{"version":77,"illustrative":true,"calibrated":false,"causal_approved":false,"source_sha256":{"credit_resolution_v77.py":"de66f4f7ca0b9522ee95355575cb071c276c56c4b3e65d1e95bd82f0420d38d6","credit_ledger_v77.py":"5a2a3f5526deced577c42985e3e90eaed06c2fc5bf1f9e11ec4707d8ff5f38a8","integrated_housing_v76.py":"3fe0e6b68517ee7ae93d7a9df050f31ce3b7a1c1e14a4e9d6a12262a827d104f","housing_stress_v75.py":"8b6194f5ced86fb52155ab53349adb9f8930749fcac0647f0dc622a705ecc413","capital_feedback_v74.py":"13e3846f47b6b44610e805fffd3787c315f591e5e2d0233c0d376c0effd4e294","saving_asset_sensitivity_v73.py":"2b93da2794a6e73987f86cbd350e8ec4eb0d9e63a6e4117d7749eabebfd7e211","household_distribution_v72.py":"b7b9cf8bd0d5936f4583c873a4a13e2ee4dcdd515f0727abbfb870ea682ed192","coupled_thesis_v71.py":"84a86ee1cbc69d4388033321f4b7553aa9c079ea1c193ac106cdabc027caa724"},"group_columns":["id","consumption_real","consumption_index","real_wealth","cash","consumer_loan","mortgage","rent_debt","deficiency","homes","foreclosed"],"assumptions":{"default_years":2,"material_missed_payment_share":0.1,"foreclosure_service_cost_share":0.1,"recourse_options":[0,0.5],"residual_repayment_share_of_remaining_liquidity":0.2,"consumer_and_rent_loss":"full writeoff after persistent material nonpayment","collateral":"in-kind repossession at exogenous market value; costs paid to production sector; surplus returned to borrower; renter next year","stress":"stable; rates to 8% with house price -30%; severe illustrative rates to 12% and house price -60%"},"experiments":[{"mode":"external","tenure":"renter","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.78349872910666,122.78857632440331,41.63165626840763,9.050745960871765,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.046542222660015,89.64982167487659,38.41347181477602,6.608088355655154,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",20.22997254948483,80.27766884716199,-185.31146545464733,4.602318755007799,186.2566985541594,0.0,0.0,0.0,0.0,false],["owners",483.15877434388875,116.19980142950668,5358.132863808055,109.91862116323469,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",45.74246054775579,141.18043378936974,66.46424177247653,9.720272866398105,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.664453847267552,45.26066002243071,50.60851509167848,3.116196442544355,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.555300705857835,22.044844070864418,-192.5937298101456,1.18050139999479,181.58502173953823,0.0,0.0,0.0,0.0,false],["owners",536.6065510243491,129.05400457536058,5870.01369639098,114.02889209267417,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.24176376039986,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",47.903217807852236,147.84943767855634,92.6181207693816,10.1794337841686,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.774205581953849,45.59939994430201,58.81896903261094,3.139518686165193,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.547491580378438,22.01385547769221,-189.4886166854416,1.178841960830418,180.26451894195682,0.0,0.0,0.0,0.0,false],["owners",521.379307594467,125.39184886831822,6162.856270464655,110.79310286382423,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.9652931721646,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",49.64954223523222,153.23932788651925,119.82863978097345,10.550527724986846,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.768339754660465,45.58129553907552,67.02471511579546,3.1382721978653487,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.471572633426034,21.71258981518267,-186.43326512652445,1.1627091846030324,178.95792814130334,0.0,0.0,0.0,0.0,false],["owners",509.23682137705276,122.47157801275921,6448.356833859058,108.21282454262371,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839293,"nominal_output":102.00000000000001,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.45139671671508,109.4178911009725,39.116294297208505,8.86284917917877,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.45139671671509,109.4178911009725,39.11629429720851,8.862849179178772,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.093224223484533,107.512794537637,-165.280413463191,6.773306055871133,186.02685975953108,0.0,0.0,0.0,0.0,false],["owners",389.49560204279476,93.67378596507814,5041.350059085523,97.37390051069869,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":238.90000000000003,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",36.96273419505389,114.08251294769724,59.33142040453604,9.240683548763473,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.9627341950539,114.08251294769723,59.33142040453608,9.240683548763474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.902149736273046,110.7228164137819,-149.95317783521014,6.975537434068261,178.4643576346392,0.0,0.0,0.0,0.0,false],["owners",376.5959767032958,90.57142296856564,5253.30181459892,94.14899417582394,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":277.80000000000007,"nominal_output":100.0,"money_error":-8.526512829121202e-14},{"year":15,"groups":[["workers",38.17010812072881,117.80897568126181,80.27994731899123,9.542527030182203,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.17010812072883,117.8089756812618,80.27994731899129,9.542527030182207,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.604340853083844,113.50928909953903,-134.21409418580026,7.15108521327096,170.68258969953564,0.0,0.0,0.0,0.0,false],["owners",366.2347941810856,88.07955608010718,5458.9745156338695,91.5586985452714,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":316.69999999999993,"nominal_output":100.0,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",39.161544705885674,120.8689651416225,101.82419717090416,9.790386176471419,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.16154470588569,120.8689651416225,101.82419717090421,9.790386176471422,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.234652113826648,116.01052426121682,-118.1100521389303,7.308663028456661,162.7093575836935,0.0,0.0,0.0,0.0,false],["owners",357.6729902390879,86.02044017294084,5659.516474771696,89.41824755977197,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":355.5999999999998,"nominal_output":100.0,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.78349872910666,122.78857632440331,41.63165626840763,9.050745960871765,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.046542222660015,89.64982167487659,38.41347181477602,6.608088355655154,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",20.22997254948483,80.27766884716199,-185.31146545464733,4.602318755007799,186.2566985541594,0.0,0.0,0.0,0.0,false],["owners",483.15877434388875,116.19980142950668,5358.132863808055,109.91862116323469,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",45.74246054775579,141.18043378936974,66.46424177247653,9.720272866398105,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.664453847267552,45.26066002243071,50.60851509167848,3.116196442544355,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.555300705857835,22.044844070864418,-192.5937298101456,1.18050139999479,181.58502173953823,0.0,0.0,0.0,0.0,false],["owners",536.6065510243491,129.05400457536058,5870.01369639098,114.02889209267417,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.24176376039986,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",47.903217807852236,147.84943767855634,92.6181207693816,10.1794337841686,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.774205581953849,45.59939994430201,58.81896903261094,3.139518686165193,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.547491580378438,22.01385547769221,-189.4886166854416,1.178841960830418,180.26451894195682,0.0,0.0,0.0,0.0,false],["owners",521.379307594467,125.39184886831822,6162.856270464655,110.79310286382423,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.9652931721646,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",49.64954223523222,153.23932788651925,119.82863978097345,10.550527724986846,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.768339754660465,45.58129553907552,67.02471511579546,3.1382721978653487,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.471572633426034,21.71258981518267,-186.43326512652445,1.1627091846030324,178.95792814130334,0.0,0.0,0.0,0.0,false],["owners",509.23682137705276,122.47157801275921,6448.356833