{"version":115,"empirical_calibration":false,"funding_verified":false,"transfer_simulated":false,"protocol":{"floors":[0.9,0.95,1.0],"anchor":"Each cohort control year 1, not pre-automation consumption","income_spending_share":0.9,"income_rule":"Inherited average spending rule, not an estimated MPC","scope":"Static gap at fixed prices, income sources and debt. No transfer cash flow, tax incidence or macro feedback.","units":"Cohort totals in model units; output shares are annual; nominal sums undiscounted, not present values."},"baseline_sha256":"1a4e8d54bc622ca4b9f72c3a2e0738c8ef0db311dc90f4342a2d8bdf2dfbf0f3","source_model_sha256":"aa4eda0aa2eb512458ef4d66c7f10e0e8701608f717b6e506e743eb92de9add0","script_sha256":"210f571e699803451db0a992e521d0044032020f91a38af75d19585569366fe8","cases":[{"floor":0.9,"annual":[{"year":1,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":4.095180686849347,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.3605309919827686,"real_gap_per_cohort_member":0.0}},"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"nominal_output":100.69499999999998,"existing_benefit_cost":0.6666071428571394,"income_requirement_pct_output":0.0,"income_requirement_pct_existing_benefits":0.0},{"year":2,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":4.216110729964837,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.409478052523167,"real_gap_per_cohort_member":0.0}},"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"nominal_output":101.28,"existing_benefit_cost":1.2663636363636366,"income_requirement_pct_output":0.0,"income_requirement_pct_existing_benefits":0.0},{"year":3,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":4.1561551332115005,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.317375134572098,"real_gap_per_cohort_member":0.0}},"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"nominal_output":101.75500000000001,"existing_benefit_cost":1.804402173913048,"income_requirement_pct_output":0.0,"income_requirement_pct_existing_benefits":0.0},{"year":4,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":4.058475673745657,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.1919339227734587,"real_gap_per_cohort_member":0.0}},"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"nominal_output":102.11999999999999,"existing_benefit_cost":2.2849999999999975,"income_requirement_pct_output":0.0,"income_requirement_pct_existing_benefits":0.0},{"year":5,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.9200919903151803,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.031769887116428,"real_gap_per_cohort_member":0.0}},"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"nominal_output":102.375,"existing_benefit_cost":2.7117499999999994,"income_requirement_pct_output":0.0,"income_requirement_pct_existing_benefits":0.0},{"year":6,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.7411952556708052,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":0.1876520623765514,"direct_nominal_consumption_cost":0.16816511743744797,"static_nominal_income_requirement":0.18685013048605328,"actual_real_consumption":2.8368258304079403,"real_gap_per_cohort_member":1.876520623765514}},"direct_nominal_consumption_cost":0.16816511743744797,"static_nominal_income_requirement":0.18685013048605328,"nominal_output":102.52000000000001,"existing_benefit_cost":3.087692307692312,"income_requirement_pct_output":0.18225724784047334,"income_requirement_pct_existing_benefits":6.051449168706251},{"year":7,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.16368724660027345,"direct_nominal_consumption_cost":0.14459040116357488,"static_nominal_income_requirement":0.16065600129286098,"actual_real_consumption":3.5219753715641393,"real_gap_per_cohort_member":1.6368724660027345},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":0.417624314721214,"direct_nominal_consumption_cost":0.368901478003739,"static_nominal_income_requirement":0.4098905311152656,"actual_real_consumption":2.6068535780632778,"real_gap_per_cohort_member":4.17624314721214}},"direct_nominal_consumption_cost":0.5134918791673139,"static_nominal_income_requirement":0.5705465324081266,"nominal_output":102.55499999999999,"existing_benefit_cost":3.4154166666666628,"income_requirement_pct_output":0.5563322435845416,"income_requirement_pct_existing_benefits":16.705034497737042},{"year":8,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.42292704324909236,"direct_nominal_consumption_cost":0.3685507091170662,"static_nominal_income_requirement":0.4095007879078513,"actual_real_consumption":3.2627355749153204,"real_gap_per_cohort_member":4.229270432490924},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":0.6829884100810015,"direct_nominal_consumption_cost":0.5951756144991585,"static_nominal_income_requirement":0.6613062383323983,"actual_real_consumption":2.34148948270349,"real_gap_per_cohort_member":6.829884100810015}},"direct_nominal_consumption_cost":0.9637263236162247,"static_nominal_income_requirement":1.0708070262402496,"nominal_output":102.47999999999999,"existing_benefit_cost":3.697142857142855,"income_requirement_pct_output":1.0448936633882218,"income_requirement_pct_existing_benefits":28.963095763839846},{"year":9,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.7217795272218197,"direct_nominal_consumption_cost":0.6209792829029103,"static_nominal_income_requirement":0.6899769810032336,"actual_real_consumption":2.963883090942593,"real_gap_per_cohort_member":7.217795272218197},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":0.9841931051021966,"direct_nominal_consumption_cost":0.8467454473206828,"static_nominal_income_requirement":0.9408282748007586,"actual_real_consumption":2.040284787682295,"real_gap_per_cohort_member":9.841931051021966}},"direct_nominal_consumption_cost":1.4677247302235932,"static_nominal_income_requirement":1.6308052558039923,"nominal_output":102