797351785,148.47815051741648,false],["owners",413.0567276710742,102.25362988929497,4937.0635568267635,0.0,false]],"cumulative_loss":0.0,"real_capital":265.8661977567166,"nominal_output":105.43575599493994,"money_error":0.0},{"year":10,"groups":[["workers",33.60374604975737,116.98383174642045,177.3640724038378,109.9716879321463,false],["displaced_free",32.414759501514965,112.84464434444473,176.81313288096777,109.9716879321463,false],["displaced_debt",23.620822519110675,109.73607821517685,-32.37060276683275,109.9716879321463,false],["owners",438.31242726702897,108.50576618457025,5125.441103336172,0.0,false]],"cumulative_loss":0.0,"real_capital":344.45987179885424,"nominal_output":112.01899644870835,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",34.98826597191586,121.80372430790837,245.11725253154856,61.36250251268736,false],["displaced_free",32.70842474008648,113.86697336716603,243.55041132178897,61.36250251268736,false],["displaced_debt",23.7452980205604,110.31435838945566,29.412398653016965,61.36250251268736,false],["owners",459.64764185380034,113.78737277711961,5376.237671600425,0.0,false]],"cumulative_loss":0.0,"real_capital":438.51580089936925,"nominal_output":118.4977436313732,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",36.06981696259787,125.56889914680205,326.29129829392554,7.61295788314393e-15,false],["displaced_free",32.57945272074988,113.41798648969916,323.05693109580443,8.881784197001252e-15,false],["displaced_debt",23.681763927786896,110.01919584089146,103.95268562767384,8.881784197001252e-15,false],["owners",476.6020970805687,117.98450715018116,5637.4643371870125,0.0,false]],"cumulative_loss":0.0,"real_capital":551.2916640093334,"nominal_output":124.96578437877297,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"rate_shock","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.875573386316326,124.89268412565839,193.99193933380002,178.981596482122,false],["displaced_free",27.172918079377432,94.59636053522989,191.30617808128628,178.98159648212203,false],["displaced_debt",18.742140178929162,87.0710136757851,-32.34666936443639,178.98159648212203,false],["owners",520.8068452935721,126.01509167153726,5523.182136712858,0.0,false]],"cumulative_loss":0.0,"real_capital":265.06366032934136,"nominal_output":107.83977417576939,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.8096950631244,145.5509848631595,196.9788887278547,148.47815051741654,false],["displaced_free",26.170729411764693,91.10746765118714,185.81978354154555,148.47815051741657,false],["displaced_debt",18.970729411764697,88.1329786396763,-56.64917886461375,148.47815051741657,false],["owners",639.197890707567,154.66114073128804,5997.061026345871,0.0,false]],"cumulative_loss":0.0,"real_capital":348.1231295134496,"nominal_output":118.43168769679829,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",44.185633451382614,153.82227629121343,266.33140238902536,109.97168793214634,false],["displaced_free",26.170729411764686,91.10746765118712,245.66079834774578,109.97168793214637,false],["displaced_debt",18.970729411764683,88.13297863967625,-0.8081640584135845,109.97168793214637,false],["owners",683.7655082463464,165.44477858183416,6366.85448620173,0.0,false]],"cumulative_loss":0.0,"real_capital":461.62327538725606,"nominal_output":128.89695997985035,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",45.88679921502588,159.74449964012646,348.6617764353977,61.362502512687385,false],["displaced_free",26.170729411764672,91.10746765118708,317.3873694294622,61.36250251268739,false],["displaced_debt",18.970729411764673,88.13297863967617,66.91840702330275,61.36250251268739,false],["owners",730.3593009951488,176.7186723826256,6762.255544865794,0.0,false]],"cumulative_loss":0.0,"real_capital":609.6814087757105,"nominal_output":140.16663685678063,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.933041032294984,111.16765058699488,177.7639711236337,178.981596482122,false],["displaced_free",31.595111104326428,109.9912240726111,177.6803682134174,178.98159648212203,false],["displaced_debt",23.27125610213772,108.11208533163908,-26.715527529631444,178.98159648212203,false],["owners",420.8012137354523,101.81760090821456,5197.276224107225,0.0,false]],"cumulative_loss":0.0,"real_capital":260.5608999984373,"nominal_output":105.03724286819516,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",33.67660371838429,117.23746921991722,170.1988563988332,148.47815051741654,false],["displaced_free",32.549984113810154,113.31539820829346,169.67994384059773,148.47815051741657,false],["displaced_debt",23.689626546969944,110.05572348479328,-39.534395438714554,148.47815051741657,false],["owners",444.8554184432642,107.6377871034098,5382.809458999709,0.0,false]],"cumulative_loss":0.0,"real_capital":332.03146451493143,"nominal_output":111.1554607746019,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",35.13993453787836,122.33172407244376,227.91507848504526,109.97168793214634,false],["displaced_free",32.950371721650356,114.70925699057254,226.42509511492833,109.97168793214637,false],["displaced_debt",23.864687370894906,110.86900965427786,12.200917786039689,109.97168793214637,false],["owners",465.8909736499934,112.72757699709571,5637.097470113197,0.0,false]],"cumulative_loss":0.0,"real_capital":416.7232472436936,"nominal_output":117.18913476559635,"money_error":2.842170943040401e-14},{"year":20,"groups":[["workers",36.31755986174992,126.43135994471012,296.4515378184587,61.362502512687385,false],["displaced_free",32.92054168289511,114.60541046615334,293.34648215154584,61.36250251268739,false],["displaced_debt",23.84937777603219,110.79788533598038,74.0705301895193,61.36250251268739,false],["owners",483.649499703515,117.02445271754532,5902.005727986519,0.0,false]],"cumulative_loss":0.0,"real_capital":517.3795722734035,"nominal_output":123.22193043231258,"money_error":7.105427357601002e-14}],"events":[],"max_money_error":7.105427357601002e-14}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"rate_shock","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.90446673788212,124.9932697857559,200.53989996393838,203.1453381829147,false],["displaced_free",27.061277006714025,94.20770742372541,197.8179281741321,203.1453381829147,false],["displaced_debt",18.596233079687096,86.39316798088511,-25.84301370811934,203.1453381829147,false],["owners",527.3109407670634,125.34578345939354,5751.2394225210655,0.0,false]],"cumulative_loss":0.0,"real_capital":260.64747144685936,"nominal_output":107.50169891118792,"money_error":2.1316282072803006e-14},{"year":10,"groups":[["workers",41.92802643994421,145.9629287534542,190.32239076113896,178.98159648212203,false],["displaced_free",26.170729411764693,91.10746765118715,178.89745521372726,178.98159648212206,false],["displaced_debt",18.970729411764694,88.1329786396763,-63.616678438897374,178.98159648212206,false],["owners",643.4238537080855,152.94669767743184,6242.771596984512,0.0,false]],"cumulative_loss":0.0,"real_capital":337.1657512223721,"nominal_output":117.42143132140873,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",44.445503546731665,154.72695517627662,250.37140472392647,148.47815051741657,false],["displaced_free",26.170729411764686,91.10746765118714,229.32315634867484,148.47815051741662,false],["displaced_debt",18.970729411764683,88.13297863967628,-17.19097730394987,148.47815051741662,false],["owners",685.3506130768784,162.91300426183537,6614.0060032301035,0.0,false]],"cumulative_loss":0.0,"real_capital":440.24410549395583,"nominal_output":127.18467022294308,"money_error":1.6342482922482304e-13},{"year":20,"groups":[["workers",46.30491107119537,161.20006137901385,321.01313886122966,109.97168793214635,false],["displaced_free",26.17072941176468,91.10746765118711,289.1641711548751,109.97168793214641,false],["displaced_debt",18.97072941176468,88.13297863967625,38.65003750225029,109.97168793214641,false],["owners",730.4884877174944,173.6426171393714,7009.7334672094175,0.0,false]],"cumulative_loss":0.0,"real_capital":574.2538424886495,"nominal_output":137.76532108824478,"money_error":2.4158453015843406e-13}],"events":[],"max_money_error":2.4158453015843406e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.949521803170555,111.22502465845422,183.7204803485382,203.1453381829147,false],["displaced_free",31.630707992497264,110.11514657727196,183.6417347126167,203.1453381829147,false],["displaced_debt",23.29091528416279,108.20341667857274,-20.75810237893183,203.1453381829147,false],["owners",426.90142843162516,101.47768587705855,5403.4000380347725,0.0,false]],"cumulative_loss":0.0,"real_capital":256.3574568408173,"nominal_output":104.71788825334708,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",33.73592953251002,117.44399860648109,164.52333711122503,178.98159648212203,false],["displaced_free",32.66230721433143,113.70642564532864,164.03109734659367,178.98159648212206,false],["displaced_debt",23.746655296683,110.32066393443105,-45.20838930983098,178.98159648212206,false],["owners",449.8761386808465,106.93894759818285,5586.622218244854,0.0,false]],"cumulative_loss":0.0,"real_capital":322.17793216962036,"nominal_output":110.45462384785364,"money_error":2.842170943040401e-14},{"year":15,"groups":[["workers",35.266147839141,122.77110709769363,214.29085544495118,148.47815051741657,false],["displaced_free",33.15725035194807,115.42945809085592,212.86682226450426,148.47815051741662,false],["displaced_debt",23.966276647266145,111.34096649526761,-1.429700794961164,148.47815051741662,false],["owners",470.45973973795344,111.83182464936924,5843.5180537707465,0.0,false]],"cumulative_loss":0.0,"real_capital":399.4285739873606,"nominal_output":116.1148978765375,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",36.528373020025825,127.16525821311045,272.82228130547423,109.97168793214635,false],["displaced_free",33.22085