859058,108.21282454262371,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839293,"nominal_output":102.00000000000001,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14}},{"mode":"external","tenure":"renter","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.78349872910666,122.78857632440331,41.63165626840763,9.050745960871765,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.046542222660015,89.64982167487659,38.41347181477602,6.608088355655154,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",20.22997254948483,80.27766884716199,-185.31146545464733,4.602318755007799,186.2566985541594,0.0,0.0,0.0,0.0,false],["owners",483.15877434388875,116.19980142950668,5358.132863808055,109.91862116323469,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",45.74246054775579,141.18043378936974,66.46424177247653,9.720272866398105,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.664453847267552,45.26066002243071,50.60851509167848,3.116196442544355,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.555300705857835,22.044844070864418,-192.5937298101456,1.18050139999479,181.58502173953823,0.0,0.0,0.0,0.0,false],["owners",536.6065510243491,129.05400457536058,5870.01369639098,114.02889209267417,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.24176376039986,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",47.903217807852236,147.84943767855634,92.6181207693816,10.1794337841686,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.774205581953849,45.59939994430201,58.81896903261094,3.139518686165193,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.547491580378438,22.01385547769221,-189.4886166854416,1.178841960830418,180.26451894195682,0.0,0.0,0.0,0.0,false],["owners",521.379307594467,125.39184886831822,6162.856270464655,110.79310286382423,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.9652931721646,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",49.64954223523222,153.23932788651925,119.82863978097345,10.550527724986846,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.768339754660465,45.58129553907552,67.02471511579546,3.1382721978653487,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.471572633426034,21.71258981518267,-186.43326512652445,1.1627091846030324,178.95792814130334,0.0,0.0,0.0,0.0,false],["owners",509.23682137705276,122.47157801275921,6448.356833859058,108.21282454262371,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839293,"nominal_output":102.00000000000001,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.45139671671508,109.4178911009725,39.116294297208505,8.86284917917877,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.45139671671509,109.4178911009725,39.11629429720851,8.862849179178772,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.093224223484533,107.512794537637,-165.280413463191,6.773306055871133,186.02685975953108,0.0,0.0,0.0,0.0,false],["owners",389.49560204279476,93.67378596507814,5041.350059085523,97.37390051069869,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":238.90000000000003,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",36.96273419505389,114.08251294769724,59.33142040453604,9.240683548763473,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.9627341950539,114.08251294769723,59.33142040453608,9.240683548763474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.902149736273046,110.7228164137819,-149.95317783521014,6.975537434068261,178.4643576346392,0.0,0.0,0.0,0.0,false],["owners",376.5959767032958,90.57142296856564,5253.30181459892,94.14899417582394,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":277.80000000000007,"nominal_output":100.0,"money_error":-8.526512829121202e-14},{"year":15,"groups":[["workers",38.17010812072881,117.80897568126181,80.27994731899123,9.542527030182203,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.17010812072883,117.8089756812618,80.27994731899129,9.542527030182207,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.604340853083844,113.50928909953903,-134.21409418580026,7.15108521327096,170.68258969953564,0.0,0.0,0.0,0.0,false],["owners",366.2347941810856,88.07955608010718,5458.9745156338695,91.5586985452714,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":316.69999999999993,"nominal_output":100.0,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",39.161544705885674,120.8689651416225,101.82419717090416,9.790386176471419,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.16154470588569,120.8689651416225,101.82419717090421,9.790386176471422,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.234652113826648,116.01052426121682,-118.1100521389303,7.308663028456661,162.7093575836935,0.0,0.0,0.0,0.0,false],["owners",357.6729902390879,86.02044017294084,5659.516474771696,89.41824755977197,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":355.5999999999998,"nominal_output":100.0,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.78349872910666,122.78857632440331,41.63165626840763,9.050745960871765,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.046542222660015,89.64982167487659,38.41347181477602,6.608088355655154,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",20.22997254948483,80.27766884716199,-185.31146545464733,4.602318755007799,186.2566985541594,0.0,0.0,0.0,0.0,false],["owners",483.15877434388875,116.19980142950668,5358.132863808055,109.91862116323469,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",45.74246054775579,141.18043378936974,66.46424177247653,9.720272866398105,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.664453847267552,45.26066002243071,50.60851509167848,3.116196442544355,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.555300705857835,22.044844070864418,-192.5937298101456,1.18050139999479,181.58502173953823,0.0,0.0,0.0,0.0,false],["owners",536.6065510243491,129.05400457536058,5870.01369639098,114.02889209267417,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.24176376039986,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",47.903217807852236,147.84943767855634,92.6181207693816,10.1794337841686,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.774205581953849,45.59939994430201,58.81896903261094,3.139518686165193,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.547491580378438,22.01385547769221,-189.4886166854416,1.178841960830418,180.26451894195682,0.0,0.0,0.0,0.0,false],["owners",521.379307594467,125.39184886831822,6162.856270464655,110.79310286382423,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.9652931721646,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",49.64954223523222,153.23932788651925,119.82863978097345,10.550527724986846,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.768339754660465,45.58129553907552,67.02471511579546,3.1382721978653487,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.471572633426034,21.71258981518267,-186.43326512652445,1.1627091846030324,178.95792814130334,0.0,0.0,0.0,0.0,false],["owners",509.23682137705276,122.47157801275921,6448.356833859058,108.21282454262371,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839293,"nominal_output":102.00000000000001,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14}},{"mode":"external","tenure":"renter","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.78349872910666,122.78857632440331,41.63165626840763,9.050745960871765,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.046542222660015,89.64982167487659,38.41347181477602,6.608088355655154,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",20.22997254948483,80.27766884716199,-185.31146545464733,4.602318755007799,186.2566985541594,0.0,0.0,0.0,0.0,false],["owners",483.15877434388875,116.19980142950668,5028.462534137725,109.91862116323469,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",45.74246054775579,141.18043378936974,66.46424177247653,9.720272866398105,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.664453847267552,45.26066002243071,50.60851509167848,3.116196442544355,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.555300705857835,22.044844070864418,-192.5937298101456,1.18050139999479,181.58502173953823,0.0,0.0,0.0,0.0,false],["owners",536.6065510243491,129.05400457536058,5164.131343449803,114.02889209267417,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.24176376039986,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",47.903217