.29499999999997,"existing_benefit_cost":3.9347844827586202,"income_requirement_pct_output":1.5942179537650842,"income_requirement_pct_existing_benefits":41.4458596893891},{"year":10,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":1.0597476984852428,"direct_nominal_consumption_cost":0.9007855437124563,"static_nominal_income_requirement":1.0008728263471738,"actual_real_consumption":2.62591491967917,"real_gap_per_cohort_member":10.597476984852428},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":1.3217382844589327,"direct_nominal_consumption_cost":1.1234775417900928,"static_nominal_income_requirement":1.2483083797667698,"actual_real_consumption":1.702739608325559,"real_gap_per_cohort_member":13.217382844589327}},"direct_nominal_consumption_cost":2.0242630855025494,"static_nominal_income_requirement":2.249181206113944,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.2050796138371997,"income_requirement_pct_existing_benefits":54.459593368376275},{"year":11,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":1.0351184476419193,"direct_nominal_consumption_cost":0.8798506804956314,"static_nominal_income_requirement":0.9776118672173683,"actual_real_consumption":2.6505441705224935,"real_gap_per_cohort_member":10.351184476419192},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":1.3021672297231635,"direct_nominal_consumption_cost":1.1068421452646888,"static_nominal_income_requirement":1.2298246058496543,"actual_real_consumption":1.7223106630613283,"real_gap_per_cohort_member":13.021672297231634}},"direct_nominal_consumption_cost":1.9866928257603202,"static_nominal_income_requirement":2.2074364730670224,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.1641534049676685,"income_requirement_pct_existing_benefits":53.44882501372926},{"year":12,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":1.0237530381550886,"direct_nominal_consumption_cost":0.8701900824318253,"static_nominal_income_requirement":0.9668778693686947,"actual_real_consumption":2.661909580009324,"real_gap_per_cohort_member":10.237530381550885},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":1.2938962716910096,"direct_nominal_consumption_cost":1.0998118309373581,"static_nominal_income_requirement":1.2220131454859535,"actual_real_consumption":1.7305816210934821,"real_gap_per_cohort_member":12.938962716910096}},"direct_nominal_consumption_cost":1.9700019133691833,"static_nominal_income_requirement":2.188891014854648,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.145971583190831,"income_requirement_pct_existing_benefits":52.99978244200108},{"year":13,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":1.0125350845180354,"direct_nominal_consumption_cost":0.86065482184033,"static_nominal_income_requirement":0.9562831353781445,"actual_real_consumption":2.6731275336463773,"real_gap_per_cohort_member":10.125350845180353},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":1.2855411880981342,"direct_nominal_consumption_cost":1.0927100098834142,"static_nominal_income_requirement":1.2141222332037935,"actual_real_consumption":1.7389367046863575,"real_gap_per_cohort_member":12.855411880981341}},"direct_nominal_consumption_cost":1.9533648317237442,"static_nominal_income_requirement":2.170405368581938,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.127848400570527,"income_requirement_pct_existing_benefits":52.55218810125749},{"year":14,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":1.0018175420023523,"direct_nominal_consumption_cost":0.8515449107019994,"static_nominal_income_requirement":0.9461610118911105,"actual_real_consumption":2.6838450761620605,"real_gap_per_cohort_member":10.018175420023523},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":1.277418331187488,"direct_nominal_consumption_cost":1.0858055815093648,"static_nominal_income_requirement":1.2064506461215163,"actual_real_consumption":1.7470595615970037,"real_gap_per_cohort_member":12.77418331187488}},"direct_nominal_consumption_cost":1.9373504922113642,"static_nominal_income_requirement":2.152611658012627,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000008,"income_requirement_pct_output":2.1104035862868886,"income_requirement_pct_existing_benefits":52.12134765163735},{"year":15,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.9915508261556476,"direct_nominal_consumption_cost":0.8428182022323004,"static_nominal_income_requirement":0.9364646691470004,"actual_real_consumption":2.694111792008765,"real_gap_per_cohort_member":9.915508261556475},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":1.2695023898296134,"direct_nominal_consumption_cost":1.0790770313551714,"static_nominal_income_requirement":1.1989744792835237,"actual_real_consumption":1.7549755029548784,"real_gap_per_cohort_member":12.695023898296133}},"direct_nominal_consumption_cost":1.9218952335874717,"static_nominal_income_requirement":2.135439148430524,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.093567792578945,"income_requirement_pct_existing_benefits":51.705548388148195},{"year":16,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.9817011152973287,"direct_nominal_consumption_cost":0.8344459480027294,"static_nominal_income_requirement":0.9271621644474771,"actual_real_consumption":2.703961502867084,"real_gap_per_cohort_member":9.817011152973286},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":1.2617794401236435,"direct_nominal_consumption_cost":1.072512524105097,"static_nominal_income_requirement":1.1916805823389967,"actual_real_consumption":1.7626984526608482,"real_gap_per_cohort_member":12.617794401236434}},"direct_nominal_consumption_cost":1.9069584721078265,"static_nominal_income_requirement":2.118842746786474,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000008,"income_requirement_pct_output":2.0772968105749743,"income_requirement_pct_existing_benefits":51.30369846940605},{"year":17,