{"version":71,"illustrative":true,"calibrated":false,"causal_approved":false,"units":"Normalized annual output100, workforce1, initial full employment; not currency/country estimates","default_inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"grid_axes":{"productivity_gain":[0,0.25,0.5,0.75,1.0],"pass_through":[0,0.5,1.0],"profit_tax_rate":[0.15,0.25,0.35],"capture_share":[0.5,0.75,1.0],"debt_service":[0.0,8.0]},"baseline":{"output":100.0,"wages":60.0,"profits":40.0,"wage_tax_rate":0.2,"profit_tax_rate":0.25,"cash_revenue":22.0,"net_debt":60.0,"interest_rate":0.03,"existing_real_spending":20.2},"presets":[{"id":"reference","label":"פריון עולה, הגנה מלאה אינה מובטחת","paths":{"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"closure":"protect","reference_disposable":48.0,"rows":[{"year":0,"automation_progress":0.0,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":1,"automation_progress":0.1,"unemployment_pct":2.0000000000000004,"real_output_index":102.89999999999999,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"potential_profit_after_cash_tax":31.421249999999986,"accessible_profit_base":41.89499999999998,"profit_tax_rate_pct":25.0,"wage_tax":11.76,"profit_cash_tax":10.473749999999995,"total_cash_revenue":22.233749999999993,"existing_spending":19.767142857142854,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":46.97142857142857,"paid_benefit_per_unemployed":46.97142857142857,"benefit_spending":0.9394285714285715,"primary_balance":1.5271785714285677,"overall_balance":-0.2728214285714321,"beginning_net_debt":60.0,"ending_net_debt":60.27282142857143,"net_debt_to_output_pct":59.85681655352445,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0218978102189782,"required_benefit_funded":false,"conditional_required_profit_rate_pct":25.651202837024538},{"year":2,"automation_progress":0.2,"unemployment_pct":4.000000000000001,"real_output_index":105.60000000000001,"price_index":95.9090909090909,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"potential_profit_after_cash_tax":32.760000000000005,"accessible_profit_base":43.68000000000001,"profit_tax_rate_pct":25.0,"wage_tax":11.52,"profit_cash_tax":10.920000000000002,"total_cash_revenue":22.44,"existing_spending":19.373636363636365,"interest_payment":1.8081846428571429,"required_benefit_per_unemployed":46.03636363636364,"paid_benefit_per_unemployed":46.03636363636364,"benefit_spending":1.841454545454546,"primary_balance":1.2249090909090905,"overall_balance":-0.5832755519480524,"beginning_net_debt":60.27282142857143,"ending_net_debt":60.85609698051949,"net_debt_to_output_pct":60.086983590560315,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0426540284360188,"required_benefit_funded":false,"conditional_required_profit_rate_pct":26.33533780207887},{"year":3,"automation_progress":0.3,"unemployment_pct":6.0,"real_output_index":108.1,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"potential_profit_after_cash_tax":34.01625000000001,"accessible_profit_base":45.35500000000001,"profit_tax_rate_pct":25.0,"wage_tax":11.280000000000001,"profit_cash_tax":11.338750000000003,"total_cash_revenue":22.618750000000006,"existing_spending":19.014347826086954,"interest_payment":1.8256829094155846,"required_benefit_per_unemployed":45.18260869565218,"paid_benefit_per_unemployed":45.18260869565218,"benefit_spending":2.7109565217391305,"primary_balance":0.8934456521739209,"overall_balance":-0.9322372572416637,"beginning_net_debt":60.85609698051949,"ending_net_debt":61.788334237761156,"net_debt_to_output_pct":60.7226517004188,"unemployed_real_disposable":48.00000000000001,"unemployed_power_ratio":1.0000000000000002,"employed_power_ratio":1.0623556581986142,"required_benefit_funded":false,"conditional_required_profit_rate_pct":27.055423343052947},{"year":4,"automation_progress":0.4,"unemployment_pct":8.000000000000002,"real_output_index":110.39999999999999,"price_index":92.5,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"potential_profit_after_cash_tax":35.19,"accessible_profit_base":46.919999999999995,"profit_tax_rate_pct":25.0,"wage_tax":11.04,"profit_cash_tax":11.729999999999999,"total_cash_revenue":22.769999999999996,"existing_spending":18.685,"interest_payment":1.8536500271328347,"required_benefit_per_unemployed":44.400000000000006,"paid_benefit_per_unemployed":44.400000000000006,"benefit_spending":3.552000000000001,"primary_balance":0.5329999999999964,"overall_balance":-1.3206500271328383,"beginning_net_debt":61.788334237761156,"ending_net_debt":63.10898426489399,"net_debt_to_output_pct":61.798848673025844,"unemployed_real_disposable":48.00000000000001,"unemployed_power_ratio":1.0000000000000002,"employed_power_ratio":1.081081081081081,"required_benefit_funded":false,"conditional_required_profit_rate_pct":27.814684627307827},{"year":5,"automation_progress":0.5,"unemployment_pct":10.0,"real_output_index":112.5,"price_index":91.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"potential_profit_after_cash_tax":36.28125,"accessible_profit_base":48.375,"profit_tax_rate_pct":25.0,"wage_tax":10.8,"profit_cash_tax":12.09375,"total_cash_revenue":22.89375,"existing_spending":18.382,"interest_payment":1.8932695279468197,"required_benefit_per_unemployed":43.68,"paid_benefit_per_unemployed":43.68,"benefit_spending":4.368,"primary_balance":0.14374999999999893,"overall_balance":-1.7495195279468208,"beginning_net_debt":63.10898426489399,"ending_net_debt":64.8585037928408,"net_debt_to_output_pct":63.35384985869676,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0989010989010988,"required_benefit_funded":false,"conditional_required_profit_rate_pct":28.616577835548984},{"year":6,"automation_progress":0.6,"unemployment_pct":12.0,"real_output_index":114.4,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"potential_profit_after_cash_tax":37.290000000000006,"accessible_profit_base":49.72000000000001,"profit_tax_rate_pct":25.0,"wage_tax":10.56,"profit_cash_tax":12.430000000000003,"total_cash_revenue":22.990000000000002,"existing_spending":18.10230769230769,"interest_payment":1.945755113785224,"required_benefit_per_unemployed":43.01538461538461,"paid_benefit_per_unemployed":43.01538461538461,"benefit_spending":5.161846153846153,"primary_balance":-0.2741538461538413,"overall_balance":-2.2199089599390653,"beginning_net_debt":64.8585037928408,"ending_net_debt":67.07841275277987,"net_debt_to_output_pct":65.42958715643763,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1158798283261804,"required_benefit_funded":false,"conditional_required_profit_rate_pct":29.4648209170134},{"year":7,"automation_progress":0.7,"unemployment_pct":13.999999999999998,"real_output_index":116.10000000000001,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"potential_profit_after_cash_tax":38.216249999999995,"accessible_profit_base":50.95499999999999,"profit_tax_rate_pct":25.0,"wage_tax":10.32,"profit_cash_tax":12.738749999999998,"total_cash_revenue":23.058749999999996,"existing_spending":17.843333333333334,"interest_payment":2.012352382583396,"required_benefit_per_unemployed":42.4,"paid_benefit_per_unemployed":42.4,"benefit_spending":5.935999999999999,"primary_balance":-0.7205833333333365,"overall_balance":-2.7329357159167325,"beginning_net_debt":67.07841275277987,"ending_net_debt":69.81134846869661,"net_debt_to_output_pct":68.07210615640058,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1320754716981132,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.363429920354683},{"year":8,"automation_progress":0.8,"unemployment_pct":16.000000000000004,"real_output_index":117.6,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"potential_profit_after_cash_tax":39.059999999999995,"accessible_profit_base":52.07999999999999,"profit_tax_rate_pct":25.0,"wage_tax":10.08,"profit_cash_tax":13.019999999999998,"total_cash_revenue":23.099999999999998,"existing_spending":17.602857142857143,"interest_payment":2.094340454060898,"required_benefit_per_unemployed":41.82857142857143,"paid_benefit_per_unemployed":41.82857142857143,"benefit_spending":6.69257142857143,"primary_balance":-1.1954285714285753,"overall_balance":-3.2897690254894734,"beginning_net_debt":69.81134846869661,"ending_net_debt":73.10111749418608,"net_debt_to_output_pct":71.33208186395989,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1475409836065573,"required_benefit_funded":false,"conditional_required_profit_rate_pct":31.316760801631098},{"year":9,"automation_progress":0.9,"unemployment_pct":18.000000000000004,"real_output_index":118.89999999999998,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"potential_profit_after_cash_tax":39.821249999999985,"accessible_profit_base":53.09499999999998,"profit_tax_rate_pct":25.0,"wage_tax":9.84,"profit_cash_tax":13.273749999999994,"total_cash_revenue":23.113749999999996,"existing_spending":17.37896551724138,"interest_payment":2.1930335248255823,"required_benefit_per_unemployed":41.29655172413793,"paid_benefit_per_unemployed":41.29655172413793,"benefit_spending":7.433379310344828,"primary_balance":-1.698594827586211,"overall_balance":-3.8916283524117934,"beginning_net_debt":73.10111749418608,"ending_net_debt":76.99274584659788,"net_debt_to_output_pct":75.26540480629346,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.1623246492985972,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.32955711914832},{"year":10,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":2.3097823753979365,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-2.2299999999999933,"overall_balance":-4.53978237539793,"beginning_net_debt":76.99274584659788,"ending_net_debt":81.53252822199582,"net_debt_to_output_pct":79.9338511980351,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":33.40700439888506},{"year":11,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":2.4459758466598744,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-2.2299999999999933,"overall_balance":-4.675975846659868,"beginning_net_debt":81.53252822199582,"ending_net_debt":86.20850406865569,"net_debt_to_output_pct":84.51814124378008,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":33.65921453085161},{"year":12,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":2.5862551220596703,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-2.2299999999999933,"overall_balance":-4.816255122059664,"beginning_net_debt":86.20850406865569,"ending_net_debt":91.02475919071534,"net_debt_to_output_pct":89.23995999089738,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":33.91899096677715},{"year":13,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":2.73074277572146,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-2.2299999999999933,"overall_balance":-4.960742775721453,"beginning_net_debt":91.02475919071534,"ending_net_debt":95.9855019664368,"net_debt_to_output_pct":94.10343330042822,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":34.186560695780464},{"year":14,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":2.879565058993104,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-2.2299999999999933,"overall_balance":-5.109565058993097,"beginning_net_debt":95.9855019664368,"ending_net_debt":101.0950670254299,"net_debt_to_output_pct":99.11281080924498,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":34.46215751665388},{"year":15,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":3.032852010762897,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-2.2299999999999933,"overall_balance":-5.26285201076289,"beginning_net_debt":101.0950670254299,"ending_net_debt":106.35791903619278,"net_debt_to_output_pct":104.27246964332625,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":34.7460222421535},{"year":16,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":3.1907375710857835,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-2.2299999999999933,"overall_balance":-5.420737571085777,"beginning_net_debt":106.35791903619278,"ending_net_debt":111.77865660727856,"net_debt_to_output_pct":109.58691824242996,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":35.0384029094181},{"year":17,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":3.3533596982183567,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-2.2299999999999933,"overall_balance":-5.58335969821835,"beginning_net_debt":111.77865660727856,"ending_net_debt":117.36201630549691,"net_debt_to_output_pct":115.06080029950675,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":35.33955499670064},{"year":18,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":3.520860489164907,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-2.2299999999999933,"overall_balance":-5.7508604891649,"beginning_net_debt":117.36201630549691,"ending_net_debt":123.11287679466182,"net_debt_to_output_pct":120.69889881829589,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":35.64974164660166},{"year":19,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":3.6933863038398544,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-2.2299999999999933,"overall_balance":-5.923386303839848,"beginning_net_debt":123.11287679466182,"ending_net_debt":129.03626309850165,"net_debt_to_output_pct":126.50614029264867,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":35.969233895999714},{"year":20,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":3.871087892955049,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-2.2299999999999933,"overall_balance":-6.101087892955043,"beginning_net_debt":129.03626309850165,"ending_net_debt":135.13735099145669,"net_debt_to_output_pct":132.48759901123202,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":36.29831091287971}]},"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"closure":"budget","reference_disposable":48.0,"rows":[{"year":0,"automation_progress":0.0,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":1,"automation_progress":0.1,"unemployment_pct":2.0000000000000004,"real_output_index":102.89999999999999,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"potential_profit_after_cash_tax":31.421249999999986,"accessible_profit_base":41.89499999999998,"profit_tax_rate_pct":25.0,"wage_tax":11.76,"profit_cash_tax":10.473749999999995,"total_cash_revenue":22.233749999999993,"existing_spending":19.767142857142854,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":46.97142857142857,"paid_benefit_per_unemployed":33.33035714285696,"benefit_spending":0.6666071428571394,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":59.5858781468792,"unemployed_real_disposable":34.06021897810201,"unemployed_power_ratio":0.7095878953771252,"employed_power_ratio":1.0218978102189782,"required_benefit_funded":false,"conditional_required_profit_rate_pct":25.651202837024538},{"year":2,"automation_progress":0.2,"unemployment_pct":4.000000000000001,"real_output_index":105.60000000000001,"price_index":95.9090909090909,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"potential_profit_after_cash_tax":32.760000000000005,"accessible_profit_base":43.68000000000001,"profit_tax_rate_pct":25.0,"wage_tax":11.52,"profit_cash_tax":10.920000000000002,"total_cash_revenue":22.44,"existing_spending":19.373636363636365,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":46.03636363636364,"paid_benefit_per_unemployed":31.65909090909091,"benefit_spending":1.2663636363636366,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":59.241706161137444,"unemployed_real_disposable":33.009478672985786,"unemployed_power_ratio":0.6876974723538706,"employed_power_ratio":1.0426540284360188,"required_benefit_funded":false,"conditional_required_profit_rate_pct":26.31660006660007},{"year":3,"automation_progress":0.3,"unemployment_pct":6.0,"real_output_index":108.1,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"potential_profit_after_cash_tax":34.01625000000001,"accessible_profit_base":45.35500000000001,"profit_tax_rate_pct":25.0,"wage_tax":11.280000000000001,"profit_cash_tax":11.338750000000003,"total_cash_revenue":22.618750000000006,"existing_spending":19.014347826086954,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":45.18260869565218,"paid_benefit_per_unemployed":30.073369565217526,"benefit_spending":1.8044021739130516,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.96516141712937,"unemployed_real_disposable":31.94861431870684,"unemployed_power_ratio":0.6655961316397259,"employed_power_ratio":1.0623556581986142,"required_benefit_funded":false,"conditional_required_profit_rate_pct":26.998796930495168},{"year":4,"automation_progress":0.4,"unemployment_pct":8.000000000000002,"real_output_index":110.39999999999999,"price_index":92.5,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"potential_profit_after_cash_tax":35.19,"accessible_profit_base":46.919999999999995,"profit_tax_rate_pct":25.0,"wage_tax":11.04,"profit_cash_tax":11.729999999999999,"total_cash_revenue":22.769999999999996,"existing_spending":18.685,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":44.400000000000006,"paid_benefit_per_unemployed":28.562499999999964,"benefit_spending":2.2849999999999975,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.754406580493544,"unemployed_real_disposable":30.87837837837834,"unemployed_power_ratio":0.6432995495495487,"employed_power_ratio":1.081081081081081,"required_benefit_funded":false,"conditional_required_profit_rate_pct":27.700341005967605},{"year":5,"automation_progress":0.5,"unemployment_pct":10.0,"real_output_index":112.5,"price_index":91.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"potential_profit_after_cash_tax":36.28125,"accessible_profit_base":48.375,"profit_tax_rate_pct":25.0,"wage_tax":10.8,"profit_cash_tax":12.09375,"total_cash_revenue":22.89375,"existing_spending":18.382,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":43.68,"paid_benefit_per_unemployed":27.117499999999993,"benefit_spending":2.7117499999999994,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.608058608058606,"unemployed_real_disposable":29.79945054945054,"unemployed_power_ratio":0.6208218864468863,"employed_power_ratio":1.0989010989010988,"required_benefit_funded":false,"conditional_required_profit_rate_pct":28.42377260981912},{"year":6,"automation_progress":0.6,"unemployment_pct":12.0,"real_output_index":114.4,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"potential_profit_after_cash_tax":37.290000000000006,"accessible_profit_base":49.72000000000001,"profit_tax_rate_pct":25.0,"wage_tax":10.56,"profit_cash_tax":12.430000000000003,"total_cash_revenue":22.990000000000002,"existing_spending":18.10230769230769,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":43.01538461538461,"paid_benefit_per_unemployed":25.73076923076927,"benefit_spending":3.087692307692312,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.525165821303155,"unemployed_real_disposable":28.712446351931376,"unemployed_power_ratio":0.598175965665237,"employed_power_ratio":1.1158798283261804,"required_benefit_funded":false,"conditional_required_profit_rate_pct":29.171669038925664},{"year":7,"automation_progress":0.7,"unemployment_pct":13.999999999999998,"real_output_index":116.10000000000001,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"potential_profit_after_cash_tax":38.216249999999995,"accessible_profit_base":50.95499999999999,"profit_tax_rate_pct":25.0,"wage_tax":10.32,"profit_cash_tax":12.738749999999998,"total_cash_revenue":23.058749999999996,"existing_spending":17.843333333333334,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.4,"paid_benefit_per_unemployed":24.395833333333307,"benefit_spending":3.4154166666666628,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.50519233581981,"unemployed_real_disposable":27.61792452830186,"unemployed_power_ratio":0.5753734276729554,"employed_power_ratio":1.1320754716981132,"required_benefit_funded":false,"conditional_required_profit_rate_pct":29.946684983482164},{"year":8,"automation_progress":0.8,"unemployment_pct":16.000000000000004,"real_output_index":117.6,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"potential_profit_after_cash_tax":39.059999999999995,"accessible_profit_base":52.07999999999999,"profit_tax_rate_pct":25.0,"wage_tax":10.08,"profit_cash_tax":13.019999999999998,"total_cash_revenue":23.099999999999998,"existing_spending":17.602857142857143,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":41.82857142857143,"paid_benefit_per_unemployed":23.10714285714284,"benefit_spending":3.6971428571428553,"primary_balance":1.7999999999999994,"overall_balance":-4.440892098500626e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.5480093676815,"unemployed_real_disposable":26.51639344262293,"unemployed_power_ratio":0.5524248633879777,"employed_power_ratio":1.1475409836065573,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.751590958964236},{"year":9,"automation_progress":0.9,"unemployment_pct":18.000000000000004,"real_output_index":118.89999999999998,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"potential_profit_after_cash_tax":39.821249999999985,"accessible_profit_base":53.09499999999998,"profit_tax_rate_pct":25.0,"wage_tax":9.84,"profit_cash_tax":13.273749999999994,"total_cash_revenue":23.113749999999996,"existing_spending":17.37896551724138,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":41.29655172413793,"paid_benefit_per_unemployed":21.859913793103424,"benefit_spending":3.9347844827586167,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.65389315215799,"unemployed_real_disposable":25.408316633266505,"unemployed_power_ratio":0.5293399298597189,"employed_power_ratio":1.1623246492985972,"required_benefit_funded":false,"conditional_required_profit_rate_pct":31.589311286535864},{"year":10,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":24.294117647058865,"unemployed_power_ratio":0.506127450980393,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.46296296296295},{"year":11,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":24.294117647058865,"unemployed_power_ratio":0.506127450980393,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.46296296296295},{"year":12,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":24.294117647058865,"unemployed_power_ratio":0.506127450980393,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.46296296296295},{"year":13,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":24.294117647058865,"unemployed_power_ratio":0.506127450980393,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.46296296296295},{"year":14,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":24.294117647058865,"unemployed_power_ratio":0.506127450980393,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.46296296296295},{"year":15,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":24.294117647058865,"unemployed_power_ratio":0.506127450980393,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.46296296296295},{"year":16,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":24.294117647058865,"unemployed_power_ratio":0.506127450980393,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.46296296296295},{"year":17,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":24.294117647058865,"unemployed_power_ratio":0.506127450980393,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.46296296296295},{"year":18,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":24.294117647058865,"unemployed_power_ratio":0.506127450980393,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.46296296296295},{"year":19,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":24.294117647058865,"unemployed_power_ratio":0.506127450980393,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.46296296296295},{"year":20,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":24.294117647058865,"unemployed_power_ratio":0.506127450980393,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.46296296296295}]}},"summaries":{"protect":{"all_years_required_benefit_funded":false,"funded_years":0,"active_years":20,"final_real_output_index":120.00000000000001,"final_price_index":85.0,"final_profit_surplus":54.000000000000014,"final_cash_revenue":23.100000000000005,"final_benefit_required":40.8,"final_benefit_paid":40.8,"final_unemployed_power_ratio":1.0,"final_overall_balance":-6.101087892955043,"final_net_debt_to_output_pct":132.48759901123202,"worst_unemployed_power_ratio":0.9999999999999999},"budget":{"all_years_required_benefit_funded":false,"funded_years":0,"active_years":20,"final_real_output_index":120.00000000000001,"final_price_index":85.0,"final_profit_surplus":54.000000000000014,"final_cash_revenue":23.100000000000005,"final_benefit_required":40.8,"final_benefit_paid":20.650000000000034,"final_unemployed_power_ratio":0.506127450980393,"final_overall_balance":0.0,"final_net_debt_to_output_pct":58.823529411764696,"worst_unemployed_power_ratio":0.506127450980393}}},{"id":"strong_productivity","label":"פריון