807852236,147.84943767855634,92.6181207693816,10.1794337841686,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.774205581953849,45.59939994430201,58.81896903261094,3.139518686165193,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.547491580378438,22.01385547769221,-189.4886166854416,1.178841960830418,180.26451894195682,0.0,0.0,0.0,0.0,false],["owners",521.379307594467,125.39184886831822,5456.973917523478,110.79310286382423,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.9652931721646,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",49.64954223523222,153.23932788651925,119.82863978097345,10.550527724986846,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.768339754660465,45.58129553907552,67.02471511579546,3.1382721978653487,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.471572633426034,21.71258981518267,-186.43326512652445,1.1627091846030324,178.95792814130334,0.0,0.0,0.0,0.0,false],["owners",509.23682137705276,122.47157801275921,5742.474480917882,108.21282454262371,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839293,"nominal_output":102.00000000000001,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.45139671671508,109.4178911009725,39.116294297208505,8.86284917917877,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.45139671671509,109.4178911009725,39.11629429720851,8.862849179178772,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.093224223484533,107.512794537637,-165.280413463191,6.773306055871133,186.02685975953108,0.0,0.0,0.0,0.0,false],["owners",389.49560204279476,93.67378596507814,4741.350059085523,97.37390051069869,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":238.90000000000003,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",36.96273419505389,114.08251294769724,59.33142040453604,9.240683548763473,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.9627341950539,114.08251294769723,59.33142040453608,9.240683548763474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.902149736273046,110.7228164137819,-149.95317783521014,6.975537434068261,178.4643576346392,0.0,0.0,0.0,0.0,false],["owners",376.5959767032958,90.57142296856564,4653.30181459892,94.14899417582394,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":277.80000000000007,"nominal_output":100.0,"money_error":-8.526512829121202e-14},{"year":15,"groups":[["workers",38.17010812072881,117.80897568126181,80.27994731899123,9.542527030182203,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.17010812072883,117.8089756812618,80.27994731899129,9.542527030182207,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.604340853083844,113.50928909953903,-134.21409418580026,7.15108521327096,170.68258969953564,0.0,0.0,0.0,0.0,false],["owners",366.2347941810856,88.07955608010718,4858.9745156338695,91.5586985452714,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":316.69999999999993,"nominal_output":100.0,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",39.161544705885674,120.8689651416225,101.82419717090416,9.790386176471419,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.16154470588569,120.8689651416225,101.82419717090421,9.790386176471422,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.234652113826648,116.01052426121682,-118.1100521389303,7.308663028456661,162.7093575836935,0.0,0.0,0.0,0.0,false],["owners",357.6729902390879,86.02044017294084,5059.516474771696,89.41824755977197,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":355.5999999999998,"nominal_output":100.0,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.78349872910666,122.78857632440331,41.63165626840763,9.050745960871765,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.046542222660015,89.64982167487659,38.41347181477602,6.608088355655154,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",20.22997254948483,80.27766884716199,-185.31146545464733,4.602318755007799,186.2566985541594,0.0,0.0,0.0,0.0,false],["owners",483.15877434388875,116.19980142950668,5028.462534137725,109.91862116323469,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",45.74246054775579,141.18043378936974,66.46424177247653,9.720272866398105,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.664453847267552,45.26066002243071,50.60851509167848,3.116196442544355,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.555300705857835,22.044844070864418,-192.5937298101456,1.18050139999479,181.58502173953823,0.0,0.0,0.0,0.0,false],["owners",536.6065510243491,129.05400457536058,5164.131343449803,114.02889209267417,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.24176376039986,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",47.903217807852236,147.84943767855634,92.6181207693816,10.1794337841686,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.774205581953849,45.59939994430201,58.81896903261094,3.139518686165193,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.547491580378438,22.01385547769221,-189.4886166854416,1.178841960830418,180.26451894195682,0.0,0.0,0.0,0.0,false],["owners",521.379307594467,125.39184886831822,5456.973917523478,110.79310286382423,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.9652931721646,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",49.64954223523222,153.23932788651925,119.82863978097345,10.550527724986846,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.768339754660465,45.58129553907552,67.02471511579546,3.1382721978653487,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.471572633426034,21.71258981518267,-186.43326512652445,1.1627091846030324,178.95792814130334,0.0,0.0,0.0,0.0,false],["owners",509.23682137705276,122.47157801275921,5742.474480917882,108.21282454262371,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839293,"nominal_output":102.00000000000001,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14}},{"mode":"external","tenure":"renter","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.78349872910666,122.78857632440331,41.63165626840763,9.050745960871765,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.046542222660015,89.64982167487659,38.41347181477602,6.608088355655154,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",20.22997254948483,80.27766884716199,-185.31146545464733,4.602318755007799,186.2566985541594,0.0,0.0,0.0,0.0,false],["owners",483.15877434388875,116.19980142950668,5028.462534137725,109.91862116323469,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",45.74246054775579,141.18043378936974,66.46424177247653,9.720272866398105,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.664453847267552,45.26066002243071,50.60851509167848,3.116196442544355,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.555300705857835,22.044844070864418,-192.5937298101456,1.18050139999479,181.58502173953823,0.0,0.0,0.0,0.0,false],["owners",536.6065510243491,129.05400457536058,5164.131343449803,114.02889209267417,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.24176376039986,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",47.903217807852236,147.84943767855634,92.6181207693816,10.1794337841686,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.774205581953849,45.59939994430201,58.81896903261094,3.139518686165193,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.547491580378438,22.01385547769221,-189.4886166854416,1.178841960830418,180.26451894195682,0.0,0.0,0.0,0.0,false],["owners",521.379307594467,125.39184886831822,5456.973917523478,110.79310286382423,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.9652931721646,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",49.64954223523222,153.23932788651925,119.82863978097345,10.550527724986846,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.768339754660465,45.58129553907552,67.02471511579546,3.1382721978653487,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.471572633426034,21.71258981518267,-186.43326512652445,1.1627091846030324,178.95792814130334,0.0,0.0,0.0,0.0,false],["owners",509.23682137705276,122.47157801275921,5742.474480917882,108.21282454262371,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839293,"nominal_output":102.00000000000001,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.45139671671508,109.4178911009725,39.116294297208505,8.86284917917877,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.45139671671509,109.4178911009725,39.11629429720851,8.862849179178