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.9722376682584617,"direct_nominal_consumption_cost":0.8264020180196924,"static_nominal_income_requirement":0.9182244644663249,"actual_real_consumption":2.713424949905951,"real_gap_per_cohort_member":9.722376682584617},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":1.2542365621310962,"direct_nominal_consumption_cost":1.0661010778114317,"static_nominal_income_requirement":1.184556753123813,"actual_real_consumption":1.7702413306533955,"real_gap_per_cohort_member":12.542365621310962}},"direct_nominal_consumption_cost":1.892503095831124,"static_nominal_income_requirement":2.102781217590138,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.0615502133236645,"income_requirement_pct_existing_benefits":50.91479945738824},{"year":18,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.9631327453829948,"direct_nominal_consumption_cost":0.8186628335755455,"static_nominal_income_requirement":0.909625370639495,"actual_real_consumption":2.722529872781418,"real_gap_per_cohort_member":9.631327453829947},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":1.246861983797783,"direct_nominal_consumption_cost":1.0598326862281156,"static_nominal_income_requirement":1.177591873586795,"actual_real_consumption":1.7776159089867087,"real_gap_per_cohort_member":12.46861983797783}},"direct_nominal_consumption_cost":1.878495519803661,"static_nominal_income_requirement":2.0872172442262897,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000008,"income_requirement_pct_output":2.0462914159081267,"income_requirement_pct_existing_benefits":50.53794780208924},{"year":19,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.9543612385814186,"direct_nominal_consumption_cost":0.8112070527942058,"static_nominal_income_requirement":0.9013411697713397,"actual_real_consumption":2.731301379582994,"real_gap_per_cohort_member":9.543612385814185},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":1.2396449477006926,"direct_nominal_consumption_cost":1.0536982055455886,"static_nominal_income_requirement":1.1707757839395427,"actual_real_consumption":1.7848329450837992,"real_gap_per_cohort_member":12.396449477006925}},"direct_nominal_consumption_cost":1.8649052583397943,"static_nominal_income_requirement":2.0721169537108826,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.031487209520473,"income_requirement_pct_existing_benefits":50.172323334403856},{"year":20,"groups":{"displaced_free":{"target_real_consumption":3.6856626181644128,"real_consumption_gap":0.9459003623501325,"direct_nominal_consumption_cost":0.8040153079976127,"static_nominal_income_requirement":0.8933503422195697,"actual_real_consumption":2.7397622558142802,"real_gap_per_cohort_member":9.459003623501324},"displaced_debt":{"target_real_consumption":3.0244778927844918,"real_consumption_gap":1.2325756022997436,"direct_nominal_consumption_cost":1.047689261954782,"static_nominal_income_requirement":1.1640991799497578,"actual_real_consumption":1.7919022904847481,"real_gap_per_cohort_member":12.325756022997435}},"direct_nominal_consumption_cost":1.8517045699523946,"static_nominal_income_requirement":2.0574495221693274,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.017107374675811,"income_requirement_pct_existing_benefits":49.817179713542956}],"summary":{"years_with_gap":15,"first_gap_year":6,"sum_real_consumption_gap":28.508069707222074,"sum_direct_nominal_consumption_cost":24.301243348634014,"sum_static_nominal_income_requirement":27.001381498482235,"peak_income_requirement_pct_output":2.2050796138371997,"peak_share_year":10,"peak_share_year_income_requirement":2.249181206113944,"peak_share_year_pct_existing_benefits":54.459593368376275}},{"floor":0.95,"annual":[{"year":1,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":4.095180686849347,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.3605309919827686,"real_gap_per_cohort_member":0.0}},"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"nominal_output":100.69499999999998,"existing_benefit_cost":0.6666071428571394,"income_requirement_pct_output":0.0,"income_requirement_pct_existing_benefits":0.0},{"year":2,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":4.216110729964837,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.409478052523167,"real_gap_per_cohort_member":0.0}},"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"nominal_output":101.28,"existing_benefit_cost":1.2663636363636366,"income_requirement_pct_output":0.0,"income_requirement_pct_existing_benefits":0.0},{"year":3,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":4.1561551332115005,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.317375134572098,"real_gap_per_cohort_member":0.0}},"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"nominal_output":101.75500000000001,"existing_benefit_cost":1.804402173913048,"income_requirement_pct_output":0.0,"income_requirement_pct_existing_benefits":0.0},{"year":4,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":4.058475673745657,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":0.000570519610171516,"direct_nominal_consumption_cost":0.0005277306394086523,"static_nominal_income_requirement":0.0005863673771207248,"actual_real_consumption":3.1919339227734587,"real_gap_per_cohort_member":0.00570519610171516}},"direct_nominal_consumption_cost":0.0005277306394086523,"static_nominal_income_requirement":0.0005863673771207248,"nominal_output":102.11999999999999,"existing_benefit_cost":2.2849999999999975,"income_requirement_pct_output":0.0005741944546814776,"income_requirement_pct_existing_benefits":0.025661591996530654},{"year":5,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.9200919903151803,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":0.16073455526720215,"direct_nominal_consumption_cost":0.14626844529315397,"static_nominal_income_requirement":0.16252049477017108,"actual_real_consumption