וגבייה גבוהים","paths":{"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":1.0,"wage_gain":0.0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"closure":"protect","reference_disposable":48.0,"rows":[{"year":0,"automation_progress":0.0,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":1,"automation_progress":0.1,"unemployment_pct":2.0000000000000004,"real_output_index":107.80000000000001,"price_index":94.54545454545455,"nominal_output":101.92,"wage_bill":58.8,"profit_surplus":43.120000000000005,"potential_profit_after_cash_tax":31.908800000000003,"accessible_profit_base":43.120000000000005,"profit_tax_rate_pct":26.0,"wage_tax":11.76,"profit_cash_tax":11.211200000000002,"total_cash_revenue":22.971200000000003,"existing_spending":19.098181818181818,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":45.38181818181818,"paid_benefit_per_unemployed":45.38181818181818,"benefit_spending":0.9076363636363638,"primary_balance":2.9653818181818217,"overall_balance":1.1653818181818218,"beginning_net_debt":60.0,"ending_net_debt":58.83461818181818,"net_debt_to_output_pct":57.726273726273725,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0576923076923077,"required_benefit_funded":true,"conditional_required_profit_rate_pct":23.297351998650697},{"year":2,"automation_progress":0.2,"unemployment_pct":4.000000000000001,"real_output_index":115.19999999999999,"price_index":90.0,"nominal_output":103.67999999999999,"wage_bill":57.599999999999994,"profit_surplus":46.08,"potential_profit_after_cash_tax":33.6384,"accessible_profit_base":46.08,"profit_tax_rate_pct":27.0,"wage_tax":11.52,"profit_cash_tax":12.441600000000001,"total_cash_revenue":23.9616,"existing_spending":18.18,"interest_payment":1.7650385454545454,"required_benefit_per_unemployed":43.2,"paid_benefit_per_unemployed":43.2,"benefit_spending":1.7280000000000004,"primary_balance":4.0536,"overall_balance":2.288561454545455,"beginning_net_debt":58.83461818181818,"ending_net_debt":56.54605672727273,"net_debt_to_output_pct":54.53902076318743,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.111111111111111,"required_benefit_funded":true,"conditional_required_profit_rate_pct":22.03350378787879},{"year":3,"automation_progress":0.3,"unemployment_pct":6.0,"real_output_index":122.2,"price_index":86.15384615384615,"nominal_output":105.27999999999999,"wage_bill":56.4,"profit_surplus":48.87999999999999,"potential_profit_after_cash_tax":35.19359999999999,"accessible_profit_base":48.87999999999999,"profit_tax_rate_pct":27.999999999999996,"wage_tax":11.280000000000001,"profit_cash_tax":13.686399999999995,"total_cash_revenue":24.966399999999997,"existing_spending":17.40307692307692,"interest_payment":1.6963817018181817,"required_benefit_per_unemployed":41.35384615384615,"paid_benefit_per_unemployed":41.35384615384615,"benefit_spending":2.481230769230769,"primary_balance":5.0820923076923075,"overall_balance":3.3857106058741255,"beginning_net_debt":56.54605672727273,"ending_net_debt":53.160346121398604,"net_debt_to_output_pct":50.49424973537102,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1607142857142858,"required_benefit_funded":true,"conditional_required_profit_rate_pct":21.07342347407094},{"year":4,"automation_progress":0.4,"unemployment_pct":8.000000000000002,"real_output_index":128.79999999999998,"price_index":82.85714285714286,"nominal_output":106.71999999999998,"wage_bill":55.199999999999996,"profit_surplus":51.51999999999999,"potential_profit_after_cash_tax":36.57919999999999,"accessible_profit_base":51.51999999999999,"profit_tax_rate_pct":28.999999999999996,"wage_tax":11.04,"profit_cash_tax":14.940799999999996,"total_cash_revenue":25.980799999999995,"existing_spending":16.737142857142857,"interest_payment":1.594810383641958,"required_benefit_per_unemployed":39.77142857142857,"paid_benefit_per_unemployed":39.77142857142857,"benefit_spending":3.1817142857142864,"primary_balance":6.061942857142852,"overall_balance":4.467132473500894,"beginning_net_debt":53.160346121398604,"ending_net_debt":48.69321364789771,"net_debt_to_output_pct":45.62707425777522,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.206896551724138,"required_benefit_funded":true,"conditional_required_profit_rate_pct":20.329323615099188},{"year":5,"automation_progress":0.5,"unemployment_pct":10.0,"real_output_index":135.0,"price_index":80.0,"nominal_output":108.0,"wage_bill":54.0,"profit_surplus":54.0,"potential_profit_after_cash_tax":37.8,"accessible_profit_base":54.0,"profit_tax_rate_pct":30.0,"wage_tax":10.8,"profit_cash_tax":16.2,"total_cash_revenue":27.0,"existing_spending":16.16,"interest_payment":1.4607964094369312,"required_benefit_per_unemployed":38.400000000000006,"paid_benefit_per_unemployed":38.400000000000006,"benefit_spending":3.8400000000000007,"primary_balance":6.999999999999999,"overall_balance":5.539203590563067,"beginning_net_debt":48.69321364789771,"ending_net_debt":43.15401005733464,"net_debt_to_output_pct":39.95741671975429,"unemployed_real_disposable":48.00000000000001,"unemployed_power_ratio":1.0000000000000002,"employed_power_ratio":1.25,"required_benefit_funded":true,"conditional_required_profit_rate_pct":19.742215573031352},{"year":6,"automation_progress":0.6,"unemployment_pct":12.0,"real_output_index":140.8,"price_index":77.5,"nominal_output":109.12,"wage_bill":52.8,"profit_surplus":56.32000000000001,"potential_profit_after_cash_tax":38.860800000000005,"accessible_profit_base":56.32000000000001,"profit_tax_rate_pct":31.0,"wage_tax":10.56,"profit_cash_tax":17.459200000000003,"total_cash_revenue":28.019200000000005,"existing_spending":15.655,"interest_payment":1.294620301720039,"required_benefit_per_unemployed":37.2,"paid_benefit_per_unemployed":37.2,"benefit_spending":4.464,"primary_balance":7.900200000000005,"overall_balance":6.605579698279966,"beginning_net_debt":43.15401005733464,"ending_net_debt":36.54843035905467,"net_debt_to_output_pct":33.49379615016007,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.2903225806451613,"required_benefit_funded":true,"conditional_required_profit_rate_pct":19.27134286526995},{"year":7,"automation_progress":0.7,"unemployment_pct":13.999999999999998,"real_output_index":146.2,"price_index":75.29411764705883,"nominal_output":110.08,"wage_bill":51.6,"profit_surplus":58.48,"potential_profit_after_cash_tax":39.766400000000004,"accessible_profit_base":58.48,"profit_tax_rate_pct":31.999999999999996,"wage_tax":10.32,"profit_cash_tax":18.713599999999996,"total_cash_revenue":29.033599999999996,"existing_spending":15.209411764705882,"interest_payment":1.09645291077164,"required_benefit_per_unemployed":36.141176470588235,"paid_benefit_per_unemployed":36.141176470588235,"benefit_spending":5.059764705882352,"primary_balance":8.764423529411761,"overall_balance":7.667970618640121,"beginning_net_debt":36.54843035905467,"ending_net_debt":28.88045974041455,"net_debt_to_output_pct":26.235882758370778,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.328125,"required_benefit_funded":true,"conditional_required_profit_rate_pct":18.887875139124272},{"year":8,"automation_progress":0.8,"unemployment_pct":16.000000000000004,"real_output_index":151.2,"price_index":73.33333333333334,"nominal_output":110.88000000000001,"wage_bill":50.4,"profit_surplus":60.48000000000001,"potential_profit_after_cash_tax":40.52160000000001,"accessible_profit_base":60.48000000000001,"profit_tax_rate_pct":32.99999999999999,"wage_tax":10.08,"profit_cash_tax":19.9584,"total_cash_revenue":30.038400000000003,"existing_spending":14.813333333333334,"interest_payment":0.8664137922124365,"required_benefit_per_unemployed":35.2,"paid_benefit_per_unemployed":35.2,"benefit_spending":5.6320000000000014,"primary_balance":9.593066666666667,"overall_balance":8.726652874454231,"beginning_net_debt":28.88045974041455,"ending_net_debt":20.15380686596032,"net_debt_to_output_pct":18.176232743470703,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.3636363636363635,"required_benefit_funded":true,"conditional_required_profit_rate_pct":18.57101045890505},{"year":9,"automation_progress":0.9,"unemployment_pct":18.000000000000004,"real_output_index":155.79999999999998,"price_index":71.57894736842105,"nominal_output":111.52,"wage_bill":49.199999999999996,"profit_surplus":62.32,"potential_profit_after_cash_tax":41.13120000000001,"accessible_profit_base":62.32,"profit_tax_rate_pct":34.0,"wage_tax":9.84,"profit_cash_tax":21.188799999999997,"total_cash_revenue":31.028799999999997,"existing_spending":14.458947368421052,"interest_payment":0.6046142059788095,"required_benefit_per_unemployed":34.357894736842105,"paid_benefit_per_unemployed":34.357894736842105,"benefit_spending":6.1844210526315795,"primary_balance":10.385431578947367,"overall_balance":9.780817372968558,"beginning_net_debt":20.15380686596032,"ending_net_debt":10.372989492991762,"net_debt_to_output_pct":9.3014611665995,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.397058823529412,"required_benefit_funded":true,"conditional_required_profit_rate_pct":18.30549202026868},{"year":10,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":0.31118968478975284,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":10.828810315210248,"beginning_net_debt":10.372989492991762,"ending_net_debt":-0.4558208222184863,"net_debt_to_output_pct":-0.40698287698079133,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":18.079983882483987},{"year":11,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-0.013674624666554589,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":11.153674624666555,"beginning_net_debt":-0.4558208222184863,"ending_net_debt":-11.609495446885042,"net_debt_to_output_pct":-10.365620934718788,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":17.572383398958507},{"year":12,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-0.34828486340655124,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":11.488284863406552,"beginning_net_debt":-11.609495446885042,"ending_net_debt":-23.097780310291594,"net_debt_to_output_pct":-20.62301813418892,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":17.049554900927262},{"year":13,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-0.6929334093087478,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":11.832933409308747,"beginning_net_debt":-23.097780310291594,"ending_net_debt":-34.93071371960034,"net_debt_to_output_pct":-31.18813724964316,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":16.51104154795508},{"year":14,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-1.0479214115880102,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":12.187921411588011,"beginning_net_debt":-34.93071371960034,"ending_net_debt":-47.118635131188356,"net_debt_to_output_pct":-42.070209938561035,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":15.956372794393731},{"year":15,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-1.4135590539356506,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":12.55355905393565,"beginning_net_debt":-47.118635131188356,"ending_net_debt":-59.672194185124006,"net_debt_to_output_pct":-53.278744808146435,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":15.385063978225544},{"year":16,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-1.79016582555372,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":12.93016582555372,"beginning_net_debt":-59.672194185124006,"ending_net_debt":-72.60236001067773,"net_debt_to_output_pct":-64.8235357238194,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":14.796615897572307},{"year":17,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-2.1780708003203317,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":13.318070800320331,"beginning_net_debt":-72.60236001067773,"ending_net_debt":-85.92043081099806,"net_debt_to_output_pct":-76.71467036696255,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":14.19051437449948},{"year":18,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-2.5776129243299417,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":13.717612924329941,"beginning_net_debt":-85.92043081099806,"ending_net_debt":-99.638043735328,"net_debt_to_output_pct":-88.9625390494,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":13.566229805734464},{"year":19,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-2.98914131205984,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":14.12914131205984,"beginning_net_debt":-99.638043735328,"ending_net_debt":-113.76718504738784,"net_debt_to_output_pct":-101.57784379231057,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":12.923216699906497},{"year":20,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-3.413015551421635,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":14.553015551421636,"beginning_net_debt":-113.76718504738784,"ending_net_debt":-128.32020059880946,"net_debt_to_output_pct":-114.57160767750845,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":12.260913200903689}]},"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":1.0,"wage_gain":0.0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"closure":"budget","reference_disposable":48.0,"rows":[{"year":0,"automation_progress":0.0,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":1,"automation_progress":0.1,"unemployment_pct":2.0000000000000004,"real_output_index":107.80000000000001,"price_index":94.54545454545455,"nominal_output":101.92,"wage_bill":58.8,"profit_surplus":43.120000000000005,"potential_profit_after_cash_tax":31.908800000000003,"accessible_profit_base":43.120000000000005,"profit_tax_rate_pct":26.0,"wage_tax":11.76,"profit_cash_tax":11.211200000000002,"total_cash_revenue":22.971200000000003,"existing_spending":19.098181818181818,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":45.38181818181818,"paid_benefit_per_unemployed":45.38181818181818,"benefit_spending":0.9076363636363638,"primary_balance":2.9653818181818217,"overall_balance":1.1653818181818218,"beginning_net_debt":60.0,"ending_net_debt":58.83461818181818,"net_debt_to_output_pct":57.726273726273725,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0576923076923077,"required_benefit_funded":true,"conditional_required_profit_rate_pct":23.297351998650697},{"year":2,"automation_progress":0.2,"unemployment_pct":4.000000000000001,"real_output_index":115.19999999999999,"price_index":90.0,"nominal_output":103.67999999999999,"wage_bill":57.599999999999994,"profit_surplus":46.08,"potential_profit_after_cash_tax":33.6384,"accessible_profit_base":46.08,"profit_tax_rate_pct":27.0,"wage_tax":11.52,"profit_cash_tax":12.441600000000001,"total_cash_revenue":23.9616,"existing_spending":18.18,"interest_payment":1.7650385454545454,"required_benefit_per_unemployed":43.2,"paid_benefit_per_unemployed":43.2,"benefit_spending":1.7280000000000004,"primary_balance":4.0536,"overall_balance":2.288561454545455,"beginning_net_debt":58.83461818181818,"ending_net_debt":56.54605672727273,"net_debt_to_output_pct":54.53902076318743,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.111111111111111,"required_benefit_funded":true,"conditional_required_profit_rate_pct":22.03350378787879},{"year":3,"automation_progress":0.3,"unemployment_pct":6.0,"real_output_index":122.2,"price_index":86.15384615384615,"nominal_output":105.27999999999999,"wage_bill":56.4,"profit_surplus":48.87999999999999,"potential_profit_after_cash_tax":35.19359999999999,"accessible_profit_base":48.87999999999999,"profit_tax_rate_pct":27.999999999999996,"wage_tax":11.280000000000001,"profit_cash_tax":13.686399999999995,"total_cash_revenue":24.966399999999997,"existing_spending":17.40307692307692,"interest_payment":1.6963817018181817,"required_benefit_per_unemployed":41.35384615384615,"paid_benefit_per_unemployed":41.35384615384615,"benefit_spending":2.481230769230769,"primary_balance":5.0820923076923075,"overall_balance":3.3857106058741255,"beginning_net_debt":56.54605672727273,"ending_net_debt":53.160346121398604,"net_debt_to_output_pct":50.49424973537102,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1607142857142858,"required_benefit_funded":true,"conditional_required_profit_rate_pct":21.07342347407094},{"year":4,"automation_progress":0.4,"unemployment_pct":8.000000000000002,"real_output_index":128.79999999999998,"price_index":82.85714285714286,"nominal_output":106.71999999999998,"wage_bill":55.199999999999996,"profit_surplus":51.51999999999999,"potential_profit_after_cash_tax":36.57919999999999,"accessible_profit_base":51.51999999999999,"profit_tax_rate_pct":28.999999999999996,"wage_tax":11.04,"profit_cash_tax":14.940799999999996,"total_cash_revenue":25.980799999999995,"existing_spending":16.737142857142857,"interest_payment":1.594810383641958,"required_benefit_per_unemployed":39.77142857142857,"paid_benefit_per_unemployed":39.77142857142857,"benefit_spending":3.1817142857142864,"primary_balance":6.061942857142852,"overall_balance":4.467132473500894,"beginning_net_debt":53.160346121398604,"ending_net_debt":48.69321364789771,"net_debt_to_output_pct":45.62707425777522,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.206896551724138,"required_benefit_funded":true,"conditional_required_profit_rate_pct":20.329323615099188},{"year":5,"automation_progress":0.5,"unemployment_pct":10.0,"real_output_index":135.0,"price_index":80.0,"nominal_output":108.0,"wage_bill":54.0,"profit_surplus":54.0,"potential_profit_after_cash_tax":37.8,"accessible_profit_base":54.0,"profit_tax_rate_pct":30.0,"wage_tax":10.8,"profit_cash_tax":16.2,"total_cash_revenue":27.0,"existing_spending":16.16,"interest_payment":1.4607964094369312,"required_benefit_per_unemployed":38.400000000000006,"paid_benefit_per_unemployed":38.400000000000006,"benefit_spending":3.8400000000000007,"primary_balance":6.999999999999999,"overall_balance":5.539203590563067,"beginning_net_debt":48.69321364789771,"ending_net_debt":43.15401005733464,"net_debt_to_output_pct":39.95741671975429,"unemployed_real_disposable":48.00000000000001,"unemployed_power_ratio":1.0000000000000002,"employed_power_ratio":1.25,"required_benefit_funded":true,"conditional_required_profit_rate_pct":19.742215573031352},{"year":6,"automation_progress":0.6,"unemployment_pct":12.0,"real_output_index":140.8,"price_index":77.5,"nominal_output":109.12,"wage_bill":52.8,"profit_surplus":56.32000000000001,"potential_profit_after_cash_tax":38.860800000000005,"accessible_profit_base":56.32000000000001,"profit_tax_rate_pct":31.0,"wage_tax":10.56,"profit_cash_tax":17.459200000000003,"total_cash_revenue":28.019200000000005,"existing_spending":15.655,"interest_payment":1.294620301720039,"required_benefit_per_unemployed":37.2,"paid_benefit_per_unemployed":37.2,"benefit_spending":4.464,"primary_balance":7.900200000000005,"overall_balance":6.605579698279966,"beginning_net_debt":43.15401005733464,"ending_net_debt":36.54843035905467,"net_debt_to_output_pct":33.49379615016007,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.2903225806451613,"required_benefit_funded":true,"conditional_required_profit_rate_pct":19.27134286526995},{"year":7,"automation_progress":0.7,"unemployment_pct":13.999999999999998,"real_output_index":146.2,"price_index":75.29411764705883,"nominal_output":110.08,"wage_bill":51.6,"profit_surplus":58.48,"potential_profit_after_cash_tax":39.766400000000004,"accessible_profit_base":58.48,"profit_tax_rate_pct":31.999999999999996,"wage_tax":10.32,"profit_cash_tax":18.713599999999996,"total_cash_revenue":29.033599999999996,"existing_spending":15.209411764705882,"interest_payment":1.09645291077164,"required_benefit_per_unemployed":36.141176470588235,"paid_benefit_per_unemployed":36.141176470588235,"benefit_spending":5.059764705882352,"primary_balance":8.764423529411761,"overall_balance":7.667970618640121,"beginning_net_debt":36.54843035905467,"ending_net_debt":28.88045974041455,"net_debt_to_output_pct":26.235882758370778,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.328125,"required_benefit_funded":true,"conditional_required_profit_rate_pct":18.887875139