772,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.093224223484533,107.512794537637,-165.280413463191,6.773306055871133,186.02685975953108,0.0,0.0,0.0,0.0,false],["owners",389.49560204279476,93.67378596507814,4741.350059085523,97.37390051069869,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":238.90000000000003,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",36.96273419505389,114.08251294769724,59.33142040453604,9.240683548763473,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.9627341950539,114.08251294769723,59.33142040453608,9.240683548763474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.902149736273046,110.7228164137819,-149.95317783521014,6.975537434068261,178.4643576346392,0.0,0.0,0.0,0.0,false],["owners",376.5959767032958,90.57142296856564,4653.30181459892,94.14899417582394,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":277.80000000000007,"nominal_output":100.0,"money_error":-8.526512829121202e-14},{"year":15,"groups":[["workers",38.17010812072881,117.80897568126181,80.27994731899123,9.542527030182203,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.17010812072883,117.8089756812618,80.27994731899129,9.542527030182207,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.604340853083844,113.50928909953903,-134.21409418580026,7.15108521327096,170.68258969953564,0.0,0.0,0.0,0.0,false],["owners",366.2347941810856,88.07955608010718,4858.9745156338695,91.5586985452714,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":316.69999999999993,"nominal_output":100.0,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",39.161544705885674,120.8689651416225,101.82419717090416,9.790386176471419,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.16154470588569,120.8689651416225,101.82419717090421,9.790386176471422,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.234652113826648,116.01052426121682,-118.1100521389303,7.308663028456661,162.7093575836935,0.0,0.0,0.0,0.0,false],["owners",357.6729902390879,86.02044017294084,5059.516474771696,89.41824755977197,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":355.5999999999998,"nominal_output":100.0,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.78349872910666,122.78857632440331,41.63165626840763,9.050745960871765,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.046542222660015,89.64982167487659,38.41347181477602,6.608088355655154,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",20.22997254948483,80.27766884716199,-185.31146545464733,4.602318755007799,186.2566985541594,0.0,0.0,0.0,0.0,false],["owners",483.15877434388875,116.19980142950668,5028.462534137725,109.91862116323469,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",45.74246054775579,141.18043378936974,66.46424177247653,9.720272866398105,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.664453847267552,45.26066002243071,50.60851509167848,3.116196442544355,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.555300705857835,22.044844070864418,-192.5937298101456,1.18050139999479,181.58502173953823,0.0,0.0,0.0,0.0,false],["owners",536.6065510243491,129.05400457536058,5164.131343449803,114.02889209267417,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.24176376039986,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",47.903217807852236,147.84943767855634,92.6181207693816,10.1794337841686,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.774205581953849,45.59939994430201,58.81896903261094,3.139518686165193,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.547491580378438,22.01385547769221,-189.4886166854416,1.178841960830418,180.26451894195682,0.0,0.0,0.0,0.0,false],["owners",521.379307594467,125.39184886831822,5456.973917523478,110.79310286382423,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.9652931721646,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",49.64954223523222,153.23932788651925,119.82863978097345,10.550527724986846,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.768339754660465,45.58129553907552,67.02471511579546,3.1382721978653487,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.471572633426034,21.71258981518267,-186.43326512652445,1.1627091846030324,178.95792814130334,0.0,0.0,0.0,0.0,false],["owners",509.23682137705276,122.47157801275921,5742.474480917882,108.21282454262371,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839293,"nominal_output":102.00000000000001,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14}},{"mode":"external","tenure":"renter","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.78349872910666,122.78857632440331,41.63165626840763,9.050745960871765,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.046542222660015,89.64982167487659,38.41347181477602,6.608088355655154,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",20.22997254948483,80.27766884716199,-185.31146545464733,4.602318755007799,186.2566985541594,0.0,0.0,0.0,0.0,false],["owners",483.15877434388875,116.19980142950668,4698.792204467395,109.91862116323469,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",45.74246054775579,141.18043378936974,66.46424177247653,9.720272866398105,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.664453847267552,45.26066002243071,50.60851509167848,3.116196442544355,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.555300705857835,22.044844070864418,-192.5937298101456,1.18050139999479,181.58502173953823,0.0,0.0,0.0,0.0,false],["owners",536.6065510243491,129.05400457536058,4458.248990508628,114.02889209267417,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.24176376039986,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",47.903217807852236,147.84943767855634,92.6181207693816,10.1794337841686,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.774205581953849,45.59939994430201,58.81896903261094,3.139518686165193,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.547491580378438,22.01385547769221,-189.4886166854416,1.178841960830418,180.26451894195682,0.0,0.0,0.0,0.0,false],["owners",521.379307594467,125.39184886831822,4751.091564582302,110.79310286382423,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.9652931721646,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",49.64954223523222,153.23932788651925,119.82863978097345,10.550527724986846,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.768339754660465,45.58129553907552,67.02471511579546,3.1382721978653487,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.471572633426034,21.71258981518267,-186.43326512652445,1.1627091846030324,178.95792814130334,0.0,0.0,0.0,0.0,false],["owners",509.23682137705276,122.47157801275921,5036.592127976705,108.21282454262371,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839293,"nominal_output":102.00000000000001,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.45139671671508,109.4178911009725,39.116294297208505,8.86284917917877,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.45139671671509,109.4178911009725,39.11629429720851,8.862849179178772,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.093224223484533,107.512794537637,-165.280413463191,6.773306055871133,186.02685975953108,0.0,0.0,0.0,0.0,false],["owners",389.49560204279476,93.67378596507814,4441.350059085523,97.37390051069869,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":238.90000000000003,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",36.96273419505389,114.08251294769724,59.33142040453604,9.240683548763473,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.9627341950539,114.08251294769723,59.33142040453608,9.240683548763474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.902149736273046,110.7228164137819,-149.95317783521014,6.975537434068261,178.4643576346392,0.0,0.0,0.0,0.0,false],["owners",376.5959767032958,90.57142296856564,4053.3018145989204,94.14899417582394,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":277.80000000000007,"nominal_output":100.0,"money_error":-8.526512829121202e-14},{"year":15,"groups":[["workers",38.17010812072881,117.80897568126181,80.27994731899123,9.542527030182203,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.17010812072883,117.8089756812618,80.27994731899129,9.542527030182207,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.604340853083844,113.50928909953903,-134.21409418580026,7.15108521327096,170.68258969953564,0.0,0.0,0.0,0.0,false