":3.031769887116428,"real_gap_per_cohort_member":1.6073455526720215}},"direct_nominal_consumption_cost":0.14626844529315397,"static_nominal_income_requirement":0.16252049477017108,"nominal_output":102.375,"existing_benefit_cost":2.7117499999999994,"income_requirement_pct_output":0.15875017804168118,"income_requirement_pct_existing_benefits":5.993196082609796},{"year":6,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":0.1492263968360743,"direct_nominal_consumption_cost":0.13372980947232813,"static_nominal_income_requirement":0.1485886771914757,"actual_real_consumption":3.7411952556708052,"real_gap_per_cohort_member":1.492263968360743},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":0.35567861197568984,"direct_nominal_consumption_cost":0.31874275611667585,"static_nominal_income_requirement":0.3541586179074176,"actual_real_consumption":2.8368258304079403,"real_gap_per_cohort_member":3.5567861197568984}},"direct_nominal_consumption_cost":0.45247256558900395,"static_nominal_income_requirement":0.5027472950988933,"nominal_output":102.52000000000001,"existing_benefit_cost":3.087692307692312,"income_requirement_pct_output":0.49038948019790596,"income_requirement_pct_existing_benefits":16.282299044059798},{"year":7,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":0.36844628094274023,"direct_nominal_consumption_cost":0.32546088149942054,"static_nominal_income_requirement":0.3616232016660228,"actual_real_consumption":3.5219753715641393,"real_gap_per_cohort_member":3.6844628094274023},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":0.5856508643203524,"direct_nominal_consumption_cost":0.5173249301496446,"static_nominal_income_requirement":0.5748054779440496,"actual_real_consumption":2.6068535780632778,"real_gap_per_cohort_member":5.856508643203524}},"direct_nominal_consumption_cost":0.8427858116490652,"static_nominal_income_requirement":0.9364286796100724,"nominal_output":102.55499999999999,"existing_benefit_cost":3.4154166666666628,"income_requirement_pct_output":0.9130990001560845,"income_requirement_pct_existing_benefits":27.417699537198686},{"year":8,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":0.6276860775915591,"direct_nominal_consumption_cost":0.5469835819012159,"static_nominal_income_requirement":0.6077595354457954,"actual_real_consumption":3.2627355749153204,"real_gap_per_cohort_member":6.276860775915591},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":0.85101495968014,"direct_nominal_consumption_cost":0.7415987505784077,"static_nominal_income_requirement":0.8239986117537863,"actual_real_consumption":2.34148948270349,"real_gap_per_cohort_member":8.5101495968014}},"direct_nominal_consumption_cost":1.2885823324796237,"static_nominal_income_requirement":1.4317581471995817,"nominal_output":102.47999999999999,"existing_benefit_cost":3.697142857142855,"income_requirement_pct_output":1.3971098235749237,"income_requirement_pct_existing_benefits":38.72607044202889},{"year":9,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":0.9265385615642865,"direct_nominal_consumption_cost":0.7971426590009981,"static_nominal_income_requirement":0.8857140655566645,"actual_real_consumption":2.963883090942593,"real_gap_per_cohort_member":9.265385615642865},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":1.152219654701335,"direct_nominal_consumption_cost":0.9913062201654588,"static_nominal_income_requirement":1.1014513557393986,"actual_real_consumption":2.040284787682295,"real_gap_per_cohort_member":11.52219654701335}},"direct_nominal_consumption_cost":1.7884488791664568,"static_nominal_income_requirement":1.987165421296063,"nominal_output":102.29499999999997,"existing_benefit_cost":3.9347844827586202,"income_requirement_pct_output":1.9425831382727048,"income_requirement_pct_existing_benefits":50.502522565172114},{"year":10,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":1.2645067328277095,"direct_nominal_consumption_cost":1.074830722903553,"static_nominal_income_requirement":1.1942563587817254,"actual_real_consumption":2.62591491967917,"real_gap_per_cohort_member":12.645067328277095},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":1.4897648340580711,"direct_nominal_consumption_cost":1.2663001089493604,"static_nominal_income_requirement":1.4070001210548448,"actual_real_consumption":1.702739608325559,"real_gap_per_cohort_member":14.89764834058071}},"direct_nominal_consumption_cost":2.3411308318529134,"static_nominal_income_requirement":2.6012564798365703,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.5502514508201664,"income_requirement_pct_existing_benefits":62.9844183979798},{"year":11,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":1.239877481984386,"direct_nominal_consumption_cost":1.053895859686728,"static_nominal_income_requirement":1.17099539965192,"actual_real_consumption":2.6505441705224935,"real_gap_per_cohort_member":12.39877481984386},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":1.4701937793223019,"direct_nominal_consumption_cost":1.2496647124239566,"static_nominal_income_requirement":1.3885163471377295,"actual_real_consumption":1.7223106630613283,"real_gap_per_cohort_member":14.701937793223019}},"direct_nominal_consumption_cost":2.3035605721106847,"static_nominal_income_requirement":2.5595117467896493,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.5093252419506364,"income_requirement_pct_existing_benefits":61.97365004333281},{"year":12,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":1.2285120724975553,"direct_nominal_consumption_cost":1.044235261622922,"static_nominal_income_requirement":1.1602614018032467,"actual_real_consumption":2.661909580009324,"real_gap_per_cohort_member":12.285120724975553},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":1.461922821290148,"direct_nominal_consumption_cost":1.242634398096626,"static_nominal_income_requirement":1.3807048867740288,"actual_real_