124272},{"year":8,"automation_progress":0.8,"unemployment_pct":16.000000000000004,"real_output_index":151.2,"price_index":73.33333333333334,"nominal_output":110.88000000000001,"wage_bill":50.4,"profit_surplus":60.48000000000001,"potential_profit_after_cash_tax":40.52160000000001,"accessible_profit_base":60.48000000000001,"profit_tax_rate_pct":32.99999999999999,"wage_tax":10.08,"profit_cash_tax":19.9584,"total_cash_revenue":30.038400000000003,"existing_spending":14.813333333333334,"interest_payment":0.8664137922124365,"required_benefit_per_unemployed":35.2,"paid_benefit_per_unemployed":35.2,"benefit_spending":5.6320000000000014,"primary_balance":9.593066666666667,"overall_balance":8.726652874454231,"beginning_net_debt":28.88045974041455,"ending_net_debt":20.15380686596032,"net_debt_to_output_pct":18.176232743470703,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.3636363636363635,"required_benefit_funded":true,"conditional_required_profit_rate_pct":18.57101045890505},{"year":9,"automation_progress":0.9,"unemployment_pct":18.000000000000004,"real_output_index":155.79999999999998,"price_index":71.57894736842105,"nominal_output":111.52,"wage_bill":49.199999999999996,"profit_surplus":62.32,"potential_profit_after_cash_tax":41.13120000000001,"accessible_profit_base":62.32,"profit_tax_rate_pct":34.0,"wage_tax":9.84,"profit_cash_tax":21.188799999999997,"total_cash_revenue":31.028799999999997,"existing_spending":14.458947368421052,"interest_payment":0.6046142059788095,"required_benefit_per_unemployed":34.357894736842105,"paid_benefit_per_unemployed":34.357894736842105,"benefit_spending":6.1844210526315795,"primary_balance":10.385431578947367,"overall_balance":9.780817372968558,"beginning_net_debt":20.15380686596032,"ending_net_debt":10.372989492991762,"net_debt_to_output_pct":9.3014611665995,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.397058823529412,"required_benefit_funded":true,"conditional_required_profit_rate_pct":18.30549202026868},{"year":10,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":0.31118968478975284,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":10.828810315210248,"beginning_net_debt":10.372989492991762,"ending_net_debt":-0.4558208222184863,"net_debt_to_output_pct":-0.40698287698079133,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":18.079983882483987},{"year":11,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-0.013674624666554589,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":11.153674624666555,"beginning_net_debt":-0.4558208222184863,"ending_net_debt":-11.609495446885042,"net_debt_to_output_pct":-10.365620934718788,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":17.572383398958507},{"year":12,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-0.34828486340655124,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":11.488284863406552,"beginning_net_debt":-11.609495446885042,"ending_net_debt":-23.097780310291594,"net_debt_to_output_pct":-20.62301813418892,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":17.049554900927262},{"year":13,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-0.6929334093087478,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":11.832933409308747,"beginning_net_debt":-23.097780310291594,"ending_net_debt":-34.93071371960034,"net_debt_to_output_pct":-31.18813724964316,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":16.51104154795508},{"year":14,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-1.0479214115880102,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":12.187921411588011,"beginning_net_debt":-34.93071371960034,"ending_net_debt":-47.118635131188356,"net_debt_to_output_pct":-42.070209938561035,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":15.956372794393731},{"year":15,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-1.4135590539356506,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":12.55355905393565,"beginning_net_debt":-47.118635131188356,"ending_net_debt":-59.672194185124006,"net_debt_to_output_pct":-53.278744808146435,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":15.385063978225544},{"year":16,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-1.79016582555372,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":12.93016582555372,"beginning_net_debt":-59.672194185124006,"ending_net_debt":-72.60236001067773,"net_debt_to_output_pct":-64.8235357238194,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":14.796615897572307},{"year":17,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-2.1780708003203317,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":13.318070800320331,"beginning_net_debt":-72.60236001067773,"ending_net_debt":-85.92043081099806,"net_debt_to_output_pct":-76.71467036696255,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":14.19051437449948},{"year":18,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-2.5776129243299417,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":13.717612924329941,"beginning_net_debt":-85.92043081099806,"ending_net_debt":-99.638043735328,"net_debt_to_output_pct":-88.9625390494,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":13.566229805734464},{"year":19,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-2.98914131205984,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":14.12914131205984,"beginning_net_debt":-99.638043735328,"ending_net_debt":-113.76718504738784,"net_debt_to_output_pct":-101.57784379231057,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":12.923216699906497},{"year":20,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":160.0,"price_index":70.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"potential_profit_after_cash_tax":41.6,"accessible_profit_base":64.0,"profit_tax_rate_pct":35.0,"wage_tax":9.600000000000001,"profit_cash_tax":22.4,"total_cash_revenue":32.0,"existing_spending":14.139999999999999,"interest_payment":-3.413015551421635,"required_benefit_per_unemployed":33.599999999999994,"paid_benefit_per_unemployed":33.599999999999994,"benefit_spending":6.719999999999999,"primary_balance":11.14,"overall_balance":14.553015551421636,"beginning_net_debt":-113.76718504738784,"ending_net_debt":-128.32020059880946,"net_debt_to_output_pct":-114.57160767750845,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.4285714285714286,"required_benefit_funded":true,"conditional_required_profit_rate_pct":12.260913200903689}]}},"summaries":{"protect":{"all_years_required_benefit_funded":true,"funded_years":20,"active_years":20,"final_real_output_index":160.0,"final_price_index":70.0,"final_profit_surplus":64.0,"final_cash_revenue":32.0,"final_benefit_required":33.599999999999994,"final_benefit_paid":33.599999999999994,"final_unemployed_power_ratio":0.9999999999999999,"final_overall_balance":14.553015551421636,"final_net_debt_to_output_pct":-114.57160767750845,"worst_unemployed_power_ratio":0.9999999999999999},"budget":{"all_years_required_benefit_funded":true,"funded_years":20,"active_years":20,"final_real_output_index":160.0,"final_price_index":70.0,"final_profit_surplus":64.0,"final_cash_revenue":32.0,"final_benefit_required":33.599999999999994,"final_benefit_paid":33.599999999999994,"final_unemployed_power_ratio":0.9999999999999999,"final_overall_balance":14.553015551421636,"final_net_debt_to_output_pct":-114.57160767750845,"worst_unemployed_power_ratio":0.9999999999999999}}},{"id":"limited_capture","label":"רק מחצית מבסיס הרווח נגיש לגבייה","paths":{"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"closure":"protect","reference_disposable":48.0,"rows":[{"year":0,"automation_progress":0.0,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":1,"automation_progress":0.1,"unemployment_pct":2.0000000000000004,"real_output_index":102.89999999999999,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"potential_profit_after_cash_tax":31.944937499999988,"accessible_profit_base":39.800249999999984,"profit_tax_rate_pct":25.0,"wage_tax":11.76,"profit_cash_tax":9.950062499999996,"total_cash_revenue":21.710062499999996,"existing_spending":19.767142857142854,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":46.97142857142857,"paid_benefit_per_unemployed":46.97142857142857,"benefit_spending":0.9394285714285715,"primary_balance":1.00349107142857,"overall_balance":-0.7965089285714297,"beginning_net_debt":60.0,"ending_net_debt":60.79650892857143,"net_debt_to_output_pct":60.37688954622518,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0218978102189782,"required_benefit_funded":false,"conditional_required_profit_rate_pct":27.001266144236357},{"year":2,"automation_progress":0.2,"unemployment_pct":4.000000000000001,"real_output_index":105.60000000000001,"price_index":95.9090909090909,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"potential_profit_after_cash_tax":33.852000000000004,"accessible_profit_base":39.312000000000005,"profit_tax_rate_pct":25.0,"wage_tax":11.52,"profit_cash_tax":9.828000000000001,"total_cash_revenue":21.348,"existing_spending":19.373636363636365,"interest_payment":1.8238952678571427,"required_benefit_per_unemployed":46.03636363636364,"paid_benefit_per_unemployed":46.03636363636364,"benefit_spending":1.841454545454546,"primary_balance":0.1329090909090882,"overall_balance":-1.6909861769480545,"beginning_net_debt":60.79650892857143,"ending_net_debt":62.48749510551948,"net_debt_to_output_pct":61.69776372977831,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0426540284360188,"required_benefit_funded":false,"conditional_required_profit_rate_pct":29.301450389062},{"year":3,"automation_progress":0.3,"unemployment_pct":6.0,"real_output_index":108.1,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"potential_profit_after_cash_tax":35.71706250000001,"accessible_profit_base":38.551750000000006,"profit_tax_rate_pct":25.0,"wage_tax":11.280000000000001,"profit_cash_tax":9.637937500000001,"total_cash_revenue":20.9179375,"existing_spending":19.014347826086954,"interest_payment":1.8746248531655842,"required_benefit_per_unemployed":45.18260869565218,"paid_benefit_per_unemployed":45.18260869565218,"benefit_spending":2.7109565217391305,"primary_balance":-0.807366847826084,"overall_balance":-2.6819917009916683,"beginning_net_debt":62.48749510551948,"ending_net_debt":65.16948680651115,"net_debt_to_output_pct":64.04548848362354,"unemployed_real_disposable":48.00000000000001,"unemployed_power_ratio":1.0000000000000002,"employed_power_ratio":1.0623556581986142,"required_benefit_funded":false,"conditional_required_profit_rate_pct":31.95686110485689},{"year":4,"automation_progress":0.4,"unemployment_pct":8.000000000000002,"real_output_index":110.39999999999999,"price_index":92.5,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"potential_profit_after_cash_tax":37.535999999999994,"accessible_profit_base":37.535999999999994,"profit_tax_rate_pct":25.0,"wage_tax":11.04,"profit_cash_tax":9.383999999999999,"total_cash_revenue":20.424,"existing_spending":18.685,"interest_payment":1.9550846041953343,"required_benefit_per_unemployed":44.400000000000006,"paid_benefit_per_unemployed":44.400000000000006,"benefit_spending":3.552000000000001,"primary_balance":-1.8130000000000002,"overall_balance":-3.7680846041953346,"beginning_net_debt":65.16948680651115,"ending_net_debt":68.93757141070648,"net_debt_to_output_pct":67.50643498894094,"unemployed_real_disposable":48.00000000000001,"unemployed_power_ratio":1.0000000000000002,"employed_power_ratio":1.081081081081081,"required_benefit_funded":false,"conditional_required_profit_rate_pct":35.038588566164044},{"year":5,"automation_progress":0.5,"unemployment_pct":10.0,"real_output_index":112.5,"price_index":91.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"potential_profit_after_cash_tax":39.3046875,"accessible_profit_base":36.28125,"profit_tax_rate_pct":25.0,"wage_tax":10.8,"profit_cash_tax":9.0703125,"total_cash_revenue":19.8703125,"existing_spending":18.382,"interest_payment":2.0681271423211944,"required_benefit_per_unemployed":43.68,"paid_benefit_per_unemployed":43.68,"benefit_spending":4.368,"primary_balance":-2.879687500000001,"overall_balance":-4.9478146423211955,"beginning_net_debt":68.93757141070648,"ending_net_debt":73.88538605302767,"net_debt_to_output_pct":72.17131726791469,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0989010989010988,"required_benefit_funded":false,"conditional_required_profit_rate_pct":38.63738747237539},{"year":6,"automation_progress":0.6,"unemployment_pct":12.0,"real_output_index":114.4,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"potential_profit_after_cash_tax":41.01900000000001,"accessible_profit_base":34.80400000000001,"profit_tax_rate_pct":25.0,"wage_tax":10.56,"profit_cash_tax":8.701000000000002,"total_cash_revenue":19.261000000000003,"existing_spending":18.10230769230769,"interest_payment":2.21656158159083,"required_benefit_per_unemployed":43.01538461538461,"paid_benefit_per_unemployed":43.01538461538461,"benefit_spending":5.161846153846153,"primary_balance":-4.0031538461538405,"overall_balance":-6.219715427744671,"beginning_net_debt":73.88538605302767,"ending_net_debt":80.10510148077235,"net_debt_to_output_pct":78.13607245490864,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1158798283261804,"required_benefit_funded":false,"conditional_required_profit_rate_pct":42.87069137956749},{"year":7,"automation_progress":0.7,"unemployment_pct":13.999999999999998,"real_output_index":116.10000000000001,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"potential_profit_after_cash_tax":42.674812499999994,"accessible_profit_base":33.120749999999994,"profit_tax_rate_pct":25.0,"wage_tax":10.32,"profit_cash_tax":8.280187499999998,"total_cash_revenue":18.600187499999997,"existing_spending":17.843333333333334,"interest_payment":2.40315304442317,"required_benefit_per_unemployed":42.4,"paid_benefit_per_unemployed":42.4,"benefit_spending":5.935999999999999,"primary_balance":-5.179145833333336,"overall_balance":-7.5822988777565055,"beginning_net_debt":80.10510148077235,"ending_net_debt":87.68740035852885,"net_debt_to_output_pct":85.50280372339608,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1320754716981132,"required_benefit_funded":false,"conditional_required_profit_rate_pct":47.892896078007006},{"year":8,"automation_progress":0.8,"unemployment_pct":16.000000000000004,"real_output_index":117.6,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"potential_profit_after_cash_tax":44.267999999999994,"accessible_profit_base":31.247999999999994,"profit_tax_rate_pct":25.0,"wage_tax":10.08,"profit_cash_tax":7.8119999999999985,"total_cash_revenue":17.892,"existing_spending":17.602857142857143,"interest_payment":2.6306220107558653,"required_benefit_per_unemployed":41.82857142857143,"paid_benefit_per_unemployed":41.82857142857143,"benefit_spending":6.69257142857143,"primary_balance":-6.403428571428574,"overall_balance":-9.034050582184438,"beginning_net_debt":87.68740035852885,"ending_net_debt":96.72145094071328,"net_debt_to_output_pct":94.38080692887713,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1475409836065573,"required_benefit_funded":false,"conditional_required_profit_rate_pct":53.910812154968134},{"year":9,"automation_progress":0.9,"unemployment_pct":18.000000000000004,"real_output_index":118.89999999999998,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"potential_profit_after_cash_tax":45.79443749999998,"accessible_profit_base":29.20224999999999,"profit_tax_rate_pct":25.0,"wage_tax":9.84,"profit_cash_tax":7.300562499999997,"total_cash_revenue":17.140562499999998,"existing_spending":17.37896551724138,"interest_payment":2.901643528221398,"required_benefit_per_unemployed":41.29655172413793,"paid_benefit_per_unemployed":41.29655172413793,"benefit_spending":7.433379310344828,"primary_balance":-7.671782327586209,"overall_balance":-10.573425855807606,"beginning_net_debt":96.72145094071328,"ending_net_debt":107.2948767965209,"net_debt_to_output_pct":104.88770398995153,"unemployed_real_disposable":47.99999999999999,"unemployed_power_ratio":0.9999999999999999,"employed_power_ratio":1.1623246492985972,"required_benefit_funded":false,"conditional_required_profit_rate_pct":61.20757255282595},{"year":10,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":3.2188463038956265,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-8.979999999999997,"overall_balance":-12.198846303895623,"beginning_net_debt":107.2948767965209,"ending_net_debt":119.49372310041652,"net_debt_to_output_pct":117.15070892197696,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":70.18091223665044},{"year":11,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":3.5848116930124956,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-8.979999999999997,"overall_balance":-12.564811693012492,"beginning_net_debt":119.49372310041652,"ending_net_debt":132.058534793429,"net_debt_to_output_pct":129.4691517582637,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":71.53633960374995},{"year":12,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":3.96175604380287,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-8.979999999999997,"overall_balance":-12.941756043802867,"beginning_net_debt":132.058534793429,"ending_net_debt":145.00029083723186,"net_debt_to_output_pct":142.15714787963907,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":72.93242979186245},{"year":13,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":4.350008725116956,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-8.979999999999997,"overall_balance":-13.330008725116953,"beginning_net_debt":145.00029083723186,"ending_net_debt":158.3302995623488,"net_debt_to_output_pct":155.22578388465567,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":74.37040268561833},{"year":14,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":4.749908986870464,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-8.979999999999997,"overall_balance":-13.729908986870461,"beginning_net_debt":158.3302995623488,"ending_net_debt":172.06020854921928,"net_debt_to_output_pct":168.6864789698228,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":75.85151476618688},{"year":15,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":5.161806256476578,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-8.979999999999997,"overall_balance":-14.141806256476574,"beginning_net_debt":172.06020854921928,"ending_net_debt":186.20201480569585,"net_debt_to_output_pct":182.55099490754495,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":77.37706020917247},{"year":16,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":5.586060444170875,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-8.979999999999997,"overall_balance":-14.566060444170873,"beginning_net_debt":186.20201480569585,"ending_net_debt":200.76807524986674,"net_debt_to_output_pct":196.83144632339875,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":78.94837201544766},{"year":17,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":6.023042257496002,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-8.979999999999997,"overall_balance":-15.003042257495999,"beginning_net_debt":200.76807524986674,"ending_net_debt":215.77111750736273,"net_debt_to_output_pct":211.54031128172812,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":80.56682317591108},{"year":18,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":6.473133525220882,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-8.979999999999997,"overall_balance":-15.453133525220878,"beginning_net_debt":215.77111750736273,"ending_net_debt":231.2242510325836,"net_debt_to_output_pct":226.69044218880742,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":82.23382787118841},{"year":19,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":6.936727530977508,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-8.979999999999997,"overall_balance":-15.916727530977504,"beginning_net_debt":231.2242510325836,"ending_net_debt":247.1409785635611,"net_debt_to_output_pct":242.29507702309908,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":83.95084270732407},{"year":20,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":7.414229356906833,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":40.8,"benefit_spending":8.16,"primary_balance":-8.979999999999997,"overall_balance":-16.39422935690683,"beginning_net_debt":247.1409785635611,"ending_net_debt":263.53520792046794,"net_debt_to_output_pct":258.36785090241955,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":85.71936798854378}]},"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"closure":"budget","reference_disposable":48.0,"rows":[{"year":0,"automation_progress":0.0,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":1,"automation_progress":0.1,"unemployment_pct":2.0000000000000004,"real_output_index":102.89999999999999,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"potential_profit_after_cash_tax":31.944937499999988,"accessible_profit_base":39.800249999999984,"profit_tax_rate_pct":25.0,"wage_tax":11.76,"profit_cash_tax":9.950062499999996,"total_cash_revenue":21.710062499999996,"existing_spending":19.767142857142854,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":46.97142857142857,"paid_benefit_per_unemployed":7.145982142857086,"benefit_spending":0.14291964285714176,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":59.5858781468792,"unemployed_real_disposable":7.3024635036495775,"unemployed_power_ratio":0.15213465632603287,"employed_power_ratio":1.0218978102189782,"required_benefit_funded":false,"conditional_required_profit_rate_pct":27.001266144236357},{"year":2,"automation_progress":0.2,"unemployment_pct":4.000000000000001,"real_output_index":105.60000000000001,"price_index":95.9090909090909,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"potential_profit_after_cash_tax":33.852000000000004,"accessible_profit_base":39.312000000000005,"profit_tax_rate_pct":25.0,"wage_tax":11.52,"profit_cash_tax":9.828000000000001,"total_cash_revenue":21.348,"existing_spending":19.373636363636365,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":46.03636363636364,"paid_benefit_per_unemployed":4.359090909090856,"benefit_spending":0.17436363636363428,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":59.241706161137444,"unemployed_real_disposable":4.545023696682409,"unemployed_power_ratio":0.09468799368088353,"employed_power_ratio":1.0426540284360188,"required_benefit_funded":false,"conditional_required_profit_rate_pct":29.240666740666743},{"year":3,"automation_progress":0.3,"unemployment_pct":6.0,"real_output_index":108.1,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"potential_profit_after_cash_tax":35.71706250000001,"accessible_profit_base":38.551750000000006,"profit_tax_rate_pct":25.0,"wage_tax":11.280000000000001,"profit_cash_tax":9.637937500000001,"total_cash_revenue":20.9179375,"existing_spending":19.014347826086954,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":45.18260869565218,"paid_benefit_per_unemployed":1.726494565217444,"benefit_spending":0.10358967391304663,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.96516141712937,"unemployed_real_disposable":1.8341512702079081,"unemployed_power_ratio":0.038211484795998084,"employed_power_ratio":1.0623556581986142,"required_benefit_funded":false,"conditional_required_profit_rate_pct":31.7632905064649},{"year":4,"automation_progress":0.4,"unemployment_pct":8.000000000000002,"real_output_index":110.39999999999999,"price_index":92.5,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"potential_profit_after_cash_tax":37.535999999999994,"accessible_profit_base":37.535999999999994,"profit_tax_rate_pct":25.0,"wage_tax":11.04,"profit_cash_tax":9.383999999999999,"total_cash_revenue":20.424,"existing_spending":18.685,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":44.400000000000006,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":1.7390000000000008,"overall_balance":-0.060999999999999055,"beginning_net_debt":60.0,"ending_net_debt":60.061,"net_debt_to_output_pct":58.814140227183714,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.081081081081081,"required_benefit_funded":false,"conditional_required_profit_rate_pct":34.625426257459516},{"year":5,"automation_progress":0.5,"unemployment_pct":10.0,"real_output_index":112.5,"price_index":91.