],["owners",366.2347941810856,88.07955608010718,4258.9745156338695,91.5586985452714,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":316.69999999999993,"nominal_output":100.0,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",39.161544705885674,120.8689651416225,101.82419717090416,9.790386176471419,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.16154470588569,120.8689651416225,101.82419717090421,9.790386176471422,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.234652113826648,116.01052426121682,-118.1100521389303,7.308663028456661,162.7093575836935,0.0,0.0,0.0,0.0,false],["owners",357.6729902390879,86.02044017294084,4459.516474771696,89.41824755977197,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":355.5999999999998,"nominal_output":100.0,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.78349872910666,122.78857632440331,41.63165626840763,9.050745960871765,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.046542222660015,89.64982167487659,38.41347181477602,6.608088355655154,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",20.22997254948483,80.27766884716199,-185.31146545464733,4.602318755007799,186.2566985541594,0.0,0.0,0.0,0.0,false],["owners",483.15877434388875,116.19980142950668,4698.792204467395,109.91862116323469,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",45.74246054775579,141.18043378936974,66.46424177247653,9.720272866398105,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.664453847267552,45.26066002243071,50.60851509167848,3.116196442544355,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.555300705857835,22.044844070864418,-192.5937298101456,1.18050139999479,181.58502173953823,0.0,0.0,0.0,0.0,false],["owners",536.6065510243491,129.05400457536058,4458.248990508628,114.02889209267417,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.24176376039986,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",47.903217807852236,147.84943767855634,92.6181207693816,10.1794337841686,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.774205581953849,45.59939994430201,58.81896903261094,3.139518686165193,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.547491580378438,22.01385547769221,-189.4886166854416,1.178841960830418,180.26451894195682,0.0,0.0,0.0,0.0,false],["owners",521.379307594467,125.39184886831822,4751.091564582302,110.79310286382423,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.9652931721646,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",49.64954223523222,153.23932788651925,119.82863978097345,10.550527724986846,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.768339754660465,45.58129553907552,67.02471511579546,3.1382721978653487,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.471572633426034,21.71258981518267,-186.43326512652445,1.1627091846030324,178.95792814130334,0.0,0.0,0.0,0.0,false],["owners",509.23682137705276,122.47157801275921,5036.592127976705,108.21282454262371,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839293,"nominal_output":102.00000000000001,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14}},{"mode":"external","tenure":"renter","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.78349872910666,122.78857632440331,41.63165626840763,9.050745960871765,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.046542222660015,89.64982167487659,38.41347181477602,6.608088355655154,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",20.22997254948483,80.27766884716199,-185.31146545464733,4.602318755007799,186.2566985541594,0.0,0.0,0.0,0.0,false],["owners",483.15877434388875,116.19980142950668,4698.792204467395,109.91862116323469,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",45.74246054775579,141.18043378936974,66.46424177247653,9.720272866398105,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.664453847267552,45.26066002243071,50.60851509167848,3.116196442544355,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.555300705857835,22.044844070864418,-192.5937298101456,1.18050139999479,181.58502173953823,0.0,0.0,0.0,0.0,false],["owners",536.6065510243491,129.05400457536058,4458.248990508628,114.02889209267417,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.24176376039986,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",47.903217807852236,147.84943767855634,92.6181207693816,10.1794337841686,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.774205581953849,45.59939994430201,58.81896903261094,3.139518686165193,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.547491580378438,22.01385547769221,-189.4886166854416,1.178841960830418,180.26451894195682,0.0,0.0,0.0,0.0,false],["owners",521.379307594467,125.39184886831822,4751.091564582302,110.79310286382423,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.9652931721646,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",49.64954223523222,153.23932788651925,119.82863978097345,10.550527724986846,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.768339754660465,45.58129553907552,67.02471511579546,3.1382721978653487,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.471572633426034,21.71258981518267,-186.43326512652445,1.1627091846030324,178.95792814130334,0.0,0.0,0.0,0.0,false],["owners",509.23682137705276,122.47157801275921,5036.592127976705,108.21282454262371,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839293,"nominal_output":102.00000000000001,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.45139671671508,109.4178911009725,39.116294297208505,8.86284917917877,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.45139671671509,109.4178911009725,39.11629429720851,8.862849179178772,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.093224223484533,107.512794537637,-165.280413463191,6.773306055871133,186.02685975953108,0.0,0.0,0.0,0.0,false],["owners",389.49560204279476,93.67378596507814,4441.350059085523,97.37390051069869,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":238.90000000000003,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",36.96273419505389,114.08251294769724,59.33142040453604,9.240683548763473,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.9627341950539,114.08251294769723,59.33142040453608,9.240683548763474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.902149736273046,110.7228164137819,-149.95317783521014,6.975537434068261,178.4643576346392,0.0,0.0,0.0,0.0,false],["owners",376.5959767032958,90.57142296856564,4053.3018145989204,94.14899417582394,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":277.80000000000007,"nominal_output":100.0,"money_error":-8.526512829121202e-14},{"year":15,"groups":[["workers",38.17010812072881,117.80897568126181,80.27994731899123,9.542527030182203,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.17010812072883,117.8089756812618,80.27994731899129,9.542527030182207,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.604340853083844,113.50928909953903,-134.21409418580026,7.15108521327096,170.68258969953564,0.0,0.0,0.0,0.0,false],["owners",366.2347941810856,88.07955608010718,4258.9745156338695,91.5586985452714,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":316.69999999999993,"nominal_output":100.0,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",39.161544705885674,120.8689651416225,101.82419717090416,9.790386176471419,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.16154470588569,120.8689651416225,101.82419717090421,9.790386176471422,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.234652113826648,116.01052426121682,-118.1100521389303,7.308663028456661,162.7093575836935,0.0,0.0,0.0,0.0,false],["owners",357.6729902390879,86.02044017294084,4459.516474771696,89.41824755977197,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":355.5999999999998,"nominal_output":100.0,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.78349872910666,122.78857632440331,41.63165626840763,9.050745960871765,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.046542222660015,89.64982167487659,38.41347181477602,6.608088355655154,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",20.22997254948483,80.27766884716199,-185.31146545464733,4.602318755007799,186.2566985541594,0.0,0.0,0.0,0.0,false],["owners",483.15877434388875,116.19980142950668,4698.792204467395,109.91862116323469,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",45.74246054775