consumption":1.7305816210934821,"real_gap_per_cohort_member":14.61922821290148}},"direct_nominal_consumption_cost":2.2868696597195477,"static_nominal_income_requirement":2.5409662885772755,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.491143420173799,"income_requirement_pct_existing_benefits":61.52460747160463},{"year":13,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":1.2172941188605022,"direct_nominal_consumption_cost":1.034700001031427,"static_nominal_income_requirement":1.1496666678126966,"actual_real_consumption":2.6731275336463773,"real_gap_per_cohort_member":12.172941188605021},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":1.4535677376972727,"direct_nominal_consumption_cost":1.2355325770426817,"static_nominal_income_requirement":1.3728139744918686,"actual_real_consumption":1.7389367046863575,"real_gap_per_cohort_member":14.535677376972727}},"direct_nominal_consumption_cost":2.2702325780741086,"static_nominal_income_requirement":2.522480642304565,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.4730202375534946,"income_requirement_pct_existing_benefits":61.07701313086103},{"year":14,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":1.206576576344819,"direct_nominal_consumption_cost":1.025590089893096,"static_nominal_income_requirement":1.1395445443256622,"actual_real_consumption":2.6838450761620605,"real_gap_per_cohort_member":12.06576576344819},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":1.4454448807866265,"direct_nominal_consumption_cost":1.2286281486686326,"static_nominal_income_requirement":1.3651423874095918,"actual_real_consumption":1.7470595615970037,"real_gap_per_cohort_member":14.454448807866264}},"direct_nominal_consumption_cost":2.2542182385617284,"static_nominal_income_requirement":2.504686931735254,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000008,"income_requirement_pct_output":2.455575423269856,"income_requirement_pct_existing_benefits":60.64617268124089},{"year":15,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":1.1963098604981144,"direct_nominal_consumption_cost":1.0168633814233972,"static_nominal_income_requirement":1.1298482015815523,"actual_real_consumption":2.694111792008765,"real_gap_per_cohort_member":11.963098604981143},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":1.4375289394287518,"direct_nominal_consumption_cost":1.221899598514439,"static_nominal_income_requirement":1.3576662205715988,"actual_real_consumption":1.7549755029548784,"real_gap_per_cohort_member":14.375289394287517}},"direct_nominal_consumption_cost":2.238762979937836,"static_nominal_income_requirement":2.487514422153151,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.4387396295619124,"income_requirement_pct_existing_benefits":60.23037341775174},{"year":16,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":1.1864601496397955,"direct_nominal_consumption_cost":1.0084911271938262,"static_nominal_income_requirement":1.120545696882029,"actual_real_consumption":2.703961502867084,"real_gap_per_cohort_member":11.864601496397954},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":1.429805989722782,"direct_nominal_consumption_cost":1.2153350912643646,"static_nominal_income_requirement":1.3503723236270717,"actual_real_consumption":1.7626984526608482,"real_gap_per_cohort_member":14.29805989722782}},"direct_nominal_consumption_cost":2.223826218458191,"static_nominal_income_requirement":2.470918020509101,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000008,"income_requirement_pct_output":2.422468647557942,"income_requirement_pct_existing_benefits":59.82852349900959},{"year":17,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":1.1769967026009285,"direct_nominal_consumption_cost":1.0004471972107891,"static_nominal_income_requirement":1.1116079969008767,"actual_real_consumption":2.713424949905951,"real_gap_per_cohort_member":11.769967026009285},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":1.4222631117302347,"direct_nominal_consumption_cost":1.2089236449706995,"static_nominal_income_requirement":1.3432484944118883,"actual_real_consumption":1.7702413306533955,"real_gap_per_cohort_member":14.222631117302345}},"direct_nominal_consumption_cost":2.209370842181489,"static_nominal_income_requirement":2.454856491312765,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.406722050306632,"income_requirement_pct_existing_benefits":59.43962448699179},{"year":18,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":1.1678917797254615,"direct_nominal_consumption_cost":0.9927080127666423,"static_nominal_income_requirement":1.103008903074047,"actual_real_consumption":2.722529872781418,"real_gap_per_cohort_member":11.678917797254615},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":1.4148885333969214,"direct_nominal_consumption_cost":1.202655253387383,"static_nominal_income_requirement":1.33628361487487,"actual_real_consumption":1.7776159089867087,"real_gap_per_cohort_member":14.148885333969213}},"direct_nominal_consumption_cost":2.1953632661540254,"static_nominal_income_requirement":2.439292517948917,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000008,"income_requirement_pct_output":2.391463252891095,"income_requirement_pct_existing_benefits":59.0627728316928},{"year":19,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":1.1591202729238854,"direct_nominal_consumption_cost":0.9852522319853025,"static_nominal_income_requirement":1.0947247022058917,"actual_real_consumption":2.731301379582994,"real_gap_per_cohort_member":11.591202729238853},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":1.407671497299831,"direct_nominal_consumption_cost":1.1965207727048564,"static_nominal_income_requirement":1.3294675252276182,"actual_real_consumption":1.7848329450837992,"real_gap_per_cohort_member":14.076714972998309}},"direct_nominal_consumption_cost":2.181773004690159,"static_nominal_income_requirement