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"potential_profit_after_cash_tax":39.3046875,"accessible_profit_base":36.28125,"profit_tax_rate_pct":25.0,"wage_tax":10.8,"profit_cash_tax":9.0703125,"total_cash_revenue":19.8703125,"existing_spending":18.382,"interest_payment":1.8018299999999998,"required_benefit_per_unemployed":43.68,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":1.4883124999999993,"overall_balance":-0.31351750000000056,"beginning_net_debt":60.061,"ending_net_debt":60.3745175,"net_debt_to_output_pct":58.97388766788767,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.0989010989010988,"required_benefit_funded":false,"conditional_required_profit_rate_pct":37.9034074074074},{"year":6,"automation_progress":0.6,"unemployment_pct":12.0,"real_output_index":114.4,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"potential_profit_after_cash_tax":41.01900000000001,"accessible_profit_base":34.80400000000001,"profit_tax_rate_pct":25.0,"wage_tax":10.56,"profit_cash_tax":8.701000000000002,"total_cash_revenue":19.261000000000003,"existing_spending":18.10230769230769,"interest_payment":1.811235525,"required_benefit_per_unemployed":43.01538461538461,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":1.1586923076923128,"overall_balance":-0.6525432173076873,"beginning_net_debt":60.3745175,"ending_net_debt":61.02706071730769,"net_debt_to_output_pct":59.52698080111948,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1158798283261804,"required_benefit_funded":false,"conditional_required_profit_rate_pct":41.70609519352327},{"year":7,"automation_progress":0.7,"unemployment_pct":13.999999999999998,"real_output_index":116.10000000000001,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"potential_profit_after_cash_tax":42.674812499999994,"accessible_profit_base":33.120749999999994,"profit_tax_rate_pct":25.0,"wage_tax":10.32,"profit_cash_tax":8.280187499999998,"total_cash_revenue":18.600187499999997,"existing_spending":17.843333333333334,"interest_payment":1.8308118215192306,"required_benefit_per_unemployed":42.4,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":0.7568541666666633,"overall_balance":-1.0739576548525673,"beginning_net_debt":61.02706071730769,"ending_net_debt":62.10101837216026,"net_debt_to_output_pct":60.553867068558596,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1320754716981132,"required_benefit_funded":false,"conditional_required_profit_rate_pct":46.16485180695656},{"year":8,"automation_progress":0.8,"unemployment_pct":16.000000000000004,"real_output_index":117.6,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"potential_profit_after_cash_tax":44.267999999999994,"accessible_profit_base":31.247999999999994,"profit_tax_rate_pct":25.0,"wage_tax":10.08,"profit_cash_tax":7.8119999999999985,"total_cash_revenue":17.892,"existing_spending":17.602857142857143,"interest_payment":1.8630305511648078,"required_benefit_per_unemployed":41.82857142857143,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":0.28914285714285626,"overall_balance":-1.5738876940219515,"beginning_net_debt":62.10101837216026,"ending_net_debt":63.67490606618221,"net_debt_to_output_pct":62.13398328081793,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1475409836065573,"required_benefit_funded":false,"conditional_required_profit_rate_pct":51.4543622714842},{"year":9,"automation_progress":0.9,"unemployment_pct":18.000000000000004,"real_output_index":118.89999999999998,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"potential_profit_after_cash_tax":45.79443749999998,"accessible_profit_base":29.20224999999999,"profit_tax_rate_pct":25.0,"wage_tax":9.84,"profit_cash_tax":7.300562499999997,"total_cash_revenue":17.140562499999998,"existing_spending":17.37896551724138,"interest_payment":1.9102471819854663,"required_benefit_per_unemployed":41.29655172413793,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":-0.23840301724138158,"overall_balance":-2.148650199226848,"beginning_net_debt":63.67490606618221,"ending_net_debt":65.82355626540905,"net_debt_to_output_pct":64.34679726810603,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1623246492985972,"required_benefit_funded":false,"conditional_required_profit_rate_pct":57.81264118200372},{"year":10,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":1.9747066879622714,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":-0.8199999999999967,"overall_balance":-2.794706687962268,"beginning_net_debt":65.82355626540905,"ending_net_debt":68.61826295337133,"net_debt_to_output_pct":67.27280681703071,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":65.57298773319357},{"year":11,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":2.0585478886011397,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":-0.8199999999999967,"overall_balance":-2.8785478886011364,"beginning_net_debt":68.61826295337133,"ending_net_debt":71.49681084197246,"net_debt_to_output_pct":70.09491259016907,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":65.88351069852271},{"year":12,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":2.1449043252591737,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":-0.8199999999999967,"overall_balance":-2.9649043252591705,"beginning_net_debt":71.49681084197246,"ending_net_debt":74.46171516723163,"net_debt_to_output_pct":73.0016815365016,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":66.20334935281173},{"year":13,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":2.233851455016949,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":-0.8199999999999967,"overall_balance":-3.0538514550169458,"beginning_net_debt":74.46171516723163,"ending_net_debt":77.51556662224857,"net_debt_to_output_pct":75.99565355122408,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":66.53278316672942},{"year":14,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":2.325466998667457,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":-0.8199999999999967,"overall_balance":-3.145466998667454,"beginning_net_debt":77.51556662224857,"ending_net_debt":80.66103362091603,"net_debt_to_output_pct":79.07944472638826,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":66.87209999506463},{"year":15,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":2.419831008627481,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":-0.8199999999999967,"overall_balance":-3.2398310086274775,"beginning_net_debt":80.66103362091603,"ending_net_debt":83.9008646295435,"net_debt_to_output_pct":82.25574963680734,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":67.2215963282499},{"year":16,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":2.517025938886305,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":-0.8199999999999967,"overall_balance":-3.3370259388863017,"beginning_net_debt":83.9008646295435,"ending_net_debt":87.2378905684298,"net_debt_to_output_pct":85.52734369453901,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":67.58157755143074},{"year":17,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":2.617136717052894,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":-0.8199999999999967,"overall_balance":-3.4371367170528906,"beginning_net_debt":87.2378905684298,"ending_net_debt":90.6750272854827,"net_debt_to_output_pct":88.89708557400263,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":67.95235821130699},{"year":18,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":2.7202508185644807,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":-0.8199999999999967,"overall_balance":-3.5402508185644774,"beginning_net_debt":90.6750272854827,"ending_net_debt":94.21527810404717,"net_debt_to_output_pct":92.36791970985016,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":68.33426229097952},{"year":19,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":2.826458343121415,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":-0.8199999999999967,"overall_balance":-3.6464583431214117,"beginning_net_debt":94.21527810404717,"ending_net_debt":97.86173644716858,"net_debt_to_output_pct":95.94287886977311,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":68.72762349304226},{"year":20,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":47.250000000000014,"accessible_profit_base":27.000000000000007,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":6.750000000000002,"total_cash_revenue":16.35,"existing_spending":17.169999999999998,"interest_payment":2.935852093415057,"required_benefit_per_unemployed":40.8,"paid_benefit_per_unemployed":0,"benefit_spending":0.0,"primary_balance":-0.8199999999999967,"overall_balance":-3.755852093415054,"beginning_net_debt":97.86173644716858,"ending_net_debt":101.61758854058364,"net_debt_to_output_pct":99.62508680449375,"unemployed_real_disposable":0.0,"unemployed_power_ratio":0.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":69.13278553116685}]}},"summaries":{"protect":{"all_years_required_benefit_funded":false,"funded_years":0,"active_years":20,"final_real_output_index":120.00000000000001,"final_price_index":85.0,"final_profit_surplus":54.000000000000014,"final_cash_revenue":16.35,"final_benefit_required":40.8,"final_benefit_paid":40.8,"final_unemployed_power_ratio":1.0,"final_overall_balance":-16.39422935690683,"final_net_debt_to_output_pct":258.36785090241955,"worst_unemployed_power_ratio":0.9999999999999999},"budget":{"all_years_required_benefit_funded":false,"funded_years":0,"active_years":20,"final_real_output_index":120.00000000000001,"final_price_index":85.0,"final_profit_surplus":54.000000000000014,"final_cash_revenue":16.35,"final_benefit_required":40.8,"final_benefit_paid":0,"final_unemployed_power_ratio":0.0,"final_overall_balance":-3.755852093415054,"final_net_debt_to_output_pct":99.62508680449375,"worst_unemployed_power_ratio":0.0}}},{"id":"nominal_debt","label":"אותו תרחיש, עם תשלום חוב נומינלי","paths":{"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"closure":"protect","reference_disposable":40.0,"rows":[{"year":0,"automation_progress":0.0,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":1,"automation_progress":0.1,"unemployment_pct":2.0000000000000004,"real_output_index":102.89999999999999,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"potential_profit_after_cash_tax":31.421249999999986,"accessible_profit_base":41.89499999999998,"profit_tax_rate_pct":25.0,"wage_tax":11.76,"profit_cash_tax":10.473749999999995,"total_cash_revenue":22.233749999999993,"existing_spending":19.767142857142854,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":47.14285714285714,"paid_benefit_per_unemployed":47.14285714285714,"benefit_spending":0.942857142857143,"primary_balance":1.5237499999999962,"overall_balance":-0.27625000000000366,"beginning_net_debt":60.0,"ending_net_debt":60.276250000000005,"net_debt_to_output_pct":59.86022146084713,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0218978102189782,"required_benefit_funded":false,"conditional_required_profit_rate_pct":25.659386561642204},{"year":2,"automation_progress":0.2,"unemployment_pct":4.000000000000001,"real_output_index":105.60000000000001,"price_index":95.9090909090909,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"potential_profit_after_cash_tax":32.760000000000005,"accessible_profit_base":43.68000000000001,"profit_tax_rate_pct":25.0,"wage_tax":11.52,"profit_cash_tax":10.920000000000002,"total_cash_revenue":22.44,"existing_spending":19.373636363636365,"interest_payment":1.8082875,"required_benefit_per_unemployed":46.36363636363637,"paid_benefit_per_unemployed":46.36363636363637,"benefit_spending":1.854545454545455,"primary_balance":1.2118181818181815,"overall_balance":-0.5964693181818186,"beginning_net_debt":60.276250000000005,"ending_net_debt":60.87271931818182,"net_debt_to_output_pct":60.10339585128537,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.042654028436019,"required_benefit_funded":false,"conditional_required_profit_rate_pct":26.36554331085581},{"year":3,"automation_progress":0.3,"unemployment_pct":6.0,"real_output_index":108.1,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"potential_profit_after_cash_tax":34.01625000000001,"accessible_profit_base":45.35500000000001,"profit_tax_rate_pct":25.0,"wage_tax":11.280000000000001,"profit_cash_tax":11.338750000000003,"total_cash_revenue":22.618750000000006,"existing_spending":19.014347826086954,"interest_payment":1.8261815795454546,"required_benefit_per_unemployed":45.65217391304348,"paid_benefit_per_unemployed":45.65217391304348,"benefit_spending":2.7391304347826084,"primary_balance":0.865271739130443,"overall_balance":-0.9609098404150116,"beginning_net_debt":60.87271931818182,"ending_net_debt":61.833629158596835,"net_debt_to_output_pct":60.76716540572633,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0623556581986144,"required_benefit_funded":false,"conditional_required_profit_rate_pct":27.118641473740524},{"year":4,"automation_progress":0.4,"unemployment_pct":8.000000000000002,"real_output_index":110.39999999999999,"price_index":92.5,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"potential_profit_after_cash_tax":35.19,"accessible_profit_base":46.919999999999995,"profit_tax_rate_pct":25.0,"wage_tax":11.04,"profit_cash_tax":11.729999999999999,"total_cash_revenue":22.769999999999996,"existing_spending":18.685,"interest_payment":1.855008874757905,"required_benefit_per_unemployed":45.0,"paid_benefit_per_unemployed":45.0,"benefit_spending":3.6000000000000005,"primary_balance":0.48499999999999677,"overall_balance":-1.3700088747579082,"beginning_net_debt":61.833629158596835,"ending_net_debt":63.20363803335474,"net_debt_to_output_pct":61.8915374396345,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0810810810810811,"required_benefit_funded":false,"conditional_required_profit_rate_pct":27.919882512271748},{"year":5,"automation_progress":0.5,"unemployment_pct":10.0,"real_output_index":112.5,"price_index":91.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"potential_profit_after_cash_tax":36.28125,"accessible_profit_base":48.375,"profit_tax_rate_pct":25.0,"wage_tax":10.8,"profit_cash_tax":12.09375,"total_cash_revenue":22.89375,"existing_spending":18.382,"interest_payment":1.8961091410006423,"required_benefit_per_unemployed":44.4,"paid_benefit_per_unemployed":44.4,"benefit_spending":4.44,"primary_balance":0.07174999999999887,"overall_balance":-1.8243591410006434,"beginning_net_debt":63.20363803335474,"ending_net_debt":65.02799717435539,"net_debt_to_output_pct":63.5194111593215,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.098901098901099,"required_benefit_funded":false,"conditional_required_profit_rate_pct":28.771285045996166},{"year":6,"automation_progress":0.6,"unemployment_pct":12.0,"real_output_index":114.4,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"potential_profit_after_cash_tax":37.290000000000006,"accessible_profit_base":49.72000000000001,"profit_tax_rate_pct":25.0,"wage_tax":10.56,"profit_cash_tax":12.430000000000003,"total_cash_revenue":22.990000000000002,"existing_spending":18.10230769230769,"interest_payment":1.9508399152306617,"required_benefit_per_unemployed":43.84615384615384,"paid_benefit_per_unemployed":43.84615384615384,"benefit_spending":5.261538461538461,"primary_balance":-0.3738461538461486,"overall_balance":-2.3246860690768103,"beginning_net_debt":65.02799717435539,"ending_net_debt":67.3526832434322,"net_debt_to_output_pct":65.69711592219292,"unemployed_real_disposable":39.99999999999999,"unemployed_power_ratio":0.9999999999999998,"employed_power_ratio":1.1158798283261804,"required_benefit_funded":false,"conditional_required_profit_rate_pct":29.67555524753984},{"year":7,"automation_progress":0.7,"unemployment_pct":13.999999999999998,"real_output_index":116.10000000000001,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"potential_profit_after_cash_tax":38.216249999999995,"accessible_profit_base":50.95499999999999,"profit_tax_rate_pct":25.0,"wage_tax":10.32,"profit_cash_tax":12.738749999999998,"total_cash_revenue":23.058749999999996,"existing_spending":17.843333333333334,"interest_payment":2.0205804973029657,"required_benefit_per_unemployed":43.33333333333333,"paid_benefit_per_unemployed":43.33333333333333,"benefit_spending":6.0666666666666655,"primary_balance":-0.851250000000003,"overall_balance":-2.8718304973029687,"beginning_net_debt":67.3526832434322,"ending_net_debt":70.22451374073516,"net_debt_to_output_pct":68.47497805151886,"unemployed_real_disposable":39.99999999999999,"unemployed_power_ratio":0.9999999999999998,"employed_power_ratio":1.1320754716981134,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.63601314356387},{"year":8,"automation_progress":0.8,"unemployment_pct":16.000000000000004,"real_output_index":117.6,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"potential_profit_after_cash_tax":39.059999999999995,"accessible_profit_base":52.07999999999999,"profit_tax_rate_pct":25.0,"wage_tax":10.08,"profit_cash_tax":13.019999999999998,"total_cash_revenue":23.099999999999998,"existing_spending":17.602857142857143,"interest_payment":2.1067354122220547,"required_benefit_per_unemployed":42.85714285714286,"paid_benefit_per_unemployed":42.85714285714286,"benefit_spending":6.857142857142859,"primary_balance":-1.3600000000000048,"overall_balance":-3.4667354122220595,"beginning_net_debt":70.22451374073516,"ending_net_debt":73.69124915295723,"net_debt_to_output_pct":71.90793242872486,"unemployed_real_disposable":40.00000000000001,"unemployed_power_ratio":1.0000000000000002,"employed_power_ratio":1.1475409836065573,"required_benefit_funded":false,"conditional_required_profit_rate_pct":31.656558011179065},{"year":9,"automation_progress":0.9,"unemployment_pct":18.000000000000004,"real_output_index":118.89999999999998,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"potential_profit_after_cash_tax":39.821249999999985,"accessible_profit_base":53.09499999999998,"profit_tax_rate_pct":25.0,"wage_tax":9.84,"profit_cash_tax":13.273749999999994,"total_cash_revenue":23.113749999999996,"existing_spending":17.37896551724138,"interest_payment":2.2107374745887167,"required_benefit_per_unemployed":42.41379310344828,"paid_benefit_per_unemployed":42.41379310344828,"benefit_spending":7.634482758620691,"primary_balance":-1.8996982758620744,"overall_balance":-4.110435750450791,"beginning_net_debt":73.69124915295723,"ending_net_debt":77.80168490340802,"net_debt_to_output_pct":76.05619522303928,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1623246492985972,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.74166258677991},{"year":10,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":2.3340505471022404,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":42.0,"benefit_spending":8.4,"primary_balance":-2.4699999999999935,"overall_balance":-4.804050547102234,"beginning_net_debt":77.80168490340802,"ending_net_debt":82.60573545051025,"net_debt_to_output_pct":80.98601514755906,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":33.89638990204117},{"year":11,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":2.4781720635153075,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":42.0,"benefit_spending":8.4,"primary_balance":-2.4699999999999935,"overall_balance":-4.948172063515301,"beginning_net_debt":82.60573545051025,"ending_net_debt":87.55390751402555,"net_debt_to_output_pct":85.83716422943681,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":34.16328159910241},{"year":12,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":2.6266172254207665,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":42.0,"benefit_spending":8.4,"primary_balance":-2.4699999999999935,"overall_balance":-5.09661722542076,"beginning_net_debt":87.55390751402555,"ending_net_debt":92.65052473944631,"net_debt_to_output_pct":90.83384778377089,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":34.438180047075484},{"year":13,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":2.7795157421833894,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":42.0,"benefit_spending":8.4,"primary_balance":-2.4699999999999935,"overall_balance":-5.249515742183383,"beginning_net_debt":92.65052473944631,"ending_net_debt":97.90004048162969,"net_debt_to_output_pct":95.98043184473498,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":34.72132544848775},{"year":14,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":2.9370012144488906,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":42.0,"benefit_spending":8.4,"primary_balance":-2.4699999999999935,"overall_balance":-5.407001214448885,"beginning_net_debt":97.90004048162969,"ending_net_debt":103.30704169607857,"net_debt_to_output_pct":101.28141342752801,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":35.01296521194238},{"year":15,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":3.099211250882357,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":42.0,"benefit_spending":8.4,"primary_balance":-2.4699999999999935,"overall_balance":-5.569211250882351,"beginning_net_debt":103.30704169607857,"ending_net_debt":108.87625294696092,"net_debt_to_output_pct":106.74142445780481,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":35.31335416830065},{"year":16,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":3.2662875884088276,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":42.0,"benefit_spending":8.4,"primary_balance":-2.4699999999999935,"overall_balance":-5.736287588408821,"beginning_net_debt":108.87625294696092,"ending_net_debt":114.61254053536973,"net_debt_to_output_pct":112.36523581898992,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":35.62275479334967},{"year":17,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":3.438376216061092,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":42.0,"benefit_spending":8.4,"primary_balance":-2.4699999999999935,"overall_balance":-5.908376216061086,"beginning_net_debt":114.61254053536973,"ending_net_debt":120.52091675143082,"net_debt_to_output_pct":118.15776152101058,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":35.94143743715016},{"year":18,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":3.6156275025429245,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":42.0,"benefit_spending":8.4,"primary_balance":-2.4699999999999935,"overall_balance":-6.085627502542918,"beginning_net_debt":120.52091675143082,"ending_net_debt":126.60654425397374,"net_debt_to_output_pct":124.12406299409187,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":36.26968056026466},{"year":19,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":3.798196327619212,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":42.0,"benefit_spending":8.4,"primary_balance":-2.4699999999999935,"overall_balance":-6.268196327619206,"beginning_net_debt":126.60654425397374,"ending_net_debt":132.87474058159293,"net_debt_to_output_pct":130.26935351136558,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":36.607770977072605},{"year":20,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":3.9862422174477876,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":42.0,"benefit_spending":8.4,"primary_balance":-2.4699999999999935,"overall_balance":-6.456242217447781,"beginning_net_debt":132.87474058159293,"ending_net_debt":139.33098279904073,"net_debt_to_output_pct":136.59900274415756,"unemployed_real_disposable":40.