972594096,115.65089972101408,269.83195957373937,109.97168793214641,false],["displaced_debt",23.995705769826262,111.47768639536628,50.408654433993156,109.97168793214641,false],["owners",488.5583820440437,116.13400828339012,6111.037869612278,0.0,false]],"cumulative_loss":0.0,"real_capital":490.435327459978,"nominal_output":121.77537074295464,"money_error":5.684341886080802e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"credit_stress","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,52.373307634925375,130.49151963747684,false],["displaced_free",31.62472573639654,96.53933096333209,49.65327429338546,130.49151963747684,false],["displaced_debt",23.140019473655226,90.5378780861204,-174.00429684183848,130.49151963747684,false],["owners",486.357331579594,126.85376410526713,4783.220624453313,0.0,false]],"cumulative_loss":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,35.913108530673284,106.75647038299961,false],["displaced_free",30.915747086857206,94.3750647791975,24.401958604374112,106.75647038299964,false],["displaced_debt",23.7157470868572,92.79047586436505,-218.02813779916184,106.75647038299964,false],["owners",597.2793820096881,155.78491966867196,5184.551841489315,0.0,false]],"cumulative_loss":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,97.14582276916205,77.87915381893293,false],["displaced_free",30.9157470868572,94.37506477919747,75.55068725741246,77.87915381893295,false],["displaced_debt",23.715747086857203,92.79047586436506,-170.8794091461235,77.87915381893295,false],["owners",637.9052593939095,166.3811318189645,5529.669611285478,0.0,false]],"cumulative_loss":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,167.10850784610554,42.7454828077376,false],["displaced_free",30.915747086857195,94.37506477919746,134.05983290707275,42.745482807737616,false],["displaced_debt",23.715747086857203,92.79047586436506,-116.37026349646325,42.745482807737616,false],["owners",682.7984966906582,178.0903747236981,5898.905713353234,0.0,false]],"cumulative_loss":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.077867140752275,110.13322883441609,48.891362551333884,130.49151963747684,false],["displaced_free",35.74777631974283,109.1255759212174,48.81098426799188,130.49151963747684,false],["displaced_debt",27.378764020063855,107.12243357527495,-155.59003742483355,130.49151963747684,false],["owners",389.85248547664736,101.68296439140519,4522.62347354558,0.0,false]],"cumulative_loss":0.0,"real_capital":256.67033223383027,"nominal_output":104.74643301130817,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",38.12138788580334,116.37138967038098,33.362677143154805,106.75647038299961,false],["displaced_free",36.97167785309,112.86172326931438,32.84304680452767,106.75647038299964,false],["displaced_debt",27.96068106917389,109.39924820408467,-176.43705613474054,106.75647038299964,false],["owners",411.9675192394397,107.45110047977045,4686.677446476653,0.0,false]],"cumulative_loss":0.0,"real_capital":322.2043793015194,"nominal_output":110.46663562274354,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",39.88559992551479,121.75691779830349,84.01942230009887,77.87915381893293,false],["displaced_free",37.59649030691486,114.76905921817256,82.49243511657784,77.87915381893295,false],["displaced_debt",28.26670141936627,110.596586572323,-131.91302201734138,77.87915381893295,false],["owners",432.167119217364,112.71964507495153,4922.358485986958,0.0,false]],"cumulative_loss":0.0,"real_capital":398.2391352836773,"nominal_output":116.0554536541205,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.36103556898256,126.26091163803196,141.81633876639256,42.7454828077376,false],["displaced_free",37.742938095711324,115.21611357903295,138.58043203007583,42.745482807737616,false],["displaced_debt",28.351887663380815,110.92988714642077,-81.0385621735221,42.745482807737616,false],["owners",450.60683194648425,117.52916847847793,5168.679971353924,0.0,false]],"cumulative_loss":0.0,"real_capital":486.63170142161056,"nominal_output":121.58812003421063,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"credit_stress","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.83973605192166,124.7679245619223,131.11802485105417,148.47815051741648,false],["displaced_free",27.314292940776056,95.0885250985063,128.4779658976205,148.47815051741648,false],["displaced_debt",18.92571013037191,87.92383099546907,-95.16484790697639,148.47815051741648,false],["owners",512.5420690736466,126.88157224613646,5180.664060206581,0.0,false]],"cumulative_loss":0.0,"real_capital":270.63745949883275,"nominal_output":108.2614971686466,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",41.666329916020935,145.05189157093486,88.45826223222656,109.9716879321463,false],["displaced_free",26.170729411764697,91.10746765118716,77.62809240315657,109.9716879321463,false],["displaced_debt",18.9707294117647,88.13297863967634,-164.7861760376183,109.9716879321463,false],["owners",633.5849149306034,156.84614982556363,5569.84101592818,0.0,false]],"cumulative_loss":0.0,"real_capital":361.9423186953785,"nominal_output":119.67861707893783,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",43.88023325108114,152.75909465680607,169.56360862855294,61.36250251268736,false],["displaced_free",26.17072941176468,91.1074676511871,149.354663484873,61.36250251268736,false],["displaced_debt",18.97072941176468,88.13297863967624,-97.059604955902,61.36250251268736,false],["owners",680.9613419169266,168.57434914058464,5937.497917499765,0.0,false]],"cumulative_loss":0.0,"real_capital":488.4899051403515,"nominal_output":130.9776572068458,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",45.408501956384754,158.0794160525169,266.6704516025356,7.61295788314393e-15,false],["displaced_free",26.170729411764597,91.10746765118681,236.08513702921104,8.881784197001252e-15,false],["displaced_debt",18.970729411764605,88.13297863967591,-14.329131411564042,8.881784197001252e-15,false],["owners",728.6638262883919,180.38326509559593,6331.804262547262,0.0,false]],"cumulative_loss":0.0,"real_capital":654.0448554884802,"nominal_output":143.0463775718053,"money_error":1.0658141036401503e-13}],"events":[],"max_money_error":1.0658141036401503e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,172.30741759775003,178.98159648212192,false],["displaced_free",28.725120000000004,99.99999999999999,172.30741759775,178.98159648212192,false],["displaced_debt",21.525120000000005,100.00000000000003,-27.692582402249997,178.98159648212192,false],["owners",403.9531194327973,99.99999999999997,4762.123382418969,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.91244230385934,111.09594077886997,120.55137807979237,148.47815051741648,false],["displaced_free",31.551083131425514,109.83795065582149,120.46178322669888,148.47815051741648,false],["displaced_debt",23.246927464613364,107.99906093259114,-83.92922008549863,148.47815051741648,false],["owners",413.0567276710742,102.25362988929497,4887.370204714783,0.0,false]],"cumulative_loss":0.0,"real_capital":265.8661977567166,"nominal_output":105.43575599493994,"money_error":0.0},{"year":10,"groups":[["workers",33.60374604975737,116.98383174642045,77.97736817987622,109.9716879321463,false],["displaced_free",32.414759501514965,112.84464434444473,77.4264286570062,109.9716879321463,false],["displaced_debt",23.620822519110675,109.73607821517685,-131.75730699079432,109.9716879321463,false],["owners",438.31242726702897,108.50576618457025,5026.05439911221,0.0,false]],"cumulative_loss":0.0,"real_capital":344.45987179885424,"nominal_output":112.01899644870835,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",34.98826597191586,121.80372430790837,145.73054830758693,61.36250251268736,false],["displaced_free",32.70842474008648,113.86697336716603,144.16370709782734,61.36250251268736,false],["displaced_debt",23.7452980205604,110.31435838945566,-69.97430557094462,61.36250251268736,false],["owners",459.64764185380034,113.78737277711961,5276.850967376463,0.0,false]],"cumulative_loss":0.0,"real_capital":438.51580089936925,"nominal_output":118.4977436313732,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",36.06981696259787,125.56889914680205,226.904594069964,7.61295788314393e-15,false],["displaced_free",32.57945272074988,113.41798648969916,223.6702268718429,8.881784197001252e-15,false],["displaced_debt",23.681763927786896,110.01919584089146,4.5659814037122715,8.881784197001252e-15,false],["owners",476.6020970805687,117.98450715018116,5538.077632963051,0.0,false]],"cumulative_loss":0.0,"real_capital":551.2916640093334,"nominal_output":124.96578437877297,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"credit_stress","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.875573386316326,124.89268412565839,132.01139528028517,178.981596482122,false],["displaced_free",27.172918079377432,94.59636053522989,129.32563402777146,178.98159648212203,false],["displaced_debt",18.742140178929162,87.0710136757851,-94.32721341795123,178.98159648212203,false],["owners",520.8068452935721,126.01509167153726,5461.201592659343,0.0,false]],"cumulative_loss":0.0,"real_capital":265.06366032934136,"nominal_output":107.83977417576939,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.8096950631244,145.5509848631595,64.26760616621134,148.47815051741654,false],["displaced_free",26.170729411764693,91.10746765118714,53.10850097990214,148.47815051741657,false],["displaced_debt",18.970729411764697,88.1329786396763,-189.36046142625713,148.47815051741657,false],["owners",639.197890707567,154.66114073128804,5864.349743784228,0.0,false]],"cumulative_loss":0.0,"real_capital":348.1231295134496,"nominal_output":118.43168769679829,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",44.185633451382614,153.82227629121343,133.620119827382,109.97168793214634,false],["displaced_free",26.170729411764686,91.10746