":2.42419222743351,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.3766590465034407,"income_requirement_pct_existing_benefits":58.697148364007404},{"year":20,"groups":{"displaced_free":{"target_real_consumption":3.8904216525068795,"real_consumption_gap":1.1506593966925993,"direct_nominal_consumption_cost":0.9780604871887094,"static_nominal_income_requirement":1.0867338746541215,"actual_real_consumption":2.7397622558142802,"real_gap_per_cohort_member":11.506593966925992},"displaced_debt":{"target_real_consumption":3.19250444238363,"real_consumption_gap":1.400602151898882,"direct_nominal_consumption_cost":1.1905118291140497,"static_nominal_income_requirement":1.322790921237833,"actual_real_consumption":1.7919022904847481,"real_gap_per_cohort_member":14.00602151898882}},"direct_nominal_consumption_cost":2.1685723163027593,"static_nominal_income_requirement":2.4095247958919543,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.3622792116587785,"income_requirement_pct_existing_benefits":58.3420047431465}],"summary":{"years_with_gap":17,"first_gap_year":4,"sum_real_consumption_gap":34.20562590371713,"sum_direct_nominal_consumption_cost":29.192766272860155,"sum_static_nominal_income_requirement":32.43640696984461,"peak_income_requirement_pct_output":2.5502514508201664,"peak_share_year":10,"peak_share_year_income_requirement":2.6012564798365703,"peak_share_year_pct_existing_benefits":62.9844183979798}},{"floor":1.0,"annual":[{"year":1,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":4.095180686849347,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.3605309919827686,"real_gap_per_cohort_member":0.0}},"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"nominal_output":100.69499999999998,"existing_benefit_cost":0.6666071428571394,"income_requirement_pct_output":0.0,"income_requirement_pct_existing_benefits":0.0},{"year":2,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":4.216110729964837,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":3.409478052523167,"real_gap_per_cohort_member":0.0}},"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"nominal_output":101.28,"existing_benefit_cost":1.2663636363636366,"income_requirement_pct_output":0.0,"income_requirement_pct_existing_benefits":0.0},{"year":3,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":0.0,"direct_nominal_consumption_cost":0.0,"static_nominal_income_requirement":0.0,"actual_real_consumption":4.1561551332115005,"real_gap_per_cohort_member":0.0},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":0.04315585741067052,"direct_nominal_consumption_cost":0.04062279621482682,"static_nominal_income_requirement":0.045136440238696465,"actual_real_consumption":3.317375134572098,"real_gap_per_cohort_member":0.4315585741067052}},"direct_nominal_consumption_cost":0.04062279621482682,"static_nominal_income_requirement":0.045136440238696465,"nominal_output":101.75500000000001,"existing_benefit_cost":1.804402173913048,"income_requirement_pct_output":0.04435795807448918,"income_requirement_pct_existing_benefits":2.5014623065329746},{"year":4,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":0.03670501310369012,"direct_nominal_consumption_cost":0.03395213712091336,"static_nominal_income_requirement":0.037724596801014844,"actual_real_consumption":4.058475673745657,"real_gap_per_cohort_member":0.3670501310369012},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":0.16859706920930995,"direct_nominal_consumption_cost":0.15595228901861172,"static_nominal_income_requirement":0.1732803211317908,"actual_real_consumption":3.1919339227734587,"real_gap_per_cohort_member":1.6859706920930995}},"direct_nominal_consumption_cost":0.18990442613952507,"static_nominal_income_requirement":0.21100491793280562,"nominal_output":102.11999999999999,"existing_benefit_cost":2.2849999999999975,"income_requirement_pct_output":0.20662447897846223,"income_requirement_pct_existing_benefits":9.234350894214698},{"year":5,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":0.17508869653416692,"direct_nominal_consumption_cost":0.1593307138460919,"static_nominal_income_requirement":0.17703412649565767,"actual_real_consumption":3.9200919903151803,"real_gap_per_cohort_member":1.7508869653416692},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":0.3287611048663406,"direct_nominal_consumption_cost":0.29917260542836993,"static_nominal_income_requirement":0.33241400603152216,"actual_real_consumption":3.031769887116428,"real_gap_per_cohort_member":3.287611048663406}},"direct_nominal_consumption_cost":0.45850331927446186,"static_nominal_income_requirement":0.5094481325271798,"nominal_output":102.375,"existing_benefit_cost":2.7117499999999994,"income_requirement_pct_output":0.4976294334819827,"income_requirement_pct_existing_benefits":18.786692450527514},{"year":6,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":0.353985431178542,"direct_nominal_consumption_cost":0.317225405633078,"static_nominal_income_requirement":0.3524726729256422,"actual_real_consumption":3.7411952556708052,"real_gap_per_cohort_member":3.5398543117854198},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":0.5237051615748283,"direct_nominal_consumption_cost":0.46932039479590376,"static_nominal_income_requirement":0.5214671053287819,"actual_real_consumption":2.8368258304079403,"real_gap_per_cohort_member":5.237051615748283}},"direct_nominal_consumption_cost":0.7865458004289818,"static_nominal_income_requirement":0.8739397782544241,"nominal_output":102.52000000000001,"existing_benefit_cost":3.087692307692312,"income_requirement_pct_output":0.8524578406695514,"income_requirement_pct_existing_benefits":28.30397886723343},{"year":7,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":0.5732053152852079,"direct_nominal_consumption_cost":0.506331361835267,"static_nominal_income_requirement":0.5625904020391855,"actual_real_consumption":3.5219753715641