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":36.95600410638478}]},"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"closure":"budget","reference_disposable":40.0,"rows":[{"year":0,"automation_progress":0.0,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":1,"automation_progress":0.1,"unemployment_pct":2.0000000000000004,"real_output_index":102.89999999999999,"price_index":97.85714285714285,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"potential_profit_after_cash_tax":31.421249999999986,"accessible_profit_base":41.89499999999998,"profit_tax_rate_pct":25.0,"wage_tax":11.76,"profit_cash_tax":10.473749999999995,"total_cash_revenue":22.233749999999993,"existing_spending":19.767142857142854,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":47.14285714285714,"paid_benefit_per_unemployed":33.33035714285696,"benefit_spending":0.6666071428571394,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":59.5858781468792,"unemployed_real_disposable":25.885036496350182,"unemployed_power_ratio":0.6471259124087545,"employed_power_ratio":1.0218978102189782,"required_benefit_funded":false,"conditional_required_profit_rate_pct":25.659386561642204},{"year":2,"automation_progress":0.2,"unemployment_pct":4.000000000000001,"real_output_index":105.60000000000001,"price_index":95.9090909090909,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"potential_profit_after_cash_tax":32.760000000000005,"accessible_profit_base":43.68000000000001,"profit_tax_rate_pct":25.0,"wage_tax":11.52,"profit_cash_tax":10.920000000000002,"total_cash_revenue":22.44,"existing_spending":19.373636363636365,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":46.36363636363637,"paid_benefit_per_unemployed":31.65909090909091,"benefit_spending":1.2663636363636366,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":59.241706161137444,"unemployed_real_disposable":24.66824644549763,"unemployed_power_ratio":0.6167061611374407,"employed_power_ratio":1.042654028436019,"required_benefit_funded":false,"conditional_required_profit_rate_pct":26.346570096570098},{"year":3,"automation_progress":0.3,"unemployment_pct":6.0,"real_output_index":108.1,"price_index":94.1304347826087,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"potential_profit_after_cash_tax":34.01625000000001,"accessible_profit_base":45.35500000000001,"profit_tax_rate_pct":25.0,"wage_tax":11.280000000000001,"profit_cash_tax":11.338750000000003,"total_cash_revenue":22.618750000000006,"existing_spending":19.014347826086954,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":45.65217391304348,"paid_benefit_per_unemployed":30.073369565217526,"benefit_spending":1.8044021739130516,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.96516141712937,"unemployed_real_disposable":23.449769053117926,"unemployed_power_ratio":0.5862442263279481,"employed_power_ratio":1.0623556581986144,"required_benefit_funded":false,"conditional_required_profit_rate_pct":27.060915579031107},{"year":4,"automation_progress":0.4,"unemployment_pct":8.000000000000002,"real_output_index":110.39999999999999,"price_index":92.5,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"potential_profit_after_cash_tax":35.19,"accessible_profit_base":46.919999999999995,"profit_tax_rate_pct":25.0,"wage_tax":11.04,"profit_cash_tax":11.729999999999999,"total_cash_revenue":22.769999999999996,"existing_spending":18.685,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":45.0,"paid_benefit_per_unemployed":28.562499999999964,"benefit_spending":2.2849999999999975,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.754406580493544,"unemployed_real_disposable":22.22972972972969,"unemployed_power_ratio":0.5557432432432423,"employed_power_ratio":1.0810810810810811,"required_benefit_funded":false,"conditional_required_profit_rate_pct":27.80264279624894},{"year":5,"automation_progress":0.5,"unemployment_pct":10.0,"real_output_index":112.5,"price_index":91.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"potential_profit_after_cash_tax":36.28125,"accessible_profit_base":48.375,"profit_tax_rate_pct":25.0,"wage_tax":10.8,"profit_cash_tax":12.09375,"total_cash_revenue":22.89375,"existing_spending":18.382,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":44.4,"paid_benefit_per_unemployed":27.117499999999993,"benefit_spending":2.7117499999999994,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.608058608058606,"unemployed_real_disposable":21.00824175824175,"unemployed_power_ratio":0.5252060439560438,"employed_power_ratio":1.098901098901099,"required_benefit_funded":false,"conditional_required_profit_rate_pct":28.572609819121453},{"year":6,"automation_progress":0.6,"unemployment_pct":12.0,"real_output_index":114.4,"price_index":89.61538461538461,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"potential_profit_after_cash_tax":37.290000000000006,"accessible_profit_base":49.72000000000001,"profit_tax_rate_pct":25.0,"wage_tax":10.56,"profit_cash_tax":12.430000000000003,"total_cash_revenue":22.990000000000002,"existing_spending":18.10230769230769,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":43.84615384615384,"paid_benefit_per_unemployed":25.73076923076927,"benefit_spending":3.087692307692312,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.525165821303155,"unemployed_real_disposable":19.78540772532193,"unemployed_power_ratio":0.49463519313304827,"employed_power_ratio":1.1158798283261804,"required_benefit_funded":false,"conditional_required_profit_rate_pct":29.37217649607029},{"year":7,"automation_progress":0.7,"unemployment_pct":13.999999999999998,"real_output_index":116.10000000000001,"price_index":88.33333333333333,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"potential_profit_after_cash_tax":38.216249999999995,"accessible_profit_base":50.95499999999999,"profit_tax_rate_pct":25.0,"wage_tax":10.32,"profit_cash_tax":12.738749999999998,"total_cash_revenue":23.058749999999996,"existing_spending":17.843333333333334,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":43.33333333333333,"paid_benefit_per_unemployed":24.395833333333307,"benefit_spending":3.4154166666666628,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.50519233581981,"unemployed_real_disposable":18.561320754716952,"unemployed_power_ratio":0.4640330188679238,"employed_power_ratio":1.1320754716981134,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.20312040035326},{"year":8,"automation_progress":0.8,"unemployment_pct":16.000000000000004,"real_output_index":117.6,"price_index":87.14285714285714,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"potential_profit_after_cash_tax":39.059999999999995,"accessible_profit_base":52.07999999999999,"profit_tax_rate_pct":25.0,"wage_tax":10.08,"profit_cash_tax":13.019999999999998,"total_cash_revenue":23.099999999999998,"existing_spending":17.602857142857143,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.85714285714286,"paid_benefit_per_unemployed":23.10714285714284,"benefit_spending":3.6971428571428553,"primary_balance":1.7999999999999994,"overall_balance":-4.440892098500626e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.5480093676815,"unemployed_real_disposable":17.336065573770473,"unemployed_power_ratio":0.4334016393442618,"employed_power_ratio":1.1475409836065573,"required_benefit_funded":false,"conditional_required_profit_rate_pct":31.067588325652846},{"year":9,"automation_progress":0.9,"unemployment_pct":18.000000000000004,"real_output_index":118.89999999999998,"price_index":86.03448275862068,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"potential_profit_after_cash_tax":39.821249999999985,"accessible_profit_base":53.09499999999998,"profit_tax_rate_pct":25.0,"wage_tax":9.84,"profit_cash_tax":13.273749999999994,"total_cash_revenue":23.113749999999996,"existing_spending":17.37896551724138,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.41379310344828,"paid_benefit_per_unemployed":21.859913793103424,"benefit_spending":3.9347844827586167,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.65389315215799,"unemployed_real_disposable":16.109719438877725,"unemployed_power_ratio":0.40274298597194313,"employed_power_ratio":1.1623246492985972,"required_benefit_funded":false,"conditional_required_profit_rate_pct":31.968072842757472},{"year":10,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":14.882352941176512,"unemployed_power_ratio":0.3720588235294128,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.9074074074074},{"year":11,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":14.882352941176512,"unemployed_power_ratio":0.3720588235294128,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.9074074074074},{"year":12,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":14.882352941176512,"unemployed_power_ratio":0.3720588235294128,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.9074074074074},{"year":13,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":14.882352941176512,"unemployed_power_ratio":0.3720588235294128,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.9074074074074},{"year":14,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":14.882352941176512,"unemployed_power_ratio":0.3720588235294128,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.9074074074074},{"year":15,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":14.882352941176512,"unemployed_power_ratio":0.3720588235294128,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.9074074074074},{"year":16,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":14.882352941176512,"unemployed_power_ratio":0.3720588235294128,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.9074074074074},{"year":17,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":14.882352941176512,"unemployed_power_ratio":0.3720588235294128,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.9074074074074},{"year":18,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":14.882352941176512,"unemployed_power_ratio":0.3720588235294128,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.9074074074074},{"year":19,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":14.882352941176512,"unemployed_power_ratio":0.3720588235294128,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.9074074074074},{"year":20,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":85.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"potential_profit_after_cash_tax":40.500000000000014,"accessible_profit_base":54.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":13.500000000000004,"total_cash_revenue":23.100000000000005,"existing_spending":17.169999999999998,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":42.0,"paid_benefit_per_unemployed":20.650000000000034,"benefit_spending":4.130000000000007,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.823529411764696,"unemployed_real_disposable":14.882352941176512,"unemployed_power_ratio":0.3720588235294128,"employed_power_ratio":1.1764705882352942,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.9074074074074}]}},"summaries":{"protect":{"all_years_required_benefit_funded":false,"funded_years":0,"active_years":20,"final_real_output_index":120.00000000000001,"final_price_index":85.0,"final_profit_surplus":54.000000000000014,"final_cash_revenue":23.100000000000005,"final_benefit_required":42.0,"final_benefit_paid":42.0,"final_unemployed_power_ratio":1.0,"final_overall_balance":-6.456242217447781,"final_net_debt_to_output_pct":136.59900274415756,"worst_unemployed_power_ratio":0.9999999999999998},"budget":{"all_years_required_benefit_funded":false,"funded_years":0,"active_years":20,"final_real_output_index":120.00000000000001,"final_price_index":85.0,"final_profit_surplus":54.000000000000014,"final_cash_revenue":23.100000000000005,"final_benefit_required":42.0,"final_benefit_paid":20.650000000000034,"final_unemployed_power_ratio":0.3720588235294128,"final_overall_balance":0.0,"final_net_debt_to_output_pct":58.823529411764696,"worst_unemployed_power_ratio":0.3720588235294128}}},{"id":"low_pass_through","label":"החיסכון אינו מתגלגל למחירים","paths":{"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"closure":"protect","reference_disposable":48.0,"rows":[{"year":0,"automation_progress":0.0,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":1,"automation_progress":0.1,"unemployment_pct":2.0000000000000004,"real_output_index":102.89999999999999,"price_index":100.0,"nominal_output":102.89999999999999,"wage_bill":58.8,"profit_surplus":44.099999999999994,"potential_profit_after_cash_tax":33.074999999999996,"accessible_profit_base":44.099999999999994,"profit_tax_rate_pct":25.0,"wage_tax":11.76,"profit_cash_tax":11.024999999999999,"total_cash_revenue":22.784999999999997,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":0.9600000000000002,"primary_balance":1.6249999999999971,"overall_balance":-0.1750000000000027,"beginning_net_debt":60.0,"ending_net_debt":60.175000000000004,"net_debt_to_output_pct":58.479105928085524,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":25.396825396825403},{"year":2,"automation_progress":0.2,"unemployment_pct":4.000000000000001,"real_output_index":105.60000000000001,"price_index":100.0,"nominal_output":105.60000000000001,"wage_bill":57.599999999999994,"profit_surplus":48.000000000000014,"potential_profit_after_cash_tax":36.000000000000014,"accessible_profit_base":48.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":11.52,"profit_cash_tax":12.000000000000004,"total_cash_revenue":23.520000000000003,"existing_spending":20.2,"interest_payment":1.80525,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":1.9200000000000004,"primary_balance":1.4000000000000035,"overall_balance":-0.40524999999999656,"beginning_net_debt":60.175000000000004,"ending_net_debt":60.58025,"net_debt_to_output_pct":57.36766098484848,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":25.844270833333333},{"year":3,"automation_progress":0.3,"unemployment_pct":6.0,"real_output_index":108.1,"price_index":100.0,"nominal_output":108.1,"wage_bill":56.4,"profit_surplus":51.699999999999996,"potential_profit_after_cash_tax":38.775,"accessible_profit_base":51.699999999999996,"profit_tax_rate_pct":25.0,"wage_tax":11.280000000000001,"profit_cash_tax":12.924999999999999,"total_cash_revenue":24.205,"existing_spending":20.2,"interest_payment":1.8174074999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":2.88,"primary_balance":1.1249999999999991,"overall_balance":-0.6924075000000007,"beginning_net_debt":60.58025,"ending_net_debt":61.2726575,"net_debt_to_output_pct":56.68145929694728,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":26.339279497098644},{"year":4,"automation_progress":0.4,"unemployment_pct":8.000000000000002,"real_output_index":110.39999999999999,"price_index":100.0,"nominal_output":110.39999999999999,"wage_bill":55.199999999999996,"profit_surplus":55.199999999999996,"potential_profit_after_cash_tax":41.4,"accessible_profit_base":55.199999999999996,"profit_tax_rate_pct":25.0,"wage_tax":11.04,"profit_cash_tax":13.799999999999999,"total_cash_revenue":24.839999999999996,"existing_spending":20.2,"interest_payment":1.838179725,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":3.8400000000000007,"primary_balance":0.7999999999999963,"overall_balance":-1.0381797250000038,"beginning_net_debt":61.2726575,"ending_net_debt":62.31083722500001,"net_debt_to_output_pct":56.440975747282614,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":26.88076037137681},{"year":5,"automation_progress":0.5,"unemployment_pct":10.0,"real_output_index":112.5,"price_index":100.0,"nominal_output":112.5,"wage_bill":54.0,"profit_surplus":58.5,"potential_profit_after_cash_tax":43.875,"accessible_profit_base":58.5,"profit_tax_rate_pct":25.0,"wage_tax":10.8,"profit_cash_tax":14.625,"total_cash_revenue":25.425,"existing_spending":20.2,"interest_payment":1.8693251167500002,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":4.800000000000001,"primary_balance":0.4250000000000007,"overall_balance":-1.4443251167499995,"beginning_net_debt":62.31083722500001,"ending_net_debt":63.75516234175001,"net_debt_to_output_pct":56.6712554148889,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":27.46893182350427},{"year":6,"automation_progress":0.6,"unemployment_pct":12.0,"real_output_index":114.4,"price_index":100.0,"nominal_output":114.4,"wage_bill":52.8,"profit_surplus":61.60000000000001,"potential_profit_after_cash_tax":46.2,"accessible_profit_base":61.60000000000001,"profit_tax_rate_pct":25.0,"wage_tax":10.56,"profit_cash_tax":15.400000000000002,"total_cash_revenue":25.96,"existing_spending":20.2,"interest_payment":1.9126548702525001,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":5.76,"primary_balance":1.7763568394002505e-15,"overall_balance":-1.9126548702524984,"beginning_net_debt":63.75516234175001,"ending_net_debt":65.6678172120025,"net_debt_to_output_pct":57.4019381223798,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":28.104959204955353},{"year":7,"automation_progress":0.7,"unemployment_pct":13.999999999999998,"real_output_index":116.10000000000001,"price_index":100.0,"nominal_output":116.10000000000001,"wage_bill":51.6,"profit_surplus":64.5,"potential_profit_after_cash_tax":48.375,"accessible_profit_base":64.5,"profit_tax_rate_pct":25.0,"wage_tax":10.32,"profit_cash_tax":16.125,"total_cash_revenue":26.445,"existing_spending":20.2,"interest_payment":1.970034516360075,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":6.719999999999999,"primary_balance":-0.47499999999999787,"overall_balance":-2.4450345163600726,"beginning_net_debt":65.6678172120025,"ending_net_debt":68.11285172836257,"net_debt_to_output_pct":58.667400282827366,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":28.790751188155156},{"year":8,"automation_progress":0.8,"unemployment_pct":16.000000000000004,"real_output_index":117.6,"price_index":100.0,"nominal_output":117.6,"wage_bill":50.4,"profit_surplus":67.19999999999999,"potential_profit_after_cash_tax":50.39999999999999,"accessible_profit_base":67.19999999999999,"profit_tax_rate_pct":25.0,"wage_tax":10.08,"profit_cash_tax":16.799999999999997,"total_cash_revenue":26.879999999999995,"existing_spending":20.2,"interest_payment":2.0433855518508772,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":7.6800000000000015,"primary_balance":-1.0000000000000053,"overall_balance":-3.0433855518508826,"beginning_net_debt":68.11285172836257,"ending_net_debt":71.15623728021346,"net_debt_to_output_pct":60.50700448997744,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":29.528847547397145},{"year":9,"automation_progress":0.9,"unemployment_pct":18.000000000000004,"real_output_index":118.89999999999998,"price_index":100.0,"nominal_output":118.89999999999998,"wage_bill":49.199999999999996,"profit_surplus":69.69999999999999,"potential_profit_after_cash_tax":52.27499999999999,"accessible_profit_base":69.69999999999999,"profit_tax_rate_pct":25.0,"wage_tax":9.84,"profit_cash_tax":17.424999999999997,"total_cash_revenue":27.264999999999997,"existing_spending":20.2,"interest_payment":2.134687118406404,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":8.64,"primary_balance":-1.5750000000000028,"overall_balance":-3.7096871184064066,"beginning_net_debt":71.15623728021346,"ending_net_debt":74.86592439861987,"net_debt_to_output_pct":62.965453657375846,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.32236315409815},{"year":10,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":2.245977731958596,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