579,141.18043378936974,66.46424177247653,9.720272866398105,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.664453847267552,45.26066002243071,50.60851509167848,3.116196442544355,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.555300705857835,22.044844070864418,-192.5937298101456,1.18050139999479,181.58502173953823,0.0,0.0,0.0,0.0,false],["owners",536.6065510243491,129.05400457536058,4458.248990508628,114.02889209267417,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.24176376039986,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",47.903217807852236,147.84943767855634,92.6181207693816,10.1794337841686,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.774205581953849,45.59939994430201,58.81896903261094,3.139518686165193,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.547491580378438,22.01385547769221,-189.4886166854416,1.178841960830418,180.26451894195682,0.0,0.0,0.0,0.0,false],["owners",521.379307594467,125.39184886831822,4751.091564582302,110.79310286382423,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.9652931721646,"nominal_output":102.00000000000001,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",49.64954223523222,153.23932788651925,119.82863978097345,10.550527724986846,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",14.768339754660465,45.58129553907552,67.02471511579546,3.1382721978653487,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",5.471572633426034,21.71258981518267,-186.43326512652445,1.1627091846030324,178.95792814130334,0.0,0.0,0.0,0.0,false],["owners",509.23682137705276,122.47157801275921,5036.592127976705,108.21282454262371,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839293,"nominal_output":102.00000000000001,"money_error":-9.237055564881302e-14}],"events":[],"max_money_error":9.237055564881302e-14}},{"mode":"external","tenure":"owner_free","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",49.95793009641192,120.6713287352945,266.9139833558573,11.365429096933713,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",39.2009199031518,94.68821232645364,263.69347174144826,8.918209277967035,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",30.317698871164303,88.64824231334589,39.971624719817896,6.897276493189879,184.8971781733242,0.0,0.0,0.0,1.0,false],["owners",391.6956507705805,116.99392197448645,3330.8140189133264,89.11076055030708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",57.496993157309305,138.8816259838389,313.62821407839004,12.218111045928227,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.259149196791697,63.42789661060795,297.71642362662953,5.580069204318235,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.027396083255585,49.787707845776545,54.6319953996284,3.6183216676918115,177.6532168687415,0.0,0.0,0.0,1.0,false],["owners",431.2580320305524,128.81064278092967,3645.7527913234176,91.64233180649238,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.2417637603999,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",60.329784340199694,145.72411676376737,346.5431442078693,12.820079172292434,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.941117920087645,65.07516405818272,312.56479935146183,5.724987558018625,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.549755029548773,51.31507318581511,64.2918443478429,3.729322943779114,173.60328170379404,0.0,0.0,0.0,1.0,false],["owners",410.2241660807306,122.52812606951335,3878.0753498616637,87.17263529215525,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.96529317216465,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",62.618649455705395,151.2527764630565,380.8429762029863,13.306463009337396,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",27.39762255814279,66.17783226604539,327.6881104191859,5.8219947936053424,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.91902290484747,52.39480381534346,74.16661204547566,3.8077923672800873,169.44574014405057,0.0,0.0,0.0,1.0,false],["owners",393.37633775883694,117.49591928280678,4100.213741248135,83.59247177375285,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839294,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",44.649956344550986,107.85013609794926,244.12841428034406,11.162489086137747,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",44.649956344551,107.85013609794929,244.12841428034403,11.16248908613775,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.224270412154034,105.9189193337837,39.7277018329541,9.056067603038507,184.66418288504218,0.0,0.0,0.0,1.0,false],["owners",306.776078831438,91.62965317545941,3196.2449839242936,76.6940197078595,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":238.90000000000003,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",46.637865781646106,112.65184971412103,269.6177937920323,11.659466445411526,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.63786578164612,112.65184971412106,269.6177937920322,11.65946644541153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.36089575839795,109.24238525847352,60.23957138301409,9.340223939599488,174.5503262782927,0.0,0.0,0.0,1.0,false],["owners",289.7361779884331,86.54007705747708,3360.8180782807276,72.43404449710827,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":277.79999999999995,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",48.22596254723072,116.48783223968773,296.07183837170624,12.05649063680768,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",48.225962547230715,116.4878322396877,296.0718383717062,12.056490636807679,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.34294845491261,112.11388437108947,81.32851881644117,9.585737113728152,164.12860914864345,0.0,0.0,0.0,1.0,false],["owners",276.04935116724175,82.4520164776708,3517.0967742099083,69.01233779181044,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":316.6999999999998,"nominal_output":100.0,"money_error":-4.973799150320701e-14},{"year":20,"groups":[["workers",49.53003016098981,119.63775401205267,323.30945600198453,12.382507540247452,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.5300301609898,119.63775401205267,323.30945600198453,12.38250754024745,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.220788881662806,114.68066924462805,102.92659743749428,9.805197220415701,153.43929989146068,0.0,0.0,0.0,1.0,false],["owners",264.7389698304188,79.07376637706656,3666.5977545466285,66.1847424576047,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":355.5999999999997,"nominal_output":100.0,"money_error":-7.105427357601002e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",49.95793009641192,120.6713287352945,266.9139833558573,11.365429096933713,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",39.2009199031518,94.68821232645364,263.69347174144826,8.918209277967035,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",30.317698871164303,88.64824231334589,39.971624719817896,6.897276493189879,184.8971781733242,0.0,0.0,0.0,1.0,false],["owners",391.6956507705805,116.99392197448645,3330.8140189133264,89.11076055030708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",57.496993157309305,138.8816259838389,313.62821407839004,12.218111045928227,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.259149196791697,63.42789661060795,297.71642362662953,5.580069204318235,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.027396083255585,49.787707845776545,54.6319953996284,3.6183216676918115,177.6532168687415,0.0,0.0,0.0,1.0,false],["owners",431.2580320305524,128.81064278092967,3645.7527913234176,91.64233180649238,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.2417637603999,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",60.329784340199694,145.72411676376737,346.5431442078693,12.820079172292434,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.941117920087645,65.07516405818272,312.56479935146183,5.724987558018625,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.549755029548773,51.31507318581511,64.2918443478429,3.729322943779114,173.60328170379404,0.0,0.0,0.0,1.0,false],["owners",410.2241660807306,122.52812606951335,3878.0753498616637,87.17263529215525,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.96529317216465,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",62.618649455705395,151.2527764630565,380.8429762029863,13.306463009337396,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",27.39