765118712,112.94951578610234,109.97168793214637,false],["displaced_debt",18.970729411764683,88.13297863967625,-133.51944662005698,109.97168793214637,false],["owners",683.7655082463464,165.44477858183416,6234.143203640087,0.0,false]],"cumulative_loss":0.0,"real_capital":461.62327538725606,"nominal_output":128.89695997985035,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",45.88679921502588,159.74449964012646,215.9504938737544,61.362502512687385,false],["displaced_free",26.170729411764672,91.10746765118708,184.67608686781878,61.36250251268739,false],["displaced_debt",18.970729411764673,88.13297863967617,-65.79287553834064,61.36250251268739,false],["owners",730.3593009951488,176.7186723826256,6629.544262304151,0.0,false]],"cumulative_loss":0.0,"real_capital":609.6814087757105,"nominal_output":140.16663685678063,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,192.86996240840836,203.14533818291466,false],["displaced_free",28.725120000000008,100.00000000000001,192.8699624084084,203.14533818291466,false],["displaced_debt",21.52512000000001,99.99999999999999,-7.130037591591574,203.14533818291466,false],["owners",413.2892643137326,100.0,5024.323344237555,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.933041032294984,111.16765058699488,121.3616760349352,178.981596482122,false],["displaced_free",31.595111104326428,109.9912240726111,121.2780731247189,178.98159648212203,false],["displaced_debt",23.27125610213772,108.11208533163908,-83.11782261832995,178.98159648212203,false],["owners",420.8012137354523,101.81760090821456,5140.873929018527,0.0,false]],"cumulative_loss":0.0,"real_capital":260.5608999984373,"nominal_output":105.03724286819516,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",33.67660371838429,117.23746921991722,57.39426622143631,148.47815051741654,false],["displaced_free",32.549984113810154,113.31539820829346,56.87535366320088,148.47815051741657,false],["displaced_debt",23.689626546969944,110.05572348479328,-152.33898561611144,148.47815051741657,false],["owners",444.8554184432642,107.6377871034098,5270.004868822311,0.0,false]],"cumulative_loss":0.0,"real_capital":332.03146451493143,"nominal_output":111.1554607746019,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",35.13993453787836,122.33172407244376,115.1104883076484,109.97168793214634,false],["displaced_free",32.950371721650356,114.70925699057254,113.62050493753142,109.97168793214637,false],["displaced_debt",23.864687370894906,110.86900965427786,-100.6036723913572,109.97168793214637,false],["owners",465.8909736499934,112.72757699709571,5524.2928799358,0.0,false]],"cumulative_loss":0.0,"real_capital":416.7232472436936,"nominal_output":117.18913476559635,"money_error":2.842170943040401e-14},{"year":20,"groups":[["workers",36.31755986174992,126.43135994471012,183.64694764106184,61.362502512687385,false],["displaced_free",32.92054168289511,114.60541046615334,180.54189197414894,61.36250251268739,false],["displaced_debt",23.84937777603219,110.79788533598038,-38.734059987877565,61.36250251268739,false],["owners",483.649499703515,117.02445271754532,5789.201137809123,0.0,false]],"cumulative_loss":0.0,"real_capital":517.3795722734035,"nominal_output":123.22193043231258,"money_error":7.105427357601002e-14}],"events":[],"max_money_error":7.105427357601002e-14}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"credit_stress","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.90446673788212,124.9932697857559,132.7191522966089,203.1453381829147,false],["displaced_free",27.061277006714025,94.20770742372541,129.99718050680272,203.1453381829147,false],["displaced_debt",18.596233079687096,86.39316798088511,-93.66376137544876,203.1453381829147,false],["owners",527.3109407670634,125.34578345939354,5683.418674853736,0.0,false]],"cumulative_loss":0.0,"real_capital":260.64747144685936,"nominal_output":107.50169891118792,"money_error":2.1316282072803006e-14},{"year":10,"groups":[["workers",41.92802643994421,145.9629287534542,45.10620163815139,178.98159648212203,false],["displaced_free",26.170729411764693,91.10746765118715,33.68126609073966,178.98159648212206,false],["displaced_debt",18.970729411764694,88.1329786396763,-208.83286756188497,178.98159648212206,false],["owners",643.4238537080855,152.94669767743184,6097.555407861525,0.0,false]],"cumulative_loss":0.0,"real_capital":337.1657512223721,"nominal_output":117.42143132140873,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",44.445503546731665,154.72695517627662,105.15521560093889,148.47815051741657,false],["displaced_free",26.170729411764686,91.10746765118714,84.10696722568723,148.47815051741662,false],["displaced_debt",18.970729411764683,88.13297863967628,-162.40716642693747,148.47815051741662,false],["owners",685.3506130768784,162.91300426183537,6468.789814107117,0.0,false]],"cumulative_loss":0.0,"real_capital":440.24410549395583,"nominal_output":127.18467022294308,"money_error":1.6342482922482304e-13},{"year":20,"groups":[["workers",46.30491107119537,161.20006137901385,175.79694973824206,109.97168793214635,false],["displaced_free",26.17072941176468,91.10746765118711,143.94798203188745,109.97168793214641,false],["displaced_debt",18.97072941176468,88.13297863967625,-106.56615162073732,109.97168793214641,false],["owners",730.4884877174944,173.6426171393714,6864.517278086429,0.0,false]],"cumulative_loss":0.0,"real_capital":574.2538424886495,"nominal_output":137.76532108824478,"money_error":2.4158453015843406e-13}],"events":[],"max_money_error":2.4158453015843406e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,209.15887685075148,222.28699233104672,false],["displaced_free",28.725119999999997,99.99999999999999,209.1588768507515,222.28699233104672,false],["displaced_debt",21.52512,100.00000000000001,9.158876850751518,222.28699233104672,false],["owners",420.68502522694644,100.0,5232.028800161218,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.949521803170555,111.22502465845422,122.00359997126837,203.1453381829147,false],["displaced_free",31.630707992497264,110.11514657727196,121.92485433534695,203.1453381829147,false],["displaced_debt",23.29091528416279,108.20341667857274,-82.47498275620161,203.1453381829147,false],["owners",426.90142843162516,101.47768587705855,5341.683157657503,0.0,false]],"cumulative_loss":0.0,"real_capital":256.3574568408173,"nominal_output":104.71788825334708,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",33.73592953251002,117.44399860648109,41.08957635668559,178.98159648212203,false],["displaced_free",32.66230721433143,113.70642564532864,40.597336592054184,178.98159648212206,false],["displaced_debt",23.746655296683,110.32066393443105,-168.6421500643704,178.98159648212206,false],["owners",449.8761386808465,106.93894759818285,5463.188457490314,0.0,false]],"cumulative_loss":0.0,"real_capital":322.17793216962036,"nominal_output":110.45462384785364,"money_error":2.842170943040401e-14},{"year":15,"groups":[["workers",35.266147839141,122.77110709769363,90.85709469041176,148.47815051741657,false],["displaced_free",33.15725035194807,115.42945809085592,89.43306150996482,148.47815051741662,false],["displaced_debt",23.966276647266145,111.34096649526761,-124.86346154950058,148.47815051741662,false],["owners",470.45973973795344,111.83182464936924,5720.084293016207,0.0,false]],"cumulative_loss":0.0,"real_capital":399.4285739873606,"nominal_output":116.1148978765375,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",36.528373020025825,127.16525821311045,149.38852055093483,109.97168793214635,false],["displaced_free",33.22085972594096,115.65089972101408,146.3981988191999,109.97168793214641,false],["displaced_debt",23.995705769826262,111.47768639536628,-73.0251063205463,109.97168793214641,false],["owners",488.5583820440437,116.13400828339012,5987.604108857738,0.0,false]],"cumulative_loss":0.0,"real_capital":490.435327459978,"nominal_output":121.77537074295464,"money_error":5.684341886080802e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"stable","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,118.30737356899131,130.49151963747684,false],["displaced_free",31.62472573639654,96.53933096333209,115.58734022745138,130.49151963747684,false],["displaced_debt",23.140019473655226,90.5378780861204,-108.07023090777255,130.49151963747684,false],["owners",486.357331579594,126.85376410526713,4849.154690387378,0.0,false]],"cumulative_loss":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,177.08957911890857,106.75647038299961,false],["displaced_free",30.915747086857206,94.3750647791975,165.5784291926094,106.75647038299964,false],["displaced_debt",23.7157470868572,92.79047586436505,-76.85166721092655,106.75647038299964,false],["owners",597.2793820096881,155.78491966867196,5325.728312077551,0.0,false]],"cumulative_loss":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,238.32229335739734,77.87915381893293,false],["displaced_free",30.9157470868572,94.37506477919747,216.72715784564772,77.87915381893295,false],["displaced_debt",23.715747086857203,92.79047586436506,-29.70293855788821,77.87915381893295,false],["owners",637.9052593939095,166.3811318189645,5670.846081873713,0.0,false]],"cumulative_loss":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,308.28497843434087,42.7454828077376,false],["displaced_free",30.915747086857195,94.37506477919746,275.236303495308,42.745482807737616,false],["displaced_debt",23.715747086857203,92.79047586436506,24.80620709177205,42.745482807737616,false],["owners",682.7984966906582,178.0903747236981,6040.08218394147,0.0,false]],"cumulative_loss":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.077867140752275,110.13322883441609,108.89136255133388,130.49151963747684,false],["displaced_free",35.74777631974283,109.1255759212174,108.81098426799187,130.49151963747684,false],["displaced_debt",27.378764020063855,107.12243357527