":9.600000000000001,"primary_balance":-2.1999999999999957,"overall_balance":-4.445977731958592,"beginning_net_debt":74.86592439861987,"ending_net_debt":79.31190213057846,"net_debt_to_output_pct":66.09325177548205,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":31.174969072164703},{"year":11,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":2.379357063917354,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":9.600000000000001,"primary_balance":-2.1999999999999957,"overall_balance":-4.5793570639173495,"beginning_net_debt":79.31190213057846,"ending_net_debt":83.8912591944958,"net_debt_to_output_pct":69.90938266207982,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":31.360218144329643},{"year":12,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":2.516737775834874,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":9.600000000000001,"primary_balance":-2.1999999999999957,"overall_balance":-4.71673777583487,"beginning_net_debt":83.8912591944958,"ending_net_debt":88.60799697033067,"net_debt_to_output_pct":73.83999747527555,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":31.551024688659542},{"year":13,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":2.6582399091099203,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":9.600000000000001,"primary_balance":-2.1999999999999957,"overall_balance":-4.8582399091099155,"beginning_net_debt":88.60799697033067,"ending_net_debt":93.46623687944059,"net_debt_to_output_pct":77.88853073286714,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":31.747555429319323},{"year":14,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":2.8039871063832176,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":9.600000000000001,"primary_balance":-2.1999999999999957,"overall_balance":-5.003987106383214,"beginning_net_debt":93.46623687944059,"ending_net_debt":98.4702239858238,"net_debt_to_output_pct":82.05851998818649,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":31.9499820921989},{"year":15,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":2.9541067195747135,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":9.600000000000001,"primary_balance":-2.1999999999999957,"overall_balance":-5.15410671957471,"beginning_net_debt":98.4702239858238,"ending_net_debt":103.6243307053985,"net_debt_to_output_pct":86.3536089211654,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.15848155496487},{"year":16,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":3.108729921161955,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":9.600000000000001,"primary_balance":-2.1999999999999957,"overall_balance":-5.308729921161951,"beginning_net_debt":103.6243307053985,"ending_net_debt":108.93306062656046,"net_debt_to_output_pct":90.77755052213371,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.37323600161382},{"year":17,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":3.2679918187968138,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":9.600000000000001,"primary_balance":-2.1999999999999957,"overall_balance":-5.4679918187968095,"beginning_net_debt":108.93306062656046,"ending_net_debt":114.40105244535727,"net_debt_to_output_pct":95.33421037113105,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.59443308166223},{"year":18,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":3.432031573360718,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":9.600000000000001,"primary_balance":-2.1999999999999957,"overall_balance":-5.632031573360713,"beginning_net_debt":114.40105244535727,"ending_net_debt":120.03308401871797,"net_debt_to_output_pct":100.02757001559829,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":32.82226607411211},{"year":19,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":3.600992520561539,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":9.600000000000001,"primary_balance":-2.1999999999999957,"overall_balance":-5.800992520561534,"beginning_net_debt":120.03308401871797,"ending_net_debt":125.83407653927951,"net_debt_to_output_pct":104.86173044939957,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":33.05693405633546},{"year":20,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":3.7750222961783853,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":48.0,"benefit_spending":9.600000000000001,"primary_balance":-2.1999999999999957,"overall_balance":-5.9750222961783805,"beginning_net_debt":125.83407653927951,"ending_net_debt":131.8090988354579,"net_debt_to_output_pct":109.84091569621489,"unemployed_real_disposable":48.0,"unemployed_power_ratio":1.0,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":33.29864207802553}]},"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"closure":"budget","reference_disposable":48.0,"rows":[{"year":0,"automation_progress":0.0,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":1,"automation_progress":0.1,"unemployment_pct":2.0000000000000004,"real_output_index":102.89999999999999,"price_index":100.0,"nominal_output":102.89999999999999,"wage_bill":58.8,"profit_surplus":44.099999999999994,"potential_profit_after_cash_tax":33.074999999999996,"accessible_profit_base":44.099999999999994,"profit_tax_rate_pct":25.0,"wage_tax":11.76,"profit_cash_tax":11.024999999999999,"total_cash_revenue":22.784999999999997,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":39.249999999999865,"benefit_spending":0.7849999999999975,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":58.30903790087464,"unemployed_real_disposable":39.249999999999865,"unemployed_power_ratio":0.8177083333333305,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":25.396825396825403},{"year":2,"automation_progress":0.2,"unemployment_pct":4.000000000000001,"real_output_index":105.60000000000001,"price_index":100.0,"nominal_output":105.60000000000001,"wage_bill":57.599999999999994,"profit_surplus":48.000000000000014,"potential_profit_after_cash_tax":36.000000000000014,"accessible_profit_base":48.000000000000014,"profit_tax_rate_pct":25.0,"wage_tax":11.52,"profit_cash_tax":12.000000000000004,"total_cash_revenue":23.520000000000003,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":38.00000000000009,"benefit_spending":1.520000000000004,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":56.81818181818181,"unemployed_real_disposable":38.00000000000009,"unemployed_power_ratio":0.7916666666666686,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":25.83333333333333},{"year":3,"automation_progress":0.3,"unemployment_pct":6.0,"real_output_index":108.1,"price_index":100.0,"nominal_output":108.1,"wage_bill":56.4,"profit_surplus":51.699999999999996,"potential_profit_after_cash_tax":38.775,"accessible_profit_base":51.699999999999996,"profit_tax_rate_pct":25.0,"wage_tax":11.280000000000001,"profit_cash_tax":12.924999999999999,"total_cash_revenue":24.205,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":36.749999999999986,"benefit_spending":2.204999999999999,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":55.50416281221092,"unemployed_real_disposable":36.749999999999986,"unemployed_power_ratio":0.7656249999999997,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":26.305609284332686},{"year":4,"automation_progress":0.4,"unemployment_pct":8.000000000000002,"real_output_index":110.39999999999999,"price_index":100.0,"nominal_output":110.39999999999999,"wage_bill":55.199999999999996,"profit_surplus":55.199999999999996,"potential_profit_after_cash_tax":41.4,"accessible_profit_base":55.199999999999996,"profit_tax_rate_pct":25.0,"wage_tax":11.04,"profit_cash_tax":13.799999999999999,"total_cash_revenue":24.839999999999996,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":35.49999999999996,"benefit_spending":2.839999999999997,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":54.34782608695652,"unemployed_real_disposable":35.49999999999996,"unemployed_power_ratio":0.7395833333333325,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":26.811594202898554},{"year":5,"automation_progress":0.5,"unemployment_pct":10.0,"real_output_index":112.5,"price_index":100.0,"nominal_output":112.5,"wage_bill":54.0,"profit_surplus":58.5,"potential_profit_after_cash_tax":43.875,"accessible_profit_base":58.5,"profit_tax_rate_pct":25.0,"wage_tax":10.8,"profit_cash_tax":14.625,"total_cash_revenue":25.425,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":34.250000000000014,"benefit_spending":3.4250000000000016,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":53.333333333333336,"unemployed_real_disposable":34.250000000000014,"unemployed_power_ratio":0.713541666666667,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":27.350427350427353},{"year":6,"automation_progress":0.6,"unemployment_pct":12.0,"real_output_index":114.4,"price_index":100.0,"nominal_output":114.4,"wage_bill":52.8,"profit_surplus":61.60000000000001,"potential_profit_after_cash_tax":46.2,"accessible_profit_base":61.60000000000001,"profit_tax_rate_pct":25.0,"wage_tax":10.56,"profit_cash_tax":15.400000000000002,"total_cash_revenue":25.96,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":33.000000000000014,"benefit_spending":3.9600000000000017,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":52.44755244755245,"unemployed_real_disposable":33.000000000000014,"unemployed_power_ratio":0.6875000000000003,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":27.92207792207792},{"year":7,"automation_progress":0.7,"unemployment_pct":13.999999999999998,"real_output_index":116.10000000000001,"price_index":100.0,"nominal_output":116.10000000000001,"wage_bill":51.6,"profit_surplus":64.5,"potential_profit_after_cash_tax":48.375,"accessible_profit_base":64.5,"profit_tax_rate_pct":25.0,"wage_tax":10.32,"profit_cash_tax":16.125,"total_cash_revenue":26.445,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":31.75000000000001,"benefit_spending":4.445000000000001,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":51.67958656330749,"unemployed_real_disposable":31.75000000000001,"unemployed_power_ratio":0.6614583333333336,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":28.527131782945737},{"year":8,"automation_progress":0.8,"unemployment_pct":16.000000000000004,"real_output_index":117.6,"price_index":100.0,"nominal_output":117.6,"wage_bill":50.4,"profit_surplus":67.19999999999999,"potential_profit_after_cash_tax":50.39999999999999,"accessible_profit_base":67.19999999999999,"profit_tax_rate_pct":25.0,"wage_tax":10.08,"profit_cash_tax":16.799999999999997,"total_cash_revenue":26.879999999999995,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":30.49999999999997,"benefit_spending":4.879999999999996,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":51.02040816326531,"unemployed_real_disposable":30.49999999999997,"unemployed_power_ratio":0.6354166666666661,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":29.166666666666675},{"year":9,"automation_progress":0.9,"unemployment_pct":18.000000000000004,"real_output_index":118.89999999999998,"price_index":100.0,"nominal_output":118.89999999999998,"wage_bill":49.199999999999996,"profit_surplus":69.69999999999999,"potential_profit_after_cash_tax":52.27499999999999,"accessible_profit_base":69.69999999999999,"profit_tax_rate_pct":25.0,"wage_tax":9.84,"profit_cash_tax":17.424999999999997,"total_cash_revenue":27.264999999999997,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":29.249999999999986,"benefit_spending":5.264999999999998,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":50.46257359125316,"unemployed_real_disposable":29.249999999999986,"unemployed_power_ratio":0.6093749999999997,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":29.84218077474893},{"year":10,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":28.00000000000003,"benefit_spending":5.600000000000006,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":49.99999999999999,"unemployed_real_disposable":28.00000000000003,"unemployed_power_ratio":0.5833333333333339,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.555555555555546},{"year":11,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":28.00000000000003,"benefit_spending":5.600000000000006,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":49.99999999999999,"unemployed_real_disposable":28.00000000000003,"unemployed_power_ratio":0.5833333333333339,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.555555555555546},{"year":12,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":28.00000000000003,"benefit_spending":5.600000000000006,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":49.99999999999999,"unemployed_real_disposable":28.00000000000003,"unemployed_power_ratio":0.5833333333333339,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.555555555555546},{"year":13,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":28.00000000000003,"benefit_spending":5.600000000000006,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":49.99999999999999,"unemployed_real_disposable":28.00000000000003,"unemployed_power_ratio":0.5833333333333339,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.555555555555546},{"year":14,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":28.00000000000003,"benefit_spending":5.600000000000006,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":49.99999999999999,"unemployed_real_disposable":28.00000000000003,"unemployed_power_ratio":0.5833333333333339,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.555555555555546},{"year":15,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":28.00000000000003,"benefit_spending":5.600000000000006,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":49.99999999999999,"unemployed_real_disposable":28.00000000000003,"unemployed_power_ratio":0.5833333333333339,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.555555555555546},{"year":16,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":28.00000000000003,"benefit_spending":5.600000000000006,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":49.99999999999999,"unemployed_real_disposable":28.00000000000003,"unemployed_power_ratio":0.5833333333333339,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.555555555555546},{"year":17,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":28.00000000000003,"benefit_spending":5.600000000000006,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":49.99999999999999,"unemployed_real_disposable":28.00000000000003,"unemployed_power_ratio":0.5833333333333339,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.555555555555546},{"year":18,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":28.00000000000003,"benefit_spending":5.600000000000006,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":49.99999999999999,"unemployed_real_disposable":28.00000000000003,"unemployed_power_ratio":0.5833333333333339,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.555555555555546},{"year":19,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":28.00000000000003,"benefit_spending":5.600000000000006,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":49.99999999999999,"unemployed_real_disposable":28.00000000000003,"unemployed_power_ratio":0.5833333333333339,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.555555555555546},{"year":20,"automation_progress":1,"unemployment_pct":20.0,"real_output_index":120.00000000000001,"price_index":100.0,"nominal_output":120.00000000000001,"wage_bill":48.0,"profit_surplus":72.00000000000001,"potential_profit_after_cash_tax":54.000000000000014,"accessible_profit_base":72.00000000000001,"profit_tax_rate_pct":25.0,"wage_tax":9.600000000000001,"profit_cash_tax":18.000000000000004,"total_cash_revenue":27.600000000000005,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":28.00000000000003,"benefit_spending":5.600000000000006,"primary_balance":1.7999999999999998,"overall_balance":0.0,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":49.99999999999999,"unemployed_real_disposable":28.00000000000003,"unemployed_power_ratio":0.5833333333333339,"employed_power_ratio":1.0,"required_benefit_funded":false,"conditional_required_profit_rate_pct":30.555555555555546}]}},"summaries":{"protect":{"all_years_required_benefit_funded":false,"funded_years":0,"active_years":20,"final_real_output_index":120.00000000000001,"final_price_index":100.0,"final_profit_surplus":72.00000000000001,"final_cash_revenue":27.600000000000005,"final_benefit_required":48.0,"final_benefit_paid":48.0,"final_unemployed_power_ratio":1.0,"final_overall_balance":-5.9750222961783805,"final_net_debt_to_output_pct":109.84091569621489,"worst_unemployed_power_ratio":1.0},"budget":{"all_years_required_benefit_funded":false,"funded_years":0,"active_years":20,"final_real_output_index":120.00000000000001,"final_price_index":100.0,"final_profit_surplus":72.00000000000001,"final_cash_revenue":27.600000000000005,"final_benefit_required":48.0,"final_benefit_paid":28.00000000000003,"final_unemployed_power_ratio":0.5833333333333339,"final_overall_balance":0.0,"final_net_debt_to_output_pct":49.99999999999999,"worst_unemployed_power_ratio":0.5833333333333339}}},{"id":"no_automation","label":"ביקורת חשבונאית: ללא מעבר","paths":{"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.0,"productivity_gain":0.0,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"closure":"protect","reference_disposable":48.0,"rows":[{"year":0,"automation_progress":0.0,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":1,"automation_progress":0.1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":2,"automation_progress":0.2,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":3,"automation_progress":0.3,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":4,"automation_progress":0.4,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":5,"automation_progress":0.5,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":6,"automation_progress":0.6,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":7,"automation_progress":0.7,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":8,"automation_progress":0.8,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":9,"automation_progress":0.9,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":10,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":11,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":12,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":13,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":14,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":15,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":16,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":17,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":18,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":19,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":20,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0}]},"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.0,"productivity_gain":0.0,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"closure":"budget","reference_disposable":48.0,"rows":[{"year":0,"automation_progress":0.0,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":1,"automation_progress":0.1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":2,"automation_progress":0.2,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":3,"automation_progress":0.3,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":4,"automation_progress":0.4,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":5,"automation_progress":0.5,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":6,"automation_progress":0.6,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":7,"automation_progress":0.7,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":8,"automation_progress":0.8,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":9,"automation_progress":0.9,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":10,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":11,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":12,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":13,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":14,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":15,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":16,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":17,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":18,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":19,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0},{"year":20,"automation_progress":1,"unemployment_pct":0.0,"real_output_index":100.0,"price_index":100.