762255814279,66.17783226604539,327.6881104191859,5.8219947936053424,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.91902290484747,52.39480381534346,74.16661204547566,3.8077923672800873,169.44574014405057,0.0,0.0,0.0,1.0,false],["owners",393.37633775883694,117.49591928280678,4100.213741248135,83.59247177375285,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839294,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"external","tenure":"owner_free","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",49.95793009641192,120.6713287352945,266.9139833558573,11.365429096933713,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",39.2009199031518,94.68821232645364,263.69347174144826,8.918209277967035,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",30.317698871164303,88.64824231334589,39.971624719817896,6.897276493189879,184.8971781733242,0.0,0.0,0.0,1.0,false],["owners",391.6956507705805,116.99392197448645,3330.8140189133264,89.11076055030708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",57.496993157309305,138.8816259838389,313.62821407839004,12.218111045928227,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.259149196791697,63.42789661060795,297.71642362662953,5.580069204318235,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.027396083255585,49.787707845776545,54.6319953996284,3.6183216676918115,177.6532168687415,0.0,0.0,0.0,1.0,false],["owners",431.2580320305524,128.81064278092967,3645.7527913234176,91.64233180649238,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.2417637603999,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",60.329784340199694,145.72411676376737,346.5431442078693,12.820079172292434,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.941117920087645,65.07516405818272,312.56479935146183,5.724987558018625,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.549755029548773,51.31507318581511,64.2918443478429,3.729322943779114,173.60328170379404,0.0,0.0,0.0,1.0,false],["owners",410.2241660807306,122.52812606951335,3878.0753498616637,87.17263529215525,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.96529317216465,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",62.618649455705395,151.2527764630565,380.8429762029863,13.306463009337396,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",27.39762255814279,66.17783226604539,327.6881104191859,5.8219947936053424,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.91902290484747,52.39480381534346,74.16661204547566,3.8077923672800873,169.44574014405057,0.0,0.0,0.0,1.0,false],["owners",393.37633775883694,117.49591928280678,4100.213741248135,83.59247177375285,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839294,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",44.649956344550986,107.85013609794926,244.12841428034406,11.162489086137747,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",44.649956344551,107.85013609794929,244.12841428034403,11.16248908613775,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.224270412154034,105.9189193337837,39.7277018329541,9.056067603038507,184.66418288504218,0.0,0.0,0.0,1.0,false],["owners",306.776078831438,91.62965317545941,3196.2449839242936,76.6940197078595,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":238.90000000000003,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",46.637865781646106,112.65184971412103,269.6177937920323,11.659466445411526,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.63786578164612,112.65184971412106,269.6177937920322,11.65946644541153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.36089575839795,109.24238525847352,60.23957138301409,9.340223939599488,174.5503262782927,0.0,0.0,0.0,1.0,false],["owners",289.7361779884331,86.54007705747708,3360.8180782807276,72.43404449710827,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":277.79999999999995,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",48.22596254723072,116.48783223968773,296.07183837170624,12.05649063680768,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",48.225962547230715,116.4878322396877,296.0718383717062,12.056490636807679,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.34294845491261,112.11388437108947,81.32851881644117,9.585737113728152,164.12860914864345,0.0,0.0,0.0,1.0,false],["owners",276.04935116724175,82.4520164776708,3517.0967742099083,69.01233779181044,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":316.6999999999998,"nominal_output":100.0,"money_error":-4.973799150320701e-14},{"year":20,"groups":[["workers",49.53003016098981,119.63775401205267,323.30945600198453,12.382507540247452,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.5300301609898,119.63775401205267,323.30945600198453,12.38250754024745,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.220788881662806,114.68066924462805,102.92659743749428,9.805197220415701,153.43929989146068,0.0,0.0,0.0,1.0,false],["owners",264.7389698304188,79.07376637706656,3666.5977545466285,66.1847424576047,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":355.5999999999997,"nominal_output":100.0,"money_error":-7.105427357601002e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",49.95793009641192,120.6713287352945,266.9139833558573,11.365429096933713,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",39.2009199031518,94.68821232645364,263.69347174144826,8.918209277967035,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",30.317698871164303,88.64824231334589,39.971624719817896,6.897276493189879,184.8971781733242,0.0,0.0,0.0,1.0,false],["owners",391.6956507705805,116.99392197448645,3330.8140189133264,89.11076055030708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",57.496993157309305,138.8816259838389,313.62821407839004,12.218111045928227,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.259149196791697,63.42789661060795,297.71642362662953,5.580069204318235,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.027396083255585,49.787707845776545,54.6319953996284,3.6183216676918115,177.6532168687415,0.0,0.0,0.0,1.0,false],["owners",431.2580320305524,128.81064278092967,3645.7527913234176,91.64233180649238,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.2417637603999,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",60.329784340199694,145.72411676376737,346.5431442078693,12.820079172292434,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.941117920087645,65.07516405818272,312.56479935146183,5.724987558018625,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.549755029548773,51.31507318581511,64.2918443478429,3.729322943779114,173.60328170379404,0.0,0.0,0.0,1.0,false],["owners",410.2241660807306,122.52812606951335,3878.0753498616637,87.17263529215525,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.96529317216465,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",62.618649455705395,151.2527764630565,380.8429762029863,13.306463009337396,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",27.39762255814279,66.17783226604539,327.6881104191859,5.8219947936053424,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.91902290484747,52.39480381534346,74.16661204547566,3.8077923672800873,169.44574014405057,0.0,0.0,0.0,1.0,false],["owners",393.37633775883694,117.49591928280678,4100.213741248135,83.59247177375285,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839294,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"external","tenure":"owner_free","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",49.95793009641192,120.6713287352945,233.9469503888243,11.365429096933713,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",39.2009199031518,94.68821232645364,230.72643877441533,8.918209277967035,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",30.317698871164303,88.64824231334589,7.00459175278493,6.897276493189879,184.8971781733242,0.0,0.0,0.0,1.0,false],["owners",391.6956507705805,116.99392197448645,3297.8469859462934,89.11076055030708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",57.496993157309305,138.8816259838389,243.03997878427236,12.218111045928227,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.259149196791697,63.42789661060795,227.1281883325119,5.580069204318235,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.027396083255585,49.787707845776545,-15.956239894489244,3.6183216676918115,177.6532168687415,0.0,0.0,0.0,1.0,false