495,-95.59003742483355,130.49151963747684,false],["owners",389.85248547664736,101.68296439140519,4582.62347354558,0.0,false]],"cumulative_loss":0.0,"real_capital":256.67033223383027,"nominal_output":104.74643301130817,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",38.12138788580334,116.37138967038098,153.36267714315483,106.75647038299961,false],["displaced_free",36.97167785309,112.86172326931438,152.84304680452766,106.75647038299964,false],["displaced_debt",27.96068106917389,109.39924820408467,-56.43705613474052,106.75647038299964,false],["owners",411.9675192394397,107.45110047977045,4806.677446476653,0.0,false]],"cumulative_loss":0.0,"real_capital":322.2043793015194,"nominal_output":110.46663562274354,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",39.88559992551479,121.75691779830349,204.01942230009888,77.87915381893293,false],["displaced_free",37.59649030691486,114.76905921817256,202.49243511657784,77.87915381893295,false],["displaced_debt",28.26670141936627,110.596586572323,-11.91302201734139,77.87915381893295,false],["owners",432.167119217364,112.71964507495153,5042.358485986958,0.0,false]],"cumulative_loss":0.0,"real_capital":398.2391352836773,"nominal_output":116.0554536541205,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.36103556898256,126.26091163803196,261.81633876639256,42.7454828077376,false],["displaced_free",37.742938095711324,115.21611357903295,258.5804320300758,42.745482807737616,false],["displaced_debt",28.351887663380815,110.92988714642077,38.961437826477905,42.745482807737616,false],["owners",450.60683194648425,117.52916847847793,5288.679971353924,0.0,false]],"cumulative_loss":0.0,"real_capital":486.63170142161056,"nominal_output":121.58812003421063,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"substitute","tenure":"mortgage_reset","stress":"stable","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.847838026498366,124.79612975158453,234.84451264130982,145.69336890271302,false],["displaced_free",27.281597799073744,94.97470436702697,232.19366012569742,145.69336890271305,false],["displaced_debt",18.883420443016075,87.72736432138852,8.548505658284023,145.69336890271305,false],["owners",514.0843550498838,126.53387015570519,5241.359319826715,0.0,false]],"cumulative_loss":0.0,"real_capital":269.390375092685,"nominal_output":108.16484341934837,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.693667736408415,145.1470620015109,314.91337328573496,108.48710494405134,false],["displaced_free",26.170729411764718,91.10746765118724,304.01573135242944,108.48710494405135,false],["displaced_debt",18.97072941176472,88.13297863967638,61.59000623120012,108.48710494405135,false],["owners",633.7527123922338,155.9883755125821,5753.437491844844,0.0,false]],"cumulative_loss":0.0,"real_capital":359.32346768059625,"nominal_output":119.43595916286476,"money_error":0.0},{"year":15,"groups":[["workers",43.92792641333517,152.92512760028563,394.8503583832353,60.889962134679,false],["displaced_free",26.170729411764736,91.1074676511873,374.55166406933813,60.88996213467899,false],["displaced_debt",18.970729411764744,88.1329786396765,128.1259389481088,60.88996213467899,false],["owners",679.6751835016935,167.29147769710525,6120.701113203445,0.0,false]],"cumulative_loss":0.0,"real_capital":484.31318714336163,"nominal_output":130.64535833077096,"money_error":3.552713678800501e-14},{"year":20,"groups":[["workers",45.467507025224194,158.28482883700465,491.43204545174973,0.0,false],["displaced_free",26.17072941176482,91.10746765118759,460.7262077571958,0.0,false],["displaced_debt",18.97072941176483,88.13297863967692,210.30048263596646,0.0,false],["owners",725.9474196044899,178.68066909600947,6513.818831772713,0.0,false]],"cumulative_loss":0.0,"real_capital":648.6563405769118,"nominal_output":142.684401490228,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.917110919496658,111.11219350692583,214.9418661622572,145.69336890271302,false],["displaced_free",31.561097487360485,109.87281336809204,214.85367567007665,145.69336890271305,false],["displaced_debt",23.25246673549116,108.02479491631709,10.461530544185393,145.69336890271305,false],["owners",414.50979309266745,102.02514008107948,4942.180294774417,0.0,false]],"cumulative_loss":0.0,"real_capital":264.676062988412,"nominal_output":105.34425836859829,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",33.61778803411002,117.03271573490386,270.4599533923606,108.48710494405134,false],["displaced_free",32.44086001354604,112.93550736618694,269.91575626978,108.48710494405135,false],["displaced_debt",23.634121573032836,109.79786209337196,60.72564239036062,108.48710494405135,false],["owners",438.7884050199175,108.00094288267479,5180.729856179412,0.0,false]],"cumulative_loss":0.0,"real_capital":342.0828958535588,"nominal_output":111.84976455129895,"money_error":0.0},{"year":15,"groups":[["workers",35.012205756891575,121.88706524773986,337.2122685401599,60.889962134679,false],["displaced_free",32.746561478928754,113.99973778674816,335.6598298867122,60.88996213467899,false],["displaced_debt",23.764151078234075,110.40194469640154,121.50599497620888,60.88996213467899,false],["owners",459.1491214136278,113.01241662065479,5431.468785871023,0.0,false]],"cumulative_loss":0.0,"real_capital":435.11062016024664,"nominal_output":118.28719594780377,"money_error":6.394884621840902e-14},{"year":20,"groups":[["workers",36.10002685593642,125.67406804892865,417.9294012141154,0.0,false],["displaced_free",32.62081034019676,113.5619636756844,414.7165035593068,0.0,false],["displaced_debt",23.702131441776,110.11381791031125,195.58491637583458,0.0,false],["owners",474.9883477510183,116.91099588893016,5692.056825590545,0.0,false]],"cumulative_loss":0.0,"real_capital":547.2470770826055,"nominal_output":124.74909956164751,"money_error":5.684341886080802e-14}],"events":[],"max_money_error":6.394884621840902e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"stable","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.88385805408733,124.92152532030269,249.1358700053776,174.777175115741,false],["displaced_free",27.14033411632682,94.48292684704822,246.43936582550452,174.777175115741,false],["displaced_debt",18.699684194540936,86.87377442978682,22.784135497632498,174.777175115741,false],["owners",522.4162797711725,125.7076910778959,5519.605371689725,0.0,false]],"cumulative_loss":0.0,"real_capital":263.80770491292986,"nominal_output":107.7417899639494,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",41.83943397847031,145.6545141620655,320.7124077443706,145.69336890271296,false],["displaced_free",26.170729411764718,91.10746765118724,309.48118299068017,145.69336890271296,false],["displaced_debt",18.97072941176472,88.13297863967638,66.99985553708542,145.69336890271296,false],["owners",639.5571464145474,153.89499772739848,6061.390094503656,0.0,false]],"cumulative_loss":0.0,"real_capital":345.37975293111526,"nominal_output":118.17370838567766,"money_error":-3.552713678800501e-14},{"year":15,"groups":[["workers",44.242065523716725,154.01873177106566,388.5608489088623,108.48710494405132,false],["displaced_free",26.17072941176472,91.10746765118725,367.7925523538116,108.48710494405132,false],["displaced_debt",18.970729411764726,88.13297863967644,121.31122490021673,108.48710494405132,false],["owners",682.7665770315465,164.2923723230614,6430.927725735086,0.0,false]],"cumulative_loss":0.0,"real_capital":456.98563983585046,"nominal_output":128.51876362323492,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",45.96387146867393,160.01280923691158,469.73922534725403,60.88996213467898,false],["displaced_free",26.170729411764736,91.1074676511873,438.32848507072015,60.88996213467899,false],["displaced_debt",18.970729411764744,88.1329786396765,187.8471576171254,60.88996213467899,false],["owners",728.1068545835245,175.2024871578951,6825.35251994992,0.0,false]],"cumulative_loss":0.0,"real_capital":603.1787599857535,"nominal_output":139.71712361247816,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.93777601224301,111.18413434736918,227.94431637020074,174.777175115741,false],["displaced_free",31.605368882105388,110.02693420290457,227.8621462262344,174.777175115741,false],["displaced_debt",23.27692558982666,108.13842426814183,23.46509181449335,174.777175115741,false],["owners",422.317087152012,101.62107879156382,5193.601319130014,0.0,false]],"cumulative_loss":0.0,"real_capital":259.3630057261042,"nominal_output":104.9445555643018,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",33.69166133193973,117.2898888914641,275.36773882542224,145.69336890271296,false],["displaced_free",32.57852601994274,113.4147603907059,274.85606020519657,145.69336890271296,false],["displaced_debt",23.704132644300827,110.12311496661025,65.63495135839474,145.69336890271296,false],["owners",445.51550095711474,107.20325367590395,5436.090239526229,0.0,false]],"cumulative_loss":0.0,"real_capital":329.5448849565299,"nominal_output":110.97534308625639,"money_error":7.105427357601002e-15},{"year":15,"groups":[["workers",35.16759590401587,122.42802085427624,331.7963171414299,108.48710494405132,false],["displaced_free",32.99564544346559,114.86686720008684,330.3226734967976,108.48710494405132,false],["displaced_debt",23.886948124100638,110.97242721109396,116.08081946290035,108.48710494405132,false],["owners",465.7339808300654,112.06837469213035,5690.47269099268,0.0,false]],"cumulative_loss":0.0,"real_capital":412.9556531890354,"nominal_output":116.95040471978321,"money_error":2.1316282072803006e-14},{"year":20,"groups":[["workers",36.356201184807745,126.56588095996729,399.33991290020793,60.88996213467898,false],["displaced_free",32.97530306524001,114.79604981716354,396.260728201867,60.88996213467899,false],["displaced_debt",23.876103476714768,110.92204585486519,176.9524194029572,60.88996213467899,false],["owners