393,"real_gap_per_cohort_member":5.732053152852079},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":0.7536774139194908,"direct_nominal_consumption_cost":0.6657483822955502,"static_nominal_income_requirement":0.7397204247728336,"actual_real_consumption":2.6068535780632778,"real_gap_per_cohort_member":7.536774139194908}},"direct_nominal_consumption_cost":1.172079744130817,"static_nominal_income_requirement":1.3023108268120192,"nominal_output":102.55499999999999,"existing_benefit_cost":3.4154166666666628,"income_requirement_pct_output":1.2698657567276284,"income_requirement_pct_existing_benefits":38.130364576660355},{"year":8,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":0.8324451119340268,"direct_nominal_consumption_cost":0.7254164546853662,"static_nominal_income_requirement":0.8060182829837402,"actual_real_consumption":3.2627355749153204,"real_gap_per_cohort_member":8.324451119340267},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.0190415092792784,"direct_nominal_consumption_cost":0.8880218866576569,"static_nominal_income_requirement":0.9866909851751743,"actual_real_consumption":2.34148948270349,"real_gap_per_cohort_member":10.190415092792783}},"direct_nominal_consumption_cost":1.613438341343023,"static_nominal_income_requirement":1.7927092681589145,"nominal_output":102.47999999999999,"existing_benefit_cost":3.697142857142855,"income_requirement_pct_output":1.7493259837616262,"income_requirement_pct_existing_benefits":48.489045120217966},{"year":9,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":1.1312975959067542,"direct_nominal_consumption_cost":0.9733060350990866,"static_nominal_income_requirement":1.0814511501100963,"actual_real_consumption":2.963883090942593,"real_gap_per_cohort_member":11.312975959067542},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.3202462043004735,"direct_nominal_consumption_cost":1.1358669930102347,"static_nominal_income_requirement":1.2620744366780385,"actual_real_consumption":2.040284787682295,"real_gap_per_cohort_member":13.202462043004735}},"direct_nominal_consumption_cost":2.1091730281093213,"static_nominal_income_requirement":2.343525586788135,"nominal_output":102.29499999999997,"existing_benefit_cost":3.9347844827586202,"income_requirement_pct_output":2.290948322780327,"income_requirement_pct_existing_benefits":59.55918544095516},{"year":10,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":1.4692657671701772,"direct_nominal_consumption_cost":1.2488759020946505,"static_nominal_income_requirement":1.3876398912162784,"actual_real_consumption":2.62591491967917,"real_gap_per_cohort_member":14.692657671701772},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.6577913836572096,"direct_nominal_consumption_cost":1.4091226761086282,"static_nominal_income_requirement":1.5656918623429201,"actual_real_consumption":1.702739608325559,"real_gap_per_cohort_member":16.577913836572094}},"direct_nominal_consumption_cost":2.6579985782032787,"static_nominal_income_requirement":2.9533317535591985,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.8954232878031356,"income_requirement_pct_existing_benefits":71.50924342758339},{"year":11,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":1.4446365163268537,"direct_nominal_consumption_cost":1.2279410388778256,"static_nominal_income_requirement":1.3643789320864728,"actual_real_consumption":2.6505441705224935,"real_gap_per_cohort_member":14.446365163268537},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.6382203289214403,"direct_nominal_consumption_cost":1.3924872795832242,"static_nominal_income_requirement":1.5472080884258046,"actual_real_consumption":1.7223106630613283,"real_gap_per_cohort_member":16.382203289214402}},"direct_nominal_consumption_cost":2.62042831846105,"static_nominal_income_requirement":2.911587020512277,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.8544970789336044,"income_requirement_pct_existing_benefits":70.49847507293637},{"year":12,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":1.433271106840023,"direct_nominal_consumption_cost":1.2182804408140195,"static_nominal_income_requirement":1.3536449342377994,"actual_real_consumption":2.661909580009324,"real_gap_per_cohort_member":14.33271106840023},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.6299493708892865,"direct_nominal_consumption_cost":1.3854569652558935,"static_nominal_income_requirement":1.5393966280621039,"actual_real_consumption":1.7305816210934821,"real_gap_per_cohort_member":16.299493708892864}},"direct_nominal_consumption_cost":2.603737406069913,"static_nominal_income_requirement":2.8930415622999033,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.8363152571567674,"income_requirement_pct_existing_benefits":70.04943250120819},{"year":13,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":1.4220531532029699,"direct_nominal_consumption_cost":1.2087451802225244,"static_nominal_income_requirement":1.3430502002472493,"actual_real_consumption":2.6731275336463773,"real_gap_per_cohort_member":14.220531532029698},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.621594287296411,"direct_nominal_consumption_cost":1.3783551442019495,"static_nominal_income_requirement":1.5315057157799439,"actual_real_consumption":1.7389367046863575,"real_gap_per_cohort_member":16.21594287296411}},"direct_nominal_consumption_cost":2.587100324424474,"static_nominal_income_requirement":2.874555916027193,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.8181920745364635,"income_requirement_pct_existing_benefits":69.60183816046461},{"year":14,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":1.4113356106872867,"direct_nominal_consumption_cost":1.1996352690841936,"static_nominal_income_requirement":1.3329280767602152,"actual_real_consumption":2.6838450761620605,"real_gap_per_cohort_member":14.113356106872867},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.613471430385