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"potential_profit_after_cash_tax":30.0,"accessible_profit_base":40.0,"profit_tax_rate_pct":25.0,"wage_tax":12.0,"profit_cash_tax":10.0,"total_cash_revenue":22.0,"existing_spending":20.2,"interest_payment":1.7999999999999998,"required_benefit_per_unemployed":48.0,"paid_benefit_per_unemployed":0.0,"benefit_spending":0.0,"primary_balance":1.8000000000000007,"overall_balance":8.881784197001252e-16,"beginning_net_debt":60.0,"ending_net_debt":60.0,"net_debt_to_output_pct":60.0,"unemployed_real_disposable":null,"unemployed_power_ratio":null,"employed_power_ratio":1.0,"required_benefit_funded":true,"conditional_required_profit_rate_pct":25.0}]}},"summaries":{"protect":{"all_years_required_benefit_funded":true,"funded_years":0,"active_years":0,"final_real_output_index":100.0,"final_price_index":100.0,"final_profit_surplus":40.0,"final_cash_revenue":22.0,"final_benefit_required":48.0,"final_benefit_paid":0.0,"final_unemployed_power_ratio":null,"final_overall_balance":8.881784197001252e-16,"final_net_debt_to_output_pct":60.0,"worst_unemployed_power_ratio":null},"budget":{"all_years_required_benefit_funded":true,"funded_years":0,"active_years":0,"final_real_output_index":100.0,"final_price_index":100.0,"final_profit_surplus":40.0,"final_cash_revenue":22.0,"final_benefit_required":48.0,"final_benefit_paid":0.0,"final_unemployed_power_ratio":null,"final_overall_balance":8.881784197001252e-16,"final_net_debt_to_output_pct":60.0,"worst_unemployed_power_ratio":null}}}],"grid":[{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":564.5987782696085,"budget_final_net_debt_to_output_pct":329.8511769562075,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":564.5987782696085,"budget_final_net_debt_to_output_pct":329.8511769562075,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":531.3821356318608,"budget_final_net_debt_to_output_pct":296.6345343184601,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":531.3821356318608,"budget_final_net_debt_to_output_pct":296.6345343184601,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":498.16549299411344,"budget_final_net_debt_to_output_pct":263.4178916807126,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":498.16549299411344,"budget_final_net_debt_to_output_pct":263.4178916807126,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":518.3718032637978,"budget_final_net_debt_to_output_pct":283.62420195039687,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":518.3718032637978,"budget_final_net_debt_to_output_pct":283.62420195039687,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":467.8560275895869,"budget_final_net_debt_to_output_pct":233.10842627618618,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":467.8560275895869,"budget_final_net_debt_to_output_pct":233.10842627618618,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":417.3402519153762,"budget_final_net_debt_to_output_pct":182.59265060197532,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":417.3402519153762,"budget_final_net_debt_to_output_pct":182.59265060197532,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":472.14482825798723,"budget_final_net_debt_to_output_pct":237.39722694458618,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":472.14482825798723,"budget_final_net_debt_to_output_pct":237.39722694458618,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":404.329919547313,"budget_final_net_debt_to_output_pct":169.5823182339122,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":404.329919547313,"budget_final_net_debt_to_output_pct":169.5823182339122,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":336.5150108366389,"budget_final_net_debt_to_output_pct":101.76740952323811,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":336.5150108366389,"budget_final_net_debt_to_output_pct":101.76740952323811,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":564.5987782696085,"budget_final_net_debt_to_output_pct":329.8511769562075,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":564.5987782696085,"budget_final_net_debt_to_output_pct":329.8511769562075,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":531.3821356318608,"budget_final_net_debt_to_output_pct":296.6345343184601,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":531.3821356318608,"budget_final_net_debt_to_output_pct":296.6345343184601,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":498.16549299411344,"budget_final_net_debt_to_output_pct":263.4178916807126,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":498.16549299411344,"budget_final_net_debt_to_output_pct":263.4178916807126,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":518.3718032637978,"budget_final_net_debt_to_output_pct":283.62420195039687,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":518.3718032637978,"budget_final_net_debt_to_output_pct":283.62420195039687,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":467.8560275895869,"budget_final_net_debt_to_output_pct":233.10842627618618,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":467.8560275895869,"budget_final_net_debt_to_output_pct":233.10842627618618,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":417.3402519153762,"budget_final_net_debt_to_output_pct":182.59265060197532,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":417.3402519153762,"budget_final_net_debt_to_output_pct":182.59265060197532,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":472.14482825798723,"budget_final_net_debt_to_output_pct":237.39722694458618,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":472.14482825798723,"budget_final_net_debt_to_output_pct":237.39722694458618,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":404.329919547313,"budget_final_net_debt_to_output_pct":169.5823182339122,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":404.329919547313,"budget_final_net_debt_to_output_pct":169.5823182339122,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":336.5150108366389,"budget_final_net_debt_to_output_pct":101.76740952323811,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":336.5150108366389,"budget_final_net_debt_to_output_pct":101.76740952323811,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":564.5987782696085,"budget_final_net_debt_to_output_pct":329.8511769562075,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":564.5987782696085,"budget_final_net_debt_to_output_pct":329.8511769562075,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":531.3821356318608,"budget_final_net_debt_to_output_pct":296.6345343184601,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":531.3821356318608,"budget_final_net_debt_to_output_pct":296.6345343184601,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":498.16549299411344,"budget_final_net_debt_to_output_pct":263.4178916807126,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":498.16549299411344,"budget_final_net_debt_to_output_pct":263.4178916807126,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":518.3718032637978,"budget_final_net_debt_to_output_pct":283.62420195039687,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":518.3718032637978,"budget_final_net_debt_to_output_pct":283.62420195039687,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":467.8560275895869,"budget_final_net_debt_to_output_pct":233.10842627618618,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":467.8560275895869,"budget_final_net_debt_to_output_pct":233.10842627618618,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":417.3402519153762,"budget_final_net_debt_to_output_pct":182.59265060197532,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":417.3402519153762,"budget_final_net_debt_to_output_pct":182.59265060197532,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":472.14482825798723,"budget_final_net_debt_to_output_pct":237.39722694458618,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":472.14482825798723,"budget_final_net_debt_to_output_pct":237.39722694458618,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":404.329919547313,"budget_final_net_debt_to_output_pct":169.5823182339122,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":404.329919547313,"budget_final_net_debt_to_output_pct":169.5823182339122,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":336.5150108366389,"budget_final_net_debt_to_output_pct":101.76740952323811,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":336.5150108366389,"budget_final_net_debt_to_output_pct":101.76740952323811,"final_real_output_index":80.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":412.5759510662827,"budget_final_net_debt_to_output_pct":224.77787001556192,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":412.5759510662827,"budget_final_net_debt_to_output_pct":224.77787001556192,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":372.3375300930392,"budget_final_net_debt_to_output_pct":184.53944904231844,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":372.3375300930392,"budget_final_net_debt_to_output_pct":184.53944904231844,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":332.09910911979586,"budget_final_net_debt_to_output_pct":144.30102806907504,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":332.09910911979586,"budget_final_net_debt_to_output_pct":144.30102806907504,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":356.91372385377485,"budget_final_net_debt_to_output_pct":169.11564280305413,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":356.91372385377485,"budget_final_net_debt_to_output_pct":169.11564280305413,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":294.87718701882716,"budget_final_net_debt_to_output_pct":107.07910596810648,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":294.87718701882716,"budget_final_net_debt_to_output_pct":107.07910596810648,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.06250000000000024,"protect_final_net_debt_to_output_pct":232.8406501838795,"budget_final_net_debt_to_output_pct":60.0,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.12499999999999971,"protect_final_net_debt_to_output_pct":232.8406501838795,"budget_final_net_debt_to_output_pct":60.0,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":301.2514966412672,"budget_final_net_debt_to_output_pct":113.56675762524809,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":301.2514966412672,"budget_final_net_debt_to_output_pct":113.56675762524809,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.13020833333333343,"protect_final_net_debt_to_output_pct":217.41684394461515,"budget_final_net_debt_to_output_pct":60.0,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.043749999999999886,"protect_final_net_debt_to_output_pct":217.41684394461515,"budget_final_net_debt_to_output_pct":60.0,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.6041666666666669,"protect_final_net_debt_to_output_pct":133.58219124796315,"budget_final_net_debt_to_output_pct":60.0,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.5250000000000001,"protect_final_net_debt_to_output_pct":133.58219124796315,"budget_final_net_debt_to_output_pct":60.0,"final_real_output_index":100.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":414.8490118495183,"budget_final_net_debt_to_output_pct":225.64001764702186,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2127659574468085,"protect_final_net_debt_to_output_pct":416.6117115836272,"budget_final_net_debt_to_output_pct":225.64001764702186,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":376.4033853449122,"budget_final_net_debt_to_output_pct":187.1943911424157,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2127659574468085,"protect_final_net_debt_to_output_pct":378.16608507902106,"budget_final_net_debt_to_output_pct":187.1943911424157,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":337.957758840306,"budget_final_net_debt_to_output_pct":148.74876463780956,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2127659574468085,"protect_final_net_debt_to_output_pct":339.72045857441486,"budget_final_net_debt_to_output_pct":148.74876463780956,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":361.59578520042254,"budget_final_net_debt_to_output_pct":172.38679099792617,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2127659574468085,"protect_final_net_debt_to_output_pct":363.3584849345316,"budget_final_net_debt_to_output_pct":172.38679099792617,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":302.50071930013115,"budget_final_net_debt_to_output_pct":113.29172509763463,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2127659574468085,"protect_final_net_debt_to_output_pct":304.26341903424,"budget_final_net_debt_to_output_pct":113.29172509763463,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.034574468085106606,"protect_final_net_debt_to_output_pct":243.40565339983976,"budget_final_net_debt_to_output_pct":63.829787234042556,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.17127659574468057,"protect_final_net_debt_to_output_pct":245.1683531339486,"budget_final_net_debt_to_output_pct":63.829787234042556,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":308.34255855132693,"budget_final_net_debt_to_output_pct":119.15932573686318,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2127659574468085,"protect_final_net_debt_to_output_pct":310.1052582854358,"budget_final_net_debt_to_output_pct":119.15932573686318,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.09829343971631181,"protect_final_net_debt_to_output_pct":228.59805325535018,"budget_final_net_debt_to_output_pct":63.829787234042556,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.09481382978723432,"protect_final_net_debt_to_output_pct":230.36075298945906,"budget_final_net_debt_to_output_pct":63.829787234042556,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.5443262411347517,"protect_final_net_debt_to_output_pct":148.85354795937343,"budget_final_net_debt_to_output_pct":63.829787234042556,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.4404255319148936,"protect_final_net_debt_to_output_pct":150.61624769348228,"budget_final_net_debt_to_output_pct":63.829787234042556,"final_real_output_index":100.0,"final_price_index":94.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":417.4320354668317,"budget_final_net_debt_to_output_pct":226.61973086458985,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2272727272727273,"protect_final_net_debt_to_output_pct":421.1978030806097,"budget_final_net_debt_to_output_pct":226.61973086458985,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":381.0236754038588,"budget_final_net_debt_to_output_pct":190.21137080161697,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2272727272727273,"protect_final_net_debt_to_output_pct":384.78944301763676,"budget_final_net_debt_to_output_pct":190.21137080161697,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":344.61531534088584,"budget_final_net_debt_to_output_pct":153.80301073864413,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2272727272727273,"protect_final_net_debt_to_output_pct":348.38108295466395,"budget_final_net_debt_to_output_pct":153.80301073864413,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":366.91630945797687,"budget_final_net_debt_to_output_pct":176.1040048557351,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2272727272727273,"protect_final_net_debt_to_output_pct":370.682077071755,"budget_final_net_debt_to_output_pct":176.1040048557351,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":311.16382416524937,"budget_final_net_debt_to_output_pct":120.35151956300757,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2272727272727273,"protect_final_net_debt_to_output_pct":314.92959177902736,"budget_final_net_debt_to_output_pct":120.35151956300757,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0028409090909093035,"protect_final_net_debt_to_output_pct":255.41133887252178,"budget_final_net_debt_to_output_pct":68.18181818181819,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2238636363636361,"protect_final_net_debt_to_output_pct":259.17710648629986,"budget_final_net_debt_to_output_pct":68.18181818181819,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":316.40058344912217,"budget_final_net_debt_to_output_pct":125.58827884688031,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2272727272727273,"protect_final_net_debt_to_output_pct":320.1663510629001,"budget_final_net_debt_to_output_pct":125.58827884688031,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.06202651515151536,"protect_final_net_debt_to_output_pct":241.30397292663986,"budget_final_net_debt_to_output_pct":68.18181818181819,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.15284090909090883,"protect_final_net_debt_to_output_pct":245.06974054041794,"budget_final_net_debt_to_output_pct":68.18181818181819,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.4763257575757578,"protect_final_net_debt_to_output_pct":166.20736240415772,"budget_final_net_debt_to_output_pct":68.18181818181819,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.25,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.3443181818181821,"protect_final_net_debt_to_output_pct":169.97313001793566,"budget_final_net_debt_to_output_pct":68.18181818181819,"final_real_output_index":100.0,"final_price_index":88.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":311.2273995973987,"budget_final_net_debt_to_output_pct":154.72899872179815,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":311.2273995973987,"budget_final_net_debt_to_output_pct":154.72899872179815,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":266.30779306715806,"budget_final_net_debt_to_output_pct":109.936765395811,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":266.30779306715806,"budget_final_net_debt_to_output_pct":109.936765395811,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":221.38818653691726,"budget_final_net_debt_to_output_pct":68.91479633900934,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":221.38818653691726,"budget_final_net_debt_to_output_pct":68.91479633900934,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":249.2750042470929,"budget_final_net_debt_to_output_pct":94.04585988542884,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":249.2750042470929,"budget_final_net_debt_to_output_pct":94.04585988542884,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.11458333333333394,"protect_final_net_debt_to_output_pct":179.55795997165387,"budget_final_net_debt_to_output_pct":49.99999999999999,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.062499999999999264,"protect_final_net_debt_to_output_pct":179.55795997165387,"budget_final_net_debt_to_output_pct":49.99999999999999,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.5833333333333339,"protect_final_net_debt_to_output_pct":109.84091569621489,"budget_final_net_debt_to_output_pct":49.99999999999999,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.5000000000000007,"protect_final_net_debt_to_output_pct":109.84091569621489,"budget_final_net_debt_to_output_pct":49.99999999999999,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.02083333333333372,"protect_final_net_debt_to_output_pct":187.32260889678707,"budget_final_net_debt_to_output_pct":49.99999999999999,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.17499999999999954,"protect_final_net_debt_to_output_pct":187.32260889678707,"budget_final_net_debt_to_output_pct":49.99999999999999,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.6770833333333338,"protect_final_net_debt_to_output_pct":92.80812687614979,"budget_final_net_debt_to_output_pct":49.99999999999999,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.6125000000000005,"protect_final_net_debt_to_output_pct":92.80812687614979,"budget_final_net_debt_to_output_pct":49.99999999999999,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-1.7063551444874954,"budget_final_net_debt_to_output_pct":-1.7063551444874954,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-1.7063551444874954,"budget_final_net_debt_to_output_pct":-1.7063551444874954,"final_real_output_index":120.00000000000001,"final_price_index":100.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":313.4579874149388,"budget_final_net_debt_to_output_pct":155.1028449886569,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.22222222222222224,"protect_final_net_debt_to_output_pct":316.0466490245586,"budget_final_net_debt_to_output_pct":155.1028449886569,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":271.1390395274744,"budget_final_net_debt_to_output_pct":112.82284998565717,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.22222222222222224,"protect_final_net_debt_to_output_pct":273.7277011370941,"budget_final_net_debt_to_output_pct":112.82284998565717,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":228.82009164000996,"budget_final_net_debt_to_output_pct":73.87295097170035,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.22222222222222224,"protect_final_net_debt_to_output_pct":231.40875324962974,"budget_final_net_debt_to_output_pct":73.87295097170035,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":255.00012991896526,"budget_final_net_debt_to_output_pct":97.519084082887,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.22222222222222224,"protect_final_net_debt_to_output_pct":257.588791528585,"budget_final_net_debt_to_output_pct":97.519084082887,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.10069444444444507,"protect_final_net_debt_to_output_pct":189.55003422157696,"budget_final_net_debt_to_output_pct":55.55555555555555,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.10138888888888813,"protect_final_net_debt_to_output_pct":192.13869583119674,"budget_final_net_debt_to_output_pct":55.55555555555555,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.5347222222222229,"protect_final_net_debt_to_output_pct":124.09993852418864,"budget_final_net_debt_to_output_pct":55.55555555555555,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.4194444444444452,"protect_final_net_debt_to_output_pct":126.68860013380845,"budget_final_net_debt_to_output_pct":55.55555555555555,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.013888888888889105,"protect_final_net_debt_to_output_pct":196.5422724229917,"budget_final_net_debt_to_output_pct":55.55555555555555,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.20555555555555527,"protect_final_net_debt_to_output_pct":199.13093403261146,"budget_final_net_debt_to_output_pct":55.55555555555555,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.621527777777778,"protect_final_net_debt_to_output_pct":107.96102891567958,"budget_final_net_debt_to_output_pct":55.55555555555555,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.5236111111111114,"protect_final_net_debt_to_output_pct":110.54969052529938,"budget_final_net_debt_to_output_pct":55.55555555555555,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":19.379785408367397,"budget_final_net_debt_to_output_pct":19.379785408367397,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":21.9684470179872,"budget_final_net_debt_to_output_pct":21.9684470179872,"final_real_output_index":120.00000000000001,"final_price_index":90.