",482.62425732004186,116.1326386544866,5955.009001768982,0.0,false]],"cumulative_loss":0.0,"real_capital":512.4919095300379,"nominal_output":122.9530912201251,"money_error":7.105427357601002e-14}],"events":[],"max_money_error":7.815970093361102e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"stable","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.91255433437308,125.02142492136875,260.3070162071363,197.51172822155067,false],["displaced_free",27.03030123624726,94.09987229382247,257.5748312564163,197.51172822155064,false],["displaced_debt",18.55561075501632,86.20444743172774,33.91171205786367,197.51172822155064,false],["owners",528.8864502756501,125.07704945015901,5737.040009476105,0.0,false]],"cumulative_loss":0.0,"real_capital":259.44296941907453,"nominal_output":107.4071394272637,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",41.95834239085664,146.06846687100574,325.24674470034927,174.77717511574096,false],["displaced_free",26.170729411764714,91.10746765118722,313.75128478927405,174.77717511574093,false],["displaced_debt",18.970729411764722,88.13297863967641,71.22495816616353,174.77717511574093,false],["owners",643.869666126976,152.26958079120394,6301.966903724253,0.0,false]],"cumulative_loss":0.0,"real_capital":334.46609644080763,"nominal_output":117.16399726952545,"money_error":0.0},{"year":15,"groups":[["workers",44.506333899929636,154.9387222748926,383.65261813416356,145.69336890271293,false],["displaced_free",26.170729411764718,91.10746765118724,362.5068215104834,145.69336890271293,false],["displaced_debt",18.970729411764722,88.1329786396764,115.98049488737291,145.69336890271293,false],["owners",684.5244184822272,161.88407643213304,6673.0227608219275,0.0,false]],"cumulative_loss":0.0,"real_capital":435.52106354167324,"nominal_output":126.79019793797283,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",46.393315497626595,161.50782136898505,452.80798153874,108.48710494405128,false],["displaced_free",26.170729411764718,91.10746765118724,420.8181908736148,108.48710494405128,false],["displaced_debt",18.970729411764722,88.13297863967641,170.29186425050432,108.48710494405128,false],["owners",728.5199940958421,172.28864774180508,7067.9041855652,0.0,false]],"cumulative_loss":0.0,"real_capital":567.3302025837851,"nominal_output":137.27174821041305,"money_error":6.394884621840902e-14}],"events":[],"max_money_error":6.394884621840902e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.954072522524505,111.24086695729908,238.1081062955586,197.51172822155067,false],["displaced_free",31.64067116892957,110.14983111969441,238.03075531889493,197.51172822155064,false],["displaced_debt",23.296421948036386,108.22899917880308,33.62986452329757,197.51172822155064,false],["owners",428.3858566621659,101.30953241391694,5390.128863291986,0.0,false]],"cumulative_loss":0.0,"real_capital":255.2090676508066,"nominal_output":104.6284894646869,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",33.751003151228964,117.49647399638003,279.20446405370836,174.77717511574096,false],["displaced_free",32.69137980976677,113.8076353023652,278.71951996214733,174.77717511574093,false],["displaced_debt",23.7614048764062,110.38918657088179,69.47334689424501,174.77717511574093,false],["owners",450.6105301784317,106.56547456739585,5635.639230759845,0.0,false]],"cumulative_loss":0.0,"real_capital":319.7358484507953,"nominal_output":110.27491538143477,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",35.29525726350602,122.87244496630831,327.56531377952655,145.69336890271293,false],["displaced_free",33.206034203385144,115.59928802172153,326.1584541808385,145.69336890271293,false],["displaced_debt",23.990164210438724,111.4519417798308,111.84370116919797,145.69336890271293,false],["owners",470.4945562537621,111.26787394139407,5892.7087332018145,0.0,false]],"cumulative_loss":0.0,"real_capital":395.6055134684134,"nominal_output":115.86687044474714,"money_error":3.552713678800501e-14},{"year":20,"groups":[["workers",36.571635272185326,127.31586594654897,384.8175001776579,108.48710494405128,false],["displaced_free",33.28405027191223,115.87088329626552,381.85562448631003,108.48710494405128,false],["displaced_debt",24.026323596998047,111.61992870189823,162.397514278248,108.48710494405128,false],["owners",487.88977890005486,115.38169293220564,6160.015041814809,0.0,false]],"cumulative_loss":0.0,"real_capital":485.24167495914725,"nominal_output":121.48121881267149,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"rate_shock","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.50125132379878,117.53098113900535,81.87516510114834,133.04217877979144,false],["displaced_free",29.593777000221955,90.33954811476596,79.14136835781635,133.0421787797914,false],["displaced_debt",21.09426830742223,82.53365104154894,-144.51895829349536,133.0421787797914,false],["owners",509.84645787169603,132.98029678447998,4824.954326105945,0.0,false]],"cumulative_loss":0.0,"real_capital":258.7173330017578,"nominal_output":107.37937334792366,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",43.13334320982315,131.6711528313979,94.60061117722971,114.73040533075765,false],["displaced_free",26.889987128699076,82.08581439267883,82.9603864380785,114.73040533075765,false],["displaced_debt",19.689987128699073,77.03924606481074,-159.51601705080128,114.73040533075765,false],["owners",640.4668845193182,167.049265654491,5287.475162707509,0.0,false]],"cumulative_loss":0.0,"real_capital":329.44417202951706,"nominal_output":116.73172572985229,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",45.82144161977558,139.87698595777786,148.65836337766174,89.94126707609504,false],["displaced_free",26.889987128699076,82.08581439267883,127.0629602405536,89.94126707609506,false],["displaced_debt",19.689987128699073,77.03924606481074,-119.41344324832617,89.94126707609506,false],["owners",672.619182367685,175.43536316319384,5653.809664477564,0.0,false]],"cumulative_loss":0.0,"real_capital":425.41975013211095,"nominal_output":125.93433594213072,"money_error":-3.552713678800501e-14},{"year":20,"groups":[["workers",47.773061167567796,145.8346042786218,217.6486023845037,53.51789023884231,false],["displaced_free",26.88998712869906,82.0858143926788,184.85287355195828,53.51789023884231,false],["displaced_debt",19.689987128699062,77.03924606481068,-65.62352993692149,53.51789023884231,false],["owners",707.0143771738295,184.40646248665357,6038.961925451029,0.0,false]],"cumulative_loss":0.0,"real_capital":554.9669967138542,"nominal_output":136.32387041349585,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",34.28306950522229,104.65433347915226,75.73891268118105,133.04217877979144,false],["displaced_free",33.962281841597076,103.67507988227355,75.66037260082607,133.0421787797914,false],["displaced_debt",25.58732632798414,100.11323604417306,-128.7427464258991,133.0421787797914,false],["owners",411.30873342820115,107.27927319462734,4560.058425843615,0.0,false]],"cumulative_loss":0.0,"real_capital":254.55408192446978,"nominal_output":104.60409213875592,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",34.6278446021989,105.70681239936101,83.21711156508722,114.73040533075765,false],["displaced_free",33.5411339682566,102.38946133595594,82.72003947326543,114.73040533075765,false],["displaced_debt",24.521192873318167,95.9418713289456,-126.5663009468326,114.73040533075765,false],["owners",449.3108230260988,117.19113798281141,4771.571284839892,0.0,false]],"cumulative_loss":0.0,"real_capital":315.3715580172419,"nominal_output":109.98906665814977,"money_error":-7.105427357601002e-15},{"year":15,"groups":[["workers",36.2482437187968,110.6533294984769,127.7982583060905,89.94126707609504,false],["displaced_free",34.116277340539376,104.14517478722776,126.35966609567569,89.94126707609506,false],["displaced_debt",24.780082256823878,96.95480459239062,-88.05659699956603,89.94126707609506,false],["owners",463.0024825986456,120.76225419891645,5025.8884490403725,0.0,false]],"cumulative_loss":0.0,"real_capital":387.3731029586228,"nominal_output":115.32845901907127,"money_error":2.1316282072803006e-14},{"year":20,"groups":[["workers",37.566711127975374,114.67815370217164,184.8128042077803,53.51789023884231,false],["displaced_free",34.19636095070407,104.38964230327423,181.7832720860873,53.51789023884231,false],["displaced_debt",24.815795500461018,97.09453659659918,-37.84553873063761,53.51789023884231,false],["owners",472.5065593185083,123.24114744875025,5286.513199302206,0.0,false]],"cumulative_loss":0.0,"real_capital":475.83713095392,"nominal_output":120.90706679498267,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"rate_shock","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",33.59661439185085,116.95900449450113,177.56933608474557,148.5930507787296,false],["displaced_free",24.95965431171179,86.89138395840223,174.90271634890712,148.5930507787296,false],["displaced_debt",16.545720948325613,76.86703232467742,-48.74541743818338,148.5930507787296,false],["owners",540.830857139019,133.11710574578169,5198.103722540333,0.0,false]],"cumulative_loss":0.0,"real_capital":266.8321488383256,"nominal_output":107.99420669227774,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",37.126833528414,129.2486629417527,187.8987417570645,116.98211306697215,false],["displaced_free",21.740083385977574,75.68317690571028,176.86272994984208,116.98211306697215,false],["displaced_debt",14.54008338597758,67.54937201733404,-65.61307148320738,116.98211306697215,false],["owners",679.9590429329471,167.36134528218906,5675.268113627126,0.0,false]],"cumulative_loss":0.0,"real_capital":351.08063730908935,"nominal_output":118.70594669055482,"money_error":4.973799150320701e-14},{"year":15,"groups":[["workers",39.088208394132224,136.07674535087133,263.3530436206775,70.96426824788422,false],["displaced_free",21.740083385977