765,"direct_nominal_consumption_cost":1.3714507158279001,"static_nominal_income_requirement":1.5238341286976667,"actual_real_consumption":1.7470595615970037,"real_gap_per_cohort_member":16.13471430385765}},"direct_nominal_consumption_cost":2.5710859849120937,"static_nominal_income_requirement":2.8567622054578816,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000008,"income_requirement_pct_output":2.800747260252825,"income_requirement_pct_existing_benefits":69.17099771084446},{"year":15,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":1.401068894840582,"direct_nominal_consumption_cost":1.1909085606144947,"static_nominal_income_requirement":1.3232317340161053,"actual_real_consumption":2.694111792008765,"real_gap_per_cohort_member":14.01068894840582},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.6055554890278902,"direct_nominal_consumption_cost":1.3647221656737067,"static_nominal_income_requirement":1.516357961859674,"actual_real_consumption":1.7549755029548784,"real_gap_per_cohort_member":16.055554890278902}},"direct_nominal_consumption_cost":2.5556307262882014,"static_nominal_income_requirement":2.8395896958757794,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.783911466544881,"income_requirement_pct_existing_benefits":68.75519844735531},{"year":16,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":1.3912191839822632,"direct_nominal_consumption_cost":1.1825363063849237,"static_nominal_income_requirement":1.3139292293165818,"actual_real_consumption":2.703961502867084,"real_gap_per_cohort_member":13.912191839822631},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.5978325393219204,"direct_nominal_consumption_cost":1.3581576584236323,"static_nominal_income_requirement":1.509064064915147,"actual_real_consumption":1.7626984526608482,"real_gap_per_cohort_member":15.978325393219203}},"direct_nominal_consumption_cost":2.540693964808556,"static_nominal_income_requirement":2.822993294231729,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000008,"income_requirement_pct_output":2.7676404845409106,"income_requirement_pct_existing_benefits":68.35334852861317},{"year":17,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":1.3817557369433962,"direct_nominal_consumption_cost":1.1744923764018866,"static_nominal_income_requirement":1.3049915293354295,"actual_real_consumption":2.713424949905951,"real_gap_per_cohort_member":13.817557369433962},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.590289661329373,"direct_nominal_consumption_cost":1.351746212129967,"static_nominal_income_requirement":1.5019402356999634,"actual_real_consumption":1.7702413306533955,"real_gap_per_cohort_member":15.90289661329373}},"direct_nominal_consumption_cost":2.5262385885318537,"static_nominal_income_requirement":2.806931765035393,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.7518938872896004,"income_requirement_pct_existing_benefits":67.96444951659535},{"year":18,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":1.3726508140679292,"direct_nominal_consumption_cost":1.1667531919577399,"static_nominal_income_requirement":1.2963924355085998,"actual_real_consumption":2.722529872781418,"real_gap_per_cohort_member":13.726508140679291},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.5829150829960599,"direct_nominal_consumption_cost":1.3454778205466509,"static_nominal_income_requirement":1.4949753561629453,"actual_real_consumption":1.7776159089867087,"real_gap_per_cohort_member":15.829150829960598}},"direct_nominal_consumption_cost":2.5122310125043907,"static_nominal_income_requirement":2.7913677916715454,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000008,"income_requirement_pct_output":2.736635089874064,"income_requirement_pct_existing_benefits":67.58759786129637},{"year":19,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":1.363879307266353,"direct_nominal_consumption_cost":1.1592974111764,"static_nominal_income_requirement":1.2881082346404444,"actual_real_consumption":2.731301379582994,"real_gap_per_cohort_member":13.63879307266353},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.5756980468989694,"direct_nominal_consumption_cost":1.339343339864124,"static_nominal_income_requirement":1.4881592665156933,"actual_real_consumption":1.7848329450837992,"real_gap_per_cohort_member":15.756980468989694}},"direct_nominal_consumption_cost":2.498640751040524,"static_nominal_income_requirement":2.7762675011561377,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.721830883486409,"income_requirement_pct_existing_benefits":67.22197339361097},{"year":20,"groups":{"displaced_free":{"target_real_consumption":4.095180686849347,"real_consumption_gap":1.355418431035067,"direct_nominal_consumption_cost":1.1521056663798068,"static_nominal_income_requirement":1.2801174070886743,"actual_real_consumption":2.7397622558142802,"real_gap_per_cohort_member":13.554184310350669},"displaced_debt":{"target_real_consumption":3.3605309919827686,"real_consumption_gap":1.5686287014980205,"direct_nominal_consumption_cost":1.3333343962733173,"static_nominal_income_requirement":1.481482662525908,"actual_real_consumption":1.7919022904847481,"real_gap_per_cohort_member":15.686287014980204}},"direct_nominal_consumption_cost":2.485440062653124,"static_nominal_income_requirement":2.761600069614582,"nominal_output":102.00000000000001,"existing_benefit_cost":4.130000000000007,"income_requirement_pct_output":2.707451048641747,"income_requirement_pct_existing_benefits":66.86682977275007}],"summary":{"years_with_gap":18,"first_gap_year":3,"sum_real_consumption_gap":40.38841232908803,"sum_direct_nominal_consumption_cost":34.52949317353841,"sum_static_nominal_income_requirement":38.36610352615379,"peak_income_requirement_pct_output":2.8954232878031356,"peak_share_year":10,"peak_share_year_income_requirement":2.9533317535591985,"peak_share_year_pct_existing_benefits":71.50924342758339}}]}