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":316.2462221868639,"budget_final_net_debt_to_output_pct":155.57015282223026,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.25,"protect_final_net_debt_to_output_pct":322.07071080850847,"budget_final_net_debt_to_output_pct":155.57015282223026,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":277.17809760286974,"budget_final_net_debt_to_output_pct":116.50202823823612,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.25,"protect_final_net_debt_to_output_pct":283.00258622451435,"budget_final_net_debt_to_output_pct":116.50202823823612,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":238.1099730188757,"budget_final_net_debt_to_output_pct":80.07064426256399,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.25,"protect_final_net_debt_to_output_pct":243.9344616405202,"budget_final_net_debt_to_output_pct":80.07064426256399,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":262.15653700880574,"budget_final_net_debt_to_output_pct":101.99433986630129,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.25,"protect_final_net_debt_to_output_pct":267.9810256304502,"budget_final_net_debt_to_output_pct":101.99433986630129,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.08333333333333398,"protect_final_net_debt_to_output_pct":202.04012703398072,"budget_final_net_debt_to_output_pct":62.49999999999999,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.1499999999999992,"protect_final_net_debt_to_output_pct":207.86461565562524,"budget_final_net_debt_to_output_pct":62.49999999999999,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.4739583333333339,"protect_final_net_debt_to_output_pct":141.9237170591559,"budget_final_net_debt_to_output_pct":62.49999999999999,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.31875000000000075,"protect_final_net_debt_to_output_pct":147.74820568080034,"budget_final_net_debt_to_output_pct":62.49999999999999,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0052083333333338006,"protect_final_net_debt_to_output_pct":208.06685183074748,"budget_final_net_debt_to_output_pct":62.49999999999999,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2437499999999994,"protect_final_net_debt_to_output_pct":213.8913404523919,"budget_final_net_debt_to_output_pct":62.49999999999999,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.5520833333333336,"protect_final_net_debt_to_output_pct":126.90215646509176,"budget_final_net_debt_to_output_pct":62.49999999999999,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.41250000000000037,"protect_final_net_debt_to_output_pct":132.72664508673626,"budget_final_net_debt_to_output_pct":62.49999999999999,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0000000000000002,"protect_final_net_debt_to_output_pct":45.73746109943607,"budget_final_net_debt_to_output_pct":45.73746109943607,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.5,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":51.56194972108056,"budget_final_net_debt_to_output_pct":51.56194972108056,"final_real_output_index":120.00000000000001,"final_price_index":80.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":238.83557711962462,"budget_final_net_debt_to_output_pct":106.02283618814182,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":238.83557711962462,"budget_final_net_debt_to_output_pct":106.02283618814182,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":190.5722666201001,"budget_final_net_debt_to_output_pct":63.33209691908195,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":190.5722666201001,"budget_final_net_debt_to_output_pct":63.33209691908195,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.1458333333333333,"protect_final_net_debt_to_output_pct":142.30895612057566,"budget_final_net_debt_to_output_pct":42.857142857142854,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.025000000000000067,"protect_final_net_debt_to_output_pct":142.30895612057566,"budget_final_net_debt_to_output_pct":42.857142857142854,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":172.39020452803445,"budget_final_net_debt_to_output_pct":51.12965737885223,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":172.39020452803445,"budget_final_net_debt_to_output_pct":51.12965737885223,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":2,"budget_final_power_ratio":0.5061175813802086,"protect_final_net_debt_to_output_pct":97.18708350938735,"budget_final_net_debt_to_output_pct":42.649314732142855,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":2,"budget_final_power_ratio":0.40734109765625026,"protect_final_net_debt_to_output_pct":97.18708350938735,"budget_final_net_debt_to_output_pct":42.649314732142855,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":21.98396249074029,"budget_final_net_debt_to_output_pct":21.98396249074029,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":21.98396249074029,"budget_final_net_debt_to_output_pct":21.98396249074029,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":4,"budget_final_power_ratio":0.3895318388446354,"protect_final_net_debt_to_output_pct":105.94483193644434,"budget_final_net_debt_to_output_pct":41.91653207360715,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":4,"budget_final_power_ratio":0.26743820661356243,"protect_final_net_debt_to_output_pct":105.94483193644434,"budget_final_net_debt_to_output_pct":41.91653207360715,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":3.8019003986746522,"budget_final_net_debt_to_output_pct":3.8019003986746522,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":3.8019003986746522,"budget_final_net_debt_to_output_pct":3.8019003986746522,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-98.34103113909501,"budget_final_net_debt_to_output_pct":-98.34103113909501,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-98.34103113909501,"budget_final_net_debt_to_output_pct":-98.34103113909501,"final_real_output_index":140.0,"final_price_index":100.0},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":240.36374223797867,"budget_final_net_debt_to_output_pct":105.44926205140894,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.22950819672131145,"protect_final_net_debt_to_output_pct":243.33921934111777,"budget_final_net_debt_to_output_pct":105.44926205140894,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":195.0604319735579,"budget_final_net_debt_to_output_pct":65.98243281057327,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.22950819672131145,"protect_final_net_debt_to_output_pct":198.03590907669698,"budget_final_net_debt_to_output_pct":65.98243281057327,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.15505464480874348,"protect_final_net_debt_to_output_pct":149.757121709137,"budget_final_net_debt_to_output_pct":49.18032786885246,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.043442622950819285,"protect_final_net_debt_to_output_pct":152.73259881227602,"budget_final_net_debt_to_output_pct":49.18032786885246,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":177.8957593353944,"budget_final_net_debt_to_output_pct":54.98432896059174,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.22950819672131145,"protect_final_net_debt_to_output_pct":180.87123643853332,"budget_final_net_debt_to_output_pct":54.98432896059174,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":1,"budget_final_power_ratio":0.48695210500162833,"protect_final_net_debt_to_output_pct":107.5491652697511,"budget_final_net_debt_to_output_pct":49.137723384483415,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":1,"budget_final_power_ratio":0.35481991830084836,"protect_final_net_debt_to_output_pct":110.52464237289011,"budget_final_net_debt_to_output_pct":49.14046833301563,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":37.202571204107905,"budget_final_net_debt_to_output_pct":37.202571204107905,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0000000000000002,"protect_final_net_debt_to_output_pct":40.17804830724694,"budget_final_net_debt_to_output_pct":40.17804830724694,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":3,"budget_final_power_ratio":0.3783677134202124,"protect_final_net_debt_to_output_pct":115.42777643280999,"budget_final_net_debt_to_output_pct":48.6837888450912,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":3,"budget_final_power_ratio":0.22434845237513149,"protect_final_net_debt_to_output_pct":118.40325353594903,"budget_final_net_debt_to_output_pct":48.71895208467442,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":20.037898565944396,"budget_final_net_debt_to_output_pct":20.037898565944396,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0000000000000002,"protect_final_net_debt_to_output_pct":23.013375669083423,"budget_final_net_debt_to_output_pct":23.013375669083423,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-75.3519793009212,"budget_final_net_debt_to_output_pct":-75.3519793009212,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0000000000000002,"protect_final_net_debt_to_output_pct":-72.37650219778219,"budget_final_net_debt_to_output_pct":-72.37650219778219,"final_real_output_index":140.0,"final_price_index":87.14285714285714},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":242.42088758960915,"budget_final_net_debt_to_output_pct":104.67714302119155,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2692307692307692,"protect_final_net_debt_to_output_pct":249.4018146392815,"budget_final_net_debt_to_output_pct":104.67714302119155,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":201.1021930262894,"budget_final_net_debt_to_output_pct":69.55019266450381,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2692307692307692,"protect_final_net_debt_to_output_pct":208.08312007596177,"budget_final_net_debt_to_output_pct":69.55019266450381,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.16746794871794926,"protect_final_net_debt_to_output_pct":159.78349846296967,"budget_final_net_debt_to_output_pct":57.692307692307686,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.06826923076923007,"protect_final_net_debt_to_output_pct":166.764425512642,"budget_final_net_debt_to_output_pct":57.692307692307686,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":185.30708311453265,"budget_final_net_debt_to_output_pct":60.225717828952355,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2692307692307692,"protect_final_net_debt_to_output_pct":192.28801016420488,"budget_final_net_debt_to_output_pct":60.225717828952355,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.46193910256410325,"protect_final_net_debt_to_output_pct":121.49812148562529,"budget_final_net_debt_to_output_pct":57.692307692307686,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.28509615384615467,"protect_final_net_debt_to_output_pct":128.4790485352976,"budget_final_net_debt_to_output_pct":57.692307692307686,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":9,"budget_final_power_ratio":0.9658570200856297,"protect_final_net_debt_to_output_pct":57.68915985671807,"budget_final_net_debt_to_output_pct":54.69055658116025,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":7,"budget_final_power_ratio":0.8850010698455266,"protect_final_net_debt_to_output_pct":64.6700869063904,"budget_final_net_debt_to_output_pct":55.604191824295455,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":2,"budget_final_power_ratio":0.3644517136013383,"protect_final_net_debt_to_output_pct":128.19327863945603,"budget_final_net_debt_to_output_pct":57.539242019327986,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":2,"budget_final_power_ratio":0.16795004099921348,"protect_final_net_debt_to_output_pct":135.1742056891283,"budget_final_net_debt_to_output_pct":57.56995556058956,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":41.89404994496126,"budget_final_net_debt_to_output_pct":41.89404994496126,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":48.87497699463357,"budget_final_net_debt_to_output_pct":48.87497699463357,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-44.4051787495335,"budget_final_net_debt_to_output_pct":-44.4051787495335,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":0.75,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-37.42425169986119,"budget_final_net_debt_to_output_pct":-37.42425169986119,"final_real_output_index":140.0,"final_price_index":74.28571428571429},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":184.54171026129396,"budget_final_net_debt_to_output_pct":73.94541318729702,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2,"protect_final_net_debt_to_output_pct":184.54171026129396,"budget_final_net_debt_to_output_pct":73.94541318729702,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":2,"budget_final_power_ratio":0.02226952083333335,"protect_final_net_debt_to_output_pct":133.77062178480665,"budget_final_net_debt_to_output_pct":37.2127625,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":2,"budget_final_power_ratio":-0.173276575,"protect_final_net_debt_to_output_pct":133.77062178480665,"budget_final_net_debt_to_output_pct":37.2127625,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":5,"budget_final_power_ratio":0.46883941405083357,"protect_final_net_debt_to_output_pct":82.99953330831931,"budget_final_net_debt_to_output_pct":35.3987838565,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":5,"budget_final_power_ratio":0.36260729686100024,"protect_final_net_debt_to_output_pct":82.99953330831931,"budget_final_net_debt_to_output_pct":35.3987838565,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":3,"budget_final_power_ratio":0.1711149283854169,"protect_final_net_debt_to_output_pct":114.72660473874055,"budget_final_net_debt_to_output_pct":36.61034765625,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":3,"budget_final_power_ratio":0.005337914062500282,"protect_final_net_debt_to_output_pct":114.72660473874055,"budget_final_net_debt_to_output_pct":36.61034765625,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":9,"budget_final_power_ratio":0.9323009648426971,"protect_final_net_debt_to_output_pct":35.40892616268742,"budget_final_net_debt_to_output_pct":30.20647369812726,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":9,"budget_final_power_ratio":0.9187611578112366,"protect_final_net_debt_to_output_pct":35.40892616268742,"budget_final_net_debt_to_output_pct":30.20647369812726,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-43.908752413365704,"budget_final_net_debt_to_output_pct":-43.908752413365704,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-43.908752413365704,"budget_final_net_debt_to_output_pct":-43.908752413365704,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":8,"budget_final_power_ratio":0.7940089147805497,"protect_final_net_debt_to_output_pct":44.911499216187174,"budget_final_net_debt_to_output_pct":28.69821704389006,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":8,"budget_final_power_ratio":0.7528106977366595,"protect_final_net_debt_to_output_pct":44.911499216187174,"budget_final_net_debt_to_output_pct":28.69821704389006,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-62.952769459431764,"budget_final_net_debt_to_output_pct":-62.952769459431764,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-62.952769459431764,"budget_final_net_debt_to_output_pct":-62.952769459431764,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-170.8170381350507,"budget_final_net_debt_to_output_pct":-170.8170381350507,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-170.8170381350507,"budget_final_net_debt_to_output_pct":-170.8170381350507,"final_real_output_index":160.0,"final_price_index":100.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":185.24130263262742,"budget_final_net_debt_to_output_pct":73.39184710091932,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.23529411764705882,"protect_final_net_debt_to_output_pct":188.38062427150487,"budget_final_net_debt_to_output_pct":73.39184710091932,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":2,"budget_final_power_ratio":0.06565989523172931,"protect_final_net_debt_to_output_pct":137.5680575394472,"budget_final_net_debt_to_output_pct":43.975864090909084,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":2,"budget_final_power_ratio":-0.15659266048128312,"protect_final_net_debt_to_output_pct":140.7073791783246,"budget_final_net_debt_to_output_pct":43.99093360962566,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":5,"budget_final_power_ratio":0.4775732727600274,"protect_final_net_debt_to_output_pct":89.89481244626688,"budget_final_net_debt_to_output_pct":42.47554152642596,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":4,"budget_final_power_ratio":0.33701789492006035,"protect_final_net_debt_to_output_pct":93.0341340851443,"budget_final_net_debt_to_output_pct":42.604860650578246,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":3,"budget_final_power_ratio":0.20306116013836084,"protect_final_net_debt_to_output_pct":119.58880837773452,"budget_final_net_debt_to_output_pct":43.4563954233083,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":3,"budget_final_power_ratio":0.008139538558464127,"protect_final_net_debt_to_output_pct":122.72813001661197,"budget_final_net_debt_to_output_pct":43.496351416726654,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":8,"budget_final_power_ratio":0.9046612612682261,"protect_final_net_debt_to_output_pct":45.35381854906535,"budget_final_net_debt_to_output_pct":37.9402967659627,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":8,"budget_final_power_ratio":0.8474762949249881,"protect_final_net_debt_to_output_pct":48.49314018794277,"budget_final_net_debt_to_output_pct":38.4108135909334,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-28.881171279603826,"budget_final_net_debt_to_output_pct":-28.881171279603826,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-25.741849640726393,"budget_final_net_debt_to_output_pct":-25.741849640726393,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":8,"budget_final_power_ratio":0.7781231529803292,"protect_final_net_debt_to_output_pct":53.93631412284164,"budget_final_net_debt_to_output_pct":36.287134109816556,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":8,"budget_final_power_ratio":0.6956305649795119,"protect_final_net_debt_to_output_pct":57.07563576171907,"budget_final_net_debt_to_output_pct":36.757650934787264,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-46.86042044131641,"budget_final_net_debt_to_output_pct":-46.86042044131641,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-43.72109880243899,"budget_final_net_debt_to_output_pct":-43.72109880243899,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-147.65715500547446,"budget_final_net_debt_to_output_pct":-147.65715500547446,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":0.5,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-144.5178333665971,"budget_final_net_debt_to_output_pct":-144.5178333665971,"final_real_output_index":160.0,"final_price_index":85.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":0.0,"protect_final_net_debt_to_output_pct":186.24072030596108,"budget_final_net_debt_to_output_pct":72.80132048930807,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":0,"budget_final_power_ratio":-0.2857142857142857,"protect_final_net_debt_to_output_pct":193.86478714323476,"budget_final_net_debt_to_output_pct":72.80132048930807,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":1,"budget_final_power_ratio":0.12817378787878816,"protect_final_net_debt_to_output_pct":142.9929657603622,"budget_final_net_debt_to_output_pct":53.531909090909096,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":1,"budget_final_power_ratio":-0.13195249350649313,"protect_final_net_debt_to_output_pct":150.61703259763604,"budget_final_net_debt_to_output_pct":53.539701298701296,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":4,"budget_final_power_ratio":0.49077343916950494,"protect_final_net_debt_to_output_pct":99.74521121476337,"budget_final_net_debt_to_output_pct":52.440550261337236,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.15,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":4,"budget_final_power_ratio":0.30202640380586054,"protect_final_net_debt_to_output_pct":107.36927805203716,"budget_final_net_debt_to_output_pct":52.638456508547165,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":2,"budget_final_power_ratio":0.24872486877705668,"protect_final_net_debt_to_output_pct":126.5348135762974,"budget_final_net_debt_to_output_pct":53.231216720779216,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":2,"budget_final_power_ratio":0.012535972402597803,"protect_final_net_debt_to_output_pct":134.15888041357115,"budget_final_net_debt_to_output_pct":53.26781412337663,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":8,"budget_final_power_ratio":0.8660594623966248,"protect_final_net_debt_to_output_pct":59.56080767246243,"budget_final_net_debt_to_output_pct":48.81191704448467,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":7,"budget_final_power_ratio":0.7482048221892696,"protect_final_net_debt_to_output_pct":67.1848745097362,"budget_final_net_debt_to_output_pct":49.70395820655036,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":0.9999999999999999,"protect_final_net_debt_to_output_pct":-7.413198231372528,"budget_final_net_debt_to_output_pct":-7.413198231372528,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":0.2108686059012242,"budget_final_net_debt_to_output_pct":0.2108686059012242,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":0.0},"all_years_required_benefit_funded":false,"funded_years":8,"budget_final_power_ratio":0.7554292075514425,"protect_final_net_debt_to_output_pct":66.82890684663377,"budget_final_net_debt_to_output_pct":47.12844420399726,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.5,"debt_service":8.0},"all_years_required_benefit_funded":false,"funded_years":7,"budget_final_power_ratio":0.6157834434514708,"protect_final_net_debt_to_output_pct":74.45297368390753,"budget_final_net_debt_to_output_pct":47.964664186659675,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":0.9999999999999999,"protect_final_net_debt_to_output_pct":-23.871350415437337,"budget_final_net_debt_to_output_pct":-23.871350415437337,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":0.75,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-16.247283578163586,"budget_final_net_debt_to_output_pct":-16.247283578163586,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":0.9999999999999999,"protect_final_net_debt_to_output_pct":-114.57160767750845,"budget_final_net_debt_to_output_pct":-114.57160767750845,"final_real_output_index":160.0,"final_price_index":70.0},{"inputs":{"productivity_gain":1.0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":8.0},"all_years_required_benefit_funded":true,"funded_years":20,"budget_final_power_ratio":1.0,"protect_final_net_debt_to_output_pct":-106.94754084023472,"budget_final_net_debt_to_output_pct":-106.94754084023472,"final_real_output_index":160.0,"final_price_index":70.0}],"grid_count":270,"grid_all_years_funded":40,"grid_interpretation":"Deterministic chosen combinations, no probabilities or frequency interpretation; no optimization or estimated parameters."}