574,75.68317690571028,243.0791950167958,70.9642682478842,false],["displaced_debt",14.54008338597758,67.54937201733404,-3.396606416253601,70.9642682478842,false],["owners",711.8183127301387,175.2030091417754,6063.700739955461,0.0,false]],"cumulative_loss":0.0,"real_capital":472.3122629453293,"nominal_output":129.61815850944396,"money_error":4.263256414560601e-14},{"year":20,"groups":[["workers",40.30696713347839,140.31957789376816,368.9939711554244,0.0,false],["displaced_free",21.74008338597761,75.68317690571043,338.64439352939223,0.0,false],["displaced_debt",14.540083385977606,67.54937201733418,88.16859209634295,0.0,false],["owners",737.0830031117194,181.42151982171396,6468.117358554518,0.0,false]],"cumulative_loss":0.0,"real_capital":643.7969681284089,"nominal_output":142.1496774159389,"money_error":1.2789769243681803e-13}],"events":[],"max_money_error":1.2789769243681803e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.865552304003774,103.97015679657305,162.82249715343056,148.5930507787296,false],["displaced_free",29.5195199379829,102.76552347904168,162.7362915000103,148.5930507787296,false],["displaced_debt",21.204702535993757,98.51142542291865,-41.658163755805084,148.5930507787296,false],["owners",438.9354212077932,108.03712863126783,4902.195034586473,0.0,false]],"cumulative_loss":0.0,"real_capital":262.270405304949,"nominal_output":105.18460348211842,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",29.764142766505312,103.61712245764443,162.4646623059274,116.98211306697215,false],["displaced_free",28.652540954853087,99.74733249104995,161.94415012104216,116.98211306697215,false],["displaced_debt",19.841742676880035,92.17947531479511,-47.25116018273809,116.98211306697215,false],["owners",478.67478653411865,117.81835547249989,5111.385814875467,0.0,false]],"cumulative_loss":0.0,"real_capital":334.79391981915467,"nominal_output":111.35142538707512,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",30.98481078829047,107.86660173496392,225.44093854489324,70.96426824788422,false],["displaced_free",28.876731153063744,100.52779989453045,223.97888551466013,70.9642682478842,false],["displaced_debt",19.908358360558786,92.48895411760203,9.822590750240963,70.9642682478842,false],["owners",487.2953499780144,119.94017311733579,5380.573661511571,0.0,false]],"cumulative_loss":0.0,"real_capital":425.84024864373725,"nominal_output":117.66404043803266,"money_error":3.552713678800501e-14},{"year":20,"groups":[["workers",31.864266516260262,110.92822768455018,313.92761181108335,0.0,false],["displaced_free",28.632003068279978,99.67583449009082,310.92254725459975,0.0,false],["displaced_debt",19.772955770742552,91.85990958815813,91.80993318987447,0.0,false],["owners",484.2039791987447,119.17928026980049,5650.929954788689,0.0,false]],"cumulative_loss":0.0,"real_capital":545.4249788714852,"nominal_output":124.5061742882141,"money_error":4.973799150320701e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"rate_shock","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",33.152372913288026,115.41247839273791,184.59510343677223,177.83556541564366,false],["displaced_free",24.335128075589353,84.71723730166958,181.8822602219715,177.83556541564366,false],["displaced_debt",15.877755796770936,73.76384334568601,-41.77603914127742,177.83556541564366,false],["owners",554.0596248951763,133.3219481513199,5470.9705970514615,0.0,false]],"cumulative_loss":0.0,"real_capital":261.108531814012,"nominal_output":107.56154540444679,"money_error":3.552713678800501e-14},{"year":10,"groups":[["workers",36.08489785931574,125.62139987340608,176.5457059289211,155.5829998406782,false],["displaced_free",20.58606298835531,71.66571623845367,165.16419643325224,155.5829998406782,false],["displaced_debt",13.386062988355322,62.188099245696726,-77.37462173174613,155.5829998406782,false],["owners",699.4461147603241,168.3059267571799,5975.84148080834,0.0,false]],"cumulative_loss":0.0,"real_capital":335.7670388863878,"nominal_output":117.32347555629053,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",38.169319439002415,132.87784155123606,234.52280534013252,123.96163241711751,false],["displaced_free",20.586062988355323,71.66571623845373,213.80250682705048,123.9616324171175,false],["displaced_debt",13.386062988355324,62.18809924569673,-32.73631133794797,123.9616324171175,false],["owners",733.0547867283227,176.3930953943098,6375.558275451682,0.0,false]],"cumulative_loss":0.0,"real_capital":439.1199711691604,"nominal_output":127.03060499816205,"money_error":0.0},{"year":20,"groups":[["workers",39.57646386435673,137.7764961969062,313.59504881839973,75.19821881023606,false],["displaced_free",20.58606298835533,71.66571623845375,282.6079303776967,75.19821881023606,false],["displaced_debt",13.386062988355333,62.188099245696776,32.069112212698144,75.19821881023606,false],["owners",764.6557429418806,183.9971525328049,6793.601370458505,0.0,false]],"cumulative_loss":0.0,"real_capital":582.2202805410287,"nominal_output":138.15119885528676,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.449125480373592,102.52046111686774,169.21363370209895,177.83556541564366,false],["displaced_free",29.12745696728363,101.40064503571656,169.13356764179704,177.83556541564366,false],["displaced_debt",20.792569881203693,96.59676638831137,-35.26602810727402,177.83556541564366,false],["owners",451.20370968103146,108.57199276911504,5148.6968565730085,0.0,false]],"cumulative_loss":0.0,"real_capital":256.82646781823803,"nominal_output":104.77604431144525,"money_error":0.0},{"year":10,"groups":[["workers",28.835460191752638,100.38412438921976,152.78758937400977,155.5829998406782,false],["displaced_free",27.79942148530087,96.7773902608618,152.30301424939745,155.5829998406782,false],["displaced_debt",18.92218699092228,87.90746342376848,-56.92301839067234,155.5829998406782,false],["owners",497.10760994493035,119.61773069323243,5360.248723480477,0.0,false]],"cumulative_loss":0.0,"real_capital":321.0836762921658,"nominal_output":110.39591983172181,"money_error":7.105427357601002e-15},{"year":15,"groups":[["workers",30.104061350349465,104.80047202709501,200.86584015578595,123.96163241711751,false],["displaced_free",28.13388855308622,97.94176161173988,199.5025580762954,123.9616324171175,false],["displaced_debt",19.033083717168946,88.42266020895093,-14.742524413765743,123.9616324171175,false],["owners",509.9250508134725,122.7019586537731,5640.937724383472,0.0,false]],"cumulative_loss":0.0,"real_capital":399.0740114368828,"nominal_output":116.04852975134332,"money_error":-2.1316282072803006e-14},{"year":20,"groups":[["workers",31.07963928331419,108.19672566490303,266.6922113125278,75.19821881023606,false],["displaced_free",28.029802634193903,97.57941005709951,263.8788045424046,75.19821881023606,false],["displaced_debt",18.959257907916495,88.07968507453843,44.57762998273406,75.19821881023606,false],["owners",515.0703468443526,123.94005805648985,5926.3802884338265,0.0,false]],"cumulative_loss":0.0,"real_capital":498.3150507803318,"nominal_output":122.09364498840357,"money_error":2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"rate_shock","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.75171353772896,114.01767351269189,190.25492199797438,200.52521471377355,false],["displaced_free",23.797292335223567,82.8448839734127,187.5067695254852,200.5252147137735,false],["displaced_debt",15.306100672702437,71.10808521719012,-36.15914953730528,200.5252147137735,false],["owners",564.381587103472,133.47134085607374,5684.114800747999,0.0,false]],"cumulative_loss":0.0,"real_capital":256.78287389553844,"nominal_output":107.22865438118039,"money_error":3.552713678800501e-14},{"year":10,"groups":[["workers",35.13140658082676,122.30203592126597,168.53155347901236,184.96125385029865,false],["displaced_free",19.55327684972999,68.07030518838559,156.8893279999684,184.96125385029862,false],["displaced_debt",12.353276849729994,57.39004869533823,-85.69872130677048,184.96125385029862,false],["owners",714.5137314851975,168.97628834925408,6210.3400143549525,0.0,false]],"cumulative_loss":0.0,"real_capital":324.55049782729515,"nominal_output":116.28002624378257,"money_error":9.947598300641403e-14},{"year":15,"groups":[["workers",37.29931828804063,129.84912957035735,214.1426187209068,163.42266087255598,false],["displaced_free",19.55327684972999,68.07030518838559,193.09178073343713,163.42266087255598,false],["displaced_debt",12.353276849729987,57.39004869533821,-53.496268573301826,163.42266087255598,false],["owners",748.9287232924435,177.1151348442971,6618.628876135781,0.0,false]],"cumulative_loss":0.0,"real_capital":415.15001588182537,"nominal_output":125.07939219872068,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",38.854540022332046,135.26328183252863,274.48567008545206,130.20792655017576,false],["displaced_free",19.55327684972999,68.07030518838559,243.03087034295015,130.20792655017576,false],["displaced_debt",12.353276849729994,57.39004869533823,-7.557178963788946,130.20792655017576,false],["owners",784.0317204972579,185.41668863707633,7046.484448044897,0.0,false]],"cumulative_loss":0.0,"real_capital":537.9222357417666,"nominal_output":135.09719321020148,"money_error":1.9895196601282805e-13}],"events":[],"max_money_error":1.9895196601282805e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.07491363790464,101.2177273337923,174.3625225084799,200.52521471377355,false],["displaced_free",28.772341849625036,100.16439217529825,174.28727215260923,200.5252147137735,false],["displaced_debt",20.421957125154403,94.87499779399323,-30.116119144239946,200.5252147137735,false],["owners",460.77581300928796,108.96947562026305,5341.385678997174,0.0,false]],"cumulative_loss":0.0,"real_capital":252.7099898796792,"nominal_output":104.46170582373455,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",27.992808734706067,97.45062417391492,145.95414824187506,184.96125385029865,false],["displaced_free",27.01686981806619,94.05311385319256,145.49795900995576,184.96125385029862,false],["displaced_debt",18.08939334594663,84.03852496964765,-63.751320512237385,184.96125385029862,false],["owners",511.2930917549706,120.916373046862,5554.720345813544,0.0,false]],"cumulative_loss":0.0,"real_capital":311.02988967932725,"nominal_output":109.67257382149538,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",29.288690884508565,101.96194440443959,183.4893595675217,163.42266087255598,false],["displaced_free",27.432289232383486,95.49930246551966,182.20550031958703,163.42266087255598,false],["displaced_debt",18.230659668711155,84.6948108475639,-32.1067579861311,163.42266087255598,false],["owners",526.8678292178244,124.59966311186426,5844.121060601336,0.0,false]],"cumulative_loss":0.0,"real_capital":379.81028880257094,"nominal_output":114.83429725673177,"money_error":0.0},{"year":20,"groups":[["workers",30.33286166860707,105.59698851948075,233.3349190691634,130.20792655017576,false],["displaced_free",27.44430770472526,95.54114205519508,230.68072815831613,130.20792655017576,false],["displaced_debt",18.205213410772565,84.57659428041543,11.234315708287177,130.20792655017576,false],["owners",537.3263938195773,127.07302275492064,6140.60036030283,0.0,false]],"cumulative_loss":0.0,"real_capital":464.68839323948436,"nominal_output":120.26639363492492,"money_error":5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"credit_stress","profile":"legacy","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.351825278015056,110.96952811187896,45.74542184288086,135.27608679461673,false],["displaced_free",27.38913035810264,83.60952573876774,42.999141229363616,135.27608679461673,false],["displaced_debt",18.87638101431478,73.85592241730423,-180.66357813285032,135.27608679461673,false],["owners",533.9741302301879,139.27337773348674,4800.8230392873575,0.0,false]],"cumulative_loss":0.0,"real_capital":256.7464089327584,"nominal_output":107.24309006777071,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",38.310933731931996,116.95000746851353,13.315411508917213,121.41956097765456,false],["displaced_free",22.206351474278154,67.7882974332377,1.5702609719819183,121.41956097765454,false],["displaced_debt",15.006351474278148,58.71400505269563,-240.94986717777314,121.41956097765454,false],["owners",688.6706645240201,179.62197822744406,5250.443618148581,0.0,false]],"cumulative_loss":0.0,"real_capital":322.9318949741817,"nominal_output":116.1358966604456,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",40.71754417098887,124.29655534413773,59.780689283747904,100.7284171629981,false],["displaced_free",22.206351474278136,67.78829743323766,38.249645037026355,100.72841716299813,false],["displaced_debt",15.00635147427815,58.71400505269565,-208.2704831127286,100.72841716299813,false],["owners",716.284699405038,186.82438690793907,5642.184118385957,0.0,false]],"cumulative_loss":0.0,"real_capital":412.874962685777,"nominal_output":124.8553035395452,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",42.40080773100467,129.4349758089786,125.89485664194291,64.2635519453432,false],["displaced_free",22.206351474278136,67.78829743323766,93.4863483997161,64.2635519453432,false],["displaced_debt",15.006351474278144,58.71400505269561,-157.03377975003886,64.2635519453432,false],["owners",741.0204758820344,193.27607612989948,6048.695153519498,0.0,false]],"cumulative_loss":0.0,"real_capital":539.2253390286784,"nominal_output":135.09828130414348,"money_error":7.105427357601002e-15}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,150.0,false],["displaced_free",32.75838502382864,100.0,70.0,150.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,150.0,false],["owners",383.39999999999986,100.0,4370.0,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.32447313791503,98.6754173455194,42.86197909501435,135.27608679461673,false],["displaced_free",32.01206156662843,97.72173305656757,42.78510388016354,135.27608679461673,false],["displaced_debt",23.631816529017343,92.46208830090356,-161.62002686657033,135.27608679461673,false],["owners",433.3361142201878,113.02454726661136,4537.604250612196,0.0,false]],"cumulative_loss":0.0,"real_capital":252.69898077841577,"nominal_output":104.47658615857759,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",30.558039680804242,93.28310799990952,14.095713661931702,121.41956097765456,false],["displaced_free",29.529724665530484,90.14401852853976,13.619268131712673,121.41956097765454,false],["displaced_debt",20.51009417286996,80.24800531703374,-195.67045461388904,121.41956097765454,false],["owners",490.70453676078085,127.98762043838836,4737.8889036686205,0.0,false]],"cumulative_loss":0.0,"real_capital":309.6278210465089,"nominal_output":109.58122358324016,"money_error":-7.105427357601002e-15},{"year":15,"groups":[["workers",31.99631805435352,97.67367356809325,52.25850002713314,100.7284171629981,false],["displaced_free",30.023717476307827,91.65200743097806,50.905282540762265,100.72841716299813,false],["displaced_debt",20.701726825338184,80.99778920318134,-163.50954232014493,100.72841716299813,false],["owners",501.039692212044,130.68327913720503,5014.20421034095,0.0,false]],"cumulative_loss":0.0,"real_capital":377.67230639360446,"nominal_output":114.67743897957848,"money_error":4.263256414560601e-14},{"year":20,"groups":[["workers",33.13217568172495,101.14105337495859,106.89181071131162,64.2635519453432,false],["displaced_free",30.031715356149917,91.67642218718863,104.07316498935688,64.2635519453432,false],["displaced_debt",20.681639990796576,80.91919724784894,-115.5415485074004,64.2635519453432,false],["owners",502.4212391658269,131.0436200223858,5293.559213487643,0.0,false]],"cumulative_loss":0.0,"real_capital":465.2387634959675,"nominal_output":120.23869731972961,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"credit_stress","profile":"anchor_20","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.17897174168667,108.5425291232436,120.54611261897146,151.22516174156635,false],["displaced_free",22.477124549713498,78.2490188020572,117.86484735074417,151.22516174156635,false],["displaced_debt",14.048656557549268,65.2663332773488,-105.78596578378351,151.22516174156635,false],["owners",568.2809961187726,139.87353061516555,5154.9365944218,0.0,false]],"cumulative_loss":0.0,"real_capital":264.5103565465169,"nominal_output":107.83687995431984,"money_error":-4.263256414560601e-14},{"year":10,"groups":[["workers",31.936969688868245,111.18132731514521,61.57425368206914,124.65166288040625,false],["displaced_free",16.71116192755006,58.17612573089358,50.41779651507051,124.65166288040628,false],["displaced_debt",9.511161927550058,44.1863363714119,-192.10647914910976,124.65166288040628,false],["owners",731.5642696794021,180.0631694018086,5598.591214534951,0.0,false]],"cumulative_loss":0.0,"real_capital":343.6288314575811,"nominal_output":118.04133550242456,"money_error":-8.526512829121202e-14},{"year":15,"groups":[["workers",33.57633344930759,116.88840098599272,131.4221192234817,80.85974910714185,false],["displaced_free",16.71116192755006,58.176125730893574,111.22167392049104,80.85974910714188,false],["displaced_debt",9.51116192755006,44.1863363714119,-135.3026017436892,80.85974910714188,false],["owners",752.2150537812101,185.14603879568097,6012.340229963512,0.0,false]],"cumulative_loss":0.0,"real_capital":460.5436902483674,"nominal_output":128.61115176770886,"money_error":0.0},{"year":20,"groups":[["workers",34.44522098345625,119.91323616213351,245.52817633674974,0.0,false],["displaced_free",16.71116192755008,58.17612573089364,215.63476936576748,0.0,false],["displaced_debt",9.511161927550079,44.18633637141199,-34.88950629841278,0.0,false],["owners",751.7929806882697,185.04215206694917,6431.5920809383015,0.0,false]],"cumulative_loss":0.0,"real_capital":638.8952915049113,"nominal_output":141.59118811490276,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725120000000008,100.00000000000001,168.7295941042031,174.77717511574104,false],["displaced_free",28.725120000000008,100.00000000000001,168.72959410420307,174.77717511574104,false],["displaced_debt",21.52512000000001,99.99999999999999,-31.270405895796927,174.77717511574104,false],["owners",406.282013201115,99.99999999999999,4716.501345261613,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",27.662854567488626,96.30196346434278,110.93264561408205,151.22516174156635,false],["displaced_free",27.32607397096625,95.12953808710371,110.84828564603116,151.22516174156635,false],["displaced_debt",19.005572161469058,88.29484881603007,-93.54841718117015,151.22516174156635,false],["owners",463.9935749528591,114.20480352970391,4862.33255478691,0.0,false]],"cumulative_loss":0.0,"real_capital":260.08542551052903,"nominal_output":105.03734588344291,"money_error":2.842170943040401e-14},{"year":10,"groups":[["workers",25.388172946478406,88.38317454018784,55.056392286536294,124.65166288040625,false],["displaced_free",24.339695072519262,84.73313626720883,54.558372269204,124.65166288040628,false],["displaced_debt",15.531370432169847,72.15462878799208,-154.64004820229428,124.65166288040628,false],["owners",523.003287549434,128.72912670405137,5043.6120306107505,0.0,false]],"cumulative_loss":0.0,"real_capital":328.2090348448533,"nominal_output":110.89714619993472,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",26.406193424879113,91.92718228811268,113.31003000742069,80.85974910714185,false],["displaced_free",24.46317937189341,85.16301889041162,111.9385349305936,80.85974910714188,false],["displaced_debt",15.521127142664838,72.10704118102399,-102.21218021258639,80.85974910714188,false],["owners",522.2734174763846,128.54948053480584,5334.667440587511,0.0,false]],"cumulative_loss":0.0,"real_capital":416.7852495823414,"nominal_output":117.05611531366101,"money_error":8.526512829121202e-14},{"year":20,"groups":[["workers",27.058828609040912,94.19918388170672,209.07465268885855,0.0,false],["displaced_free",24.098725345033092,83.89425473255842,206.2875402424949,0.0,false],["displaced_debt",15.310497945610077,71.12851378115462,-12.791531638647733,0.0,false],["owners",496.3055923732652,122.15790417667034,5617.71577897088,0.0,false]],"cumulative_loss":0.0,"real_capital":543.6578821912964,"nominal_output":124.25315591649164,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"credit_stress","profile":"anchor_25","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",30.198549429492594,105.12941087623865,120.43744010338558,180.4942772471531,false],["displaced_free",21.31603307453729,74.20694177965936,117.70985304247242,180.49427724715318,false],["displaced_debt",12.843818421229946,59.66897476636572,-105.95107687165263,180.49427724715318,false],["owners",586.4398071575998,141.11350845773615,5422.410007879765,0.0,false]],"cumulative_loss":0.0,"real_capital":258.7627616107487,"nominal_output":107.40106273227207,"money_error":2.1316282072803006e-14},{"year":10,"groups":[["workers",29.470374917014965,102.59443621824721,33.99734582201369,163.77257052962668,false],["displaced_free",14.180857512388389,49.3674439389231,22.496094221441517,163.7725705296267,false],["displaced_debt",6.980857512388384,32.431212984589074,-220.09697935691162,163.7725705296267,false],["owners",765.3224885900702,184.15758983006305,5891.679517148518,0.0,false]],"cumulative_loss":0.0,"real_capital":327.7918673006933,"nominal_output":116.60595993775725,"money_error":0.0},{"year":15,"groups":[["workers",31.14807328845514,108.43496315578543,81.76333717536754,137.59344536314106,false],["displaced_free",14.1808575123884,49.36744393892313,61.17331917909138,137.5934453631411,false],["displaced_debt",6.980857512388407,32.431212984589195,-185.41975439926176,137.5934453631411,false],["owners",794.4059356995268,191.15586520218065,6326.682532653388,0.0,false]],"cumulative_loss":0.0,"real_capital":423.29495007703184,"nominal_output":125.70132127170787,"money_error":8.526512829121202e-14},{"year":20,"groups":[["workers",32.18616309040531,112.04883770861642,156.31065633465235,89.25489811977194,false],["displaced_free",14.1808575123884,49.36744393892313,125.92045246248651,89.25489811977197,false],["displaced_debt",6.980857512388405,32.43121298458917,-124.67262111586659,89.25489811977197,false],["owners",813.8549303348298,195.8358269569354,6775.251165016332,0.0,false]],"cumulative_loss":0.0,"real_capital":561.8675343241863,"nominal_output":136.61756403145867,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.725119999999997,100.0,188.07594670046376,197.5117282215507,false],["displaced_free",28.725120000000008,100.00000000000001,188.07594670046376,197.5117282215507,false],["displaced_debt",21.52512000000001,99.99999999999999,-11.924053299536226,197.5117282215507,false],["owners",415.5802045934107,99.99999999999999,4963.19322891597,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",26.758633157750225,93.15412140227866,110.8319075951561,180.4942772471531,false],["displaced_free",26.44659338910187,92.06782561431203,110.75373834659769,180.49427724715318,false],["displaced_debt",18.106046693458985,84.11589200645098,-93.64829730855756,180.49427724715318,false],["owners",480.74874907613025,115.68133991042191,5103.919822962689,0.0,false]],"cumulative_loss":0.0,"real_capital":254.6193363796604,"nominal_output":104.62590838527836,"money_error":3.552713678800501e-14},{"year":10,"groups":[["workers",23.26042321403648,80.97589571091953,31.58422869979206,163.77257052962668,false],["displaced_free",22.295779043214107,77.61770548987822,31.124399734534055,163.7725705296267,false],["displaced_debt",13.427257797978484,62.379479408144896,-178.103026186131,163.7725705296267,false],["owners",553.515825269073,133.1910950403939,5286.082093838537,0.0,false]],"cumulative_loss":0.0,"real_capital":314.06091105493965,"nominal_output":109.90553769335934,"money_error":7.105427357601002e-14},{"year":15,"groups":[["workers",24.271808305429026,84.49680386166892,71.03888242575034,137.59344536314106,false],["displaced_free",22.50537351671653,78.34736118323102,69.78202138383168,137.5934453631411,false],["displaced_debt",13.439338044710691,62.435601031309865,-144.45070660796077,137.5934453631411,false],["owners",562.9832040889148,135.4692061523282,5597.159528755063,0.0,false]],"cumulative_loss":0.0,"real_capital":386.85816125545426,"nominal_output":115.2487605751022,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",25.000430017106837,87.03333534240011,133.1175521009043,89.25489811977194,false],["displaced_free",22.307951522086384,77.66008121841226,130.5746935480431,89.25489811977197,false],["displaced_debt",13.29310613999883,61.75624637632137,-88.68817624842173,89.25489811977197,false],["owners",557.8515889968086,134.23439875886083,5909.111698655188,0.0,false]],"cumulative_loss":0.0,"real_capital":484.57935868480826,"nominal_output":121.2579090931533,"money_error":1.2079226507921703e-13}],"events":[],"max_money_error":1.2789769243681803e-13}},{"mode":"substitute","tenure":"mortgage_reset","stress":"credit_stress","profile":"anchor_30","actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",29.32451631958937,102.0866625434093,120.70010363003458,203.02485903040605,false],["displaced_free",20.308640936884576,70.69993419308457,117.93798752317043,203.02485903040605,false],["displaced_debt",11.803444274988264,54.83567234462925,-105.73017180643348,203.02485903040605,false],["owners",600.6039461088263,142.0376139873911,5631.246605749286,0.0,false]],"cumulative_loss":0.0,"real_capital":254.5772981468727,"nominal_output":107.07570624861252,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",27.275769156301546,94.95441326720845,14.305542691033763,192.64151282490525,false],["displaced_free",11.959978387165895,41.63595621938531,2.558727097836012,192.64151282490525,false],["displaced_debt",4.7599783871659005,22.113597448775657,-240.08617695305628,192.64151282490525,false],["owners",791.1558071334541,187.10147321799786,6119.857886000337,0.0,false]],"cumulative_loss":0.0,"real_capital":317.0527710240109,"nominal_output":115.59415251046195,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",28.93492084541285,100.7303741304226,48.10197113015823,177.29297440962995,false],["displaced_free",11.959978387165894,41.63595621938531,27.260263553121273,177.29297440963,false],["displaced_debt",4.759978387165896,22.113597448775636,-219.38464049777093,177.29297440963,false],["owners",825.2747067524987,195.17029648358172,6570.724317255953,0.0,false]],"cumulative_loss":0.0,"real_capital":399.002970370794,"nominal_output":123.70540772173764,"money_error":0.0},{"year":20,"groups":[["workers",30.062649432171742,104.65630581237517,97.91690883886928,148.95260609765677,false],["displaced_free",11.959978387165895,41.63595621938531,67.24630576922769,148.9526060976568,false],["displaced_debt",4.7599783871659005,22.113597448775657,-183.39859828166448,148.9526060976568,false],["owners",855.8558505677245,202.4024712447727,7039.748775797392,0.0,false]],"cumulative_loss":0.0,"real_capital":512.3819607507091,"nominal_output":133.1776153630925,"money_error":2.1316282072803006e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",28.72512,100.0,203.19881876479442,215.28312654318285,false],["displaced_free",28.725120000000008,100.00000000000001,203.19881876479445,215.28312654318287,false],["displaced_debt",21.52512000000001,99.99999999999999,3.19881876479446,215.28312654318287,false],["owners",422.84851825386403,100.0,5156.030084196623,0.0,false]],"cumulative_loss":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",25.954038345058446,90.35310677573652,111.06987055842268,203.02485903040605,false],["displaced_free",25.66083304836524,89.33237893650309,110.99645014797497,203.02485903040605,false],["displaced_debt",17.305363128018637,80.39612846766303,-93.40930660738334,203.02485903040605,false],["owners",493.8113742735034,116.78209877917456,5292.767377076705,0.0,false]],"cumulative_loss":0.0,"real_capital":250.63430660257336,"nominal_output":104.31864197886638,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",21.37708306961375,74.4194735117338,14.821663579423811,192.64151282490525,false],["displaced_free",20.47538467380617,71.28041475129145,14.390688915492799,192.64151282490525,false],["displaced_debt",11.566796754505301,53.736270713033406,-194.85679803504405,192.64151282490525,false],["owners",576.6819677305607,136.38027398368232,5475.439045545746,0.0,false]],"cumulative_loss":0.0,"real_capital":304.43738588698596,"nominal_output":109.20308040107258,"money_error":7.105427357601002e-15},{"year":15,"groups":[["workers",22.354819414559614,77.82324117204598,42.38719129455621,177.29297440962995,false],["displaced_free",20.72376005198248,72.1450773816871,41.21712929912267,177.29297440963,false],["displaced_debt",11.579765833469004,53.79652161506648,-173.0692194766064,177.29297440963,false],["owners",592.4281827843564,140.10411700879663,5801.288752924341,0.0,false]],"cumulative_loss":0.0,"real_capital":367.4221284353337,"nominal_output":114.01384401769923,"money_error":3.552713678800501e-14},{"year":20,"groups":[["workers",23.109967255130886,80.45211736323778,83.40811117442347,148.95260609765677,false],["displaced_free",20.637614047841478,71.84517957746208,81.05556155067806,148.9526060976568,false],["displaced_debt",11.469742998970851,53.285384699229766,-138.32762514741594,148.9526060976568,false],["owners",599.6204887245829,141.80503486229338,6133.334595962477,0.0,false]],"cumulative_loss":0.0,"real_capital":447.03687601899964,"nominal_output":119.2108379109225,"money_error":5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14}}]}