],["owners",431.2580320305524,128.81064278092967,3575.1645560293,91.64233180649238,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.2417637603999,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",60.329784340199694,145.72411676376737,275.95490891375164,12.820079172292434,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.941117920087645,65.07516405818272,241.9765640573442,5.724987558018625,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.549755029548773,51.31507318581511,-6.296390946274751,3.729322943779114,173.60328170379404,0.0,0.0,0.0,1.0,false],["owners",410.2241660807306,122.52812606951335,3807.487114567546,87.17263529215525,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.96529317216465,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",62.618649455705395,151.2527764630565,310.2547409088686,13.306463009337396,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",27.39762255814279,66.17783226604539,257.09987512506825,5.8219947936053424,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.91902290484747,52.39480381534346,3.5783767513580043,3.8077923672800873,169.44574014405057,0.0,0.0,0.0,1.0,false],["owners",393.37633775883694,117.49591928280678,4029.6255059540176,83.59247177375285,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839294,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",44.649956344550986,107.85013609794926,214.12841428034403,11.162489086137747,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",44.649956344551,107.85013609794929,214.12841428034403,11.16248908613775,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.224270412154034,105.9189193337837,9.727701832954097,9.056067603038507,184.66418288504218,0.0,0.0,0.0,1.0,false],["owners",306.776078831438,91.62965317545941,3166.2449839242936,76.6940197078595,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":238.90000000000003,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",46.637865781646106,112.65184971412103,209.61779379203227,11.659466445411526,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.63786578164612,112.65184971412106,209.61779379203224,11.65946644541153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.36089575839795,109.24238525847352,0.23957138301408776,9.340223939599488,174.5503262782927,0.0,0.0,0.0,1.0,false],["owners",289.7361779884331,86.54007705747708,3300.8180782807276,72.43404449710827,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":277.79999999999995,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",48.22596254723072,116.48783223968773,236.07183837170626,12.05649063680768,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",48.225962547230715,116.4878322396877,236.07183837170618,12.056490636807679,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.34294845491261,112.11388437108947,21.328518816441182,9.585737113728152,164.12860914864345,0.0,0.0,0.0,1.0,false],["owners",276.04935116724175,82.4520164776708,3457.0967742099083,69.01233779181044,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":316.6999999999998,"nominal_output":100.0,"money_error":-4.973799150320701e-14},{"year":20,"groups":[["workers",49.53003016098981,119.63775401205267,263.30945600198453,12.382507540247452,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.5300301609898,119.63775401205267,263.3094560019845,12.38250754024745,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.220788881662806,114.68066924462805,42.92659743749429,9.805197220415701,153.43929989146068,0.0,0.0,0.0,1.0,false],["owners",264.7389698304188,79.07376637706656,3606.5977545466285,66.1847424576047,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":355.5999999999997,"nominal_output":100.0,"money_error":-7.105427357601002e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",49.95793009641192,120.6713287352945,233.9469503888243,11.365429096933713,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",39.2009199031518,94.68821232645364,230.72643877441533,8.918209277967035,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",30.317698871164303,88.64824231334589,7.00459175278493,6.897276493189879,184.8971781733242,0.0,0.0,0.0,1.0,false],["owners",391.6956507705805,116.99392197448645,3297.8469859462934,89.11076055030708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",57.496993157309305,138.8816259838389,243.03997878427236,12.218111045928227,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.259149196791697,63.42789661060795,227.1281883325119,5.580069204318235,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.027396083255585,49.787707845776545,-15.956239894489244,3.6183216676918115,177.6532168687415,0.0,0.0,0.0,1.0,false],["owners",431.2580320305524,128.81064278092967,3575.1645560293,91.64233180649238,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.2417637603999,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",60.329784340199694,145.72411676376737,275.95490891375164,12.820079172292434,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.941117920087645,65.07516405818272,241.9765640573442,5.724987558018625,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.549755029548773,51.31507318581511,-6.296390946274751,3.729322943779114,173.60328170379404,0.0,0.0,0.0,1.0,false],["owners",410.2241660807306,122.52812606951335,3807.487114567546,87.17263529215525,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.96529317216465,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",62.618649455705395,151.2527764630565,310.2547409088686,13.306463009337396,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",27.39762255814279,66.17783226604539,257.09987512506825,5.8219947936053424,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.91902290484747,52.39480381534346,3.5783767513580043,3.8077923672800873,169.44574014405057,0.0,0.0,0.0,1.0,false],["owners",393.37633775883694,117.49591928280678,4029.6255059540176,83.59247177375285,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839294,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"external","tenure":"owner_free","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",49.95793009641192,120.6713287352945,233.9469503888243,11.365429096933713,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",39.2009199031518,94.68821232645364,230.72643877441533,8.918209277967035,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",30.317698871164303,88.64824231334589,7.00459175278493,6.897276493189879,184.8971781733242,0.0,0.0,0.0,1.0,false],["owners",391.6956507705805,116.99392197448645,3297.8469859462934,89.11076055030708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",57.496993157309305,138.8816259838389,243.03997878427236,12.218111045928227,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.259149196791697,63.42789661060795,227.1281883325119,5.580069204318235,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.027396083255585,49.787707845776545,-15.956239894489244,3.6183216676918115,177.6532168687415,0.0,0.0,0.0,1.0,false],["owners",431.2580320305524,128.81064278092967,3575.1645560293,91.64233180649238,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.2417637603999,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",60.329784340199694,145.72411676376737,275.95490891375164,12.820079172292434,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.941117920087645,65.07516405818272,241.9765640573442,5.724987558018625,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.549755029548773,51.31507318581511,-6.296390946274751,3.729322943779114,173.60328170379404,0.0,0.0,0.0,1.0,false],["owners",410.2241660807306,122.52812606951335,3807.487114567546,87.17263529215525,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.96529317216465,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",62.618649455705395,151.2527764630565,310.2547409088686,13.306463009337396,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",27.39762255814279,66.17783226604539,257.09987512506825,5.8219947936053424,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.91902290484747,52.39480381534346,3.5783767513580043,3.8077923672800873,169.44574014405057,0.0,0.0,0.0,1.0,false],["owners",393.37633775883694,117.49591928280678,4029.6255059540176,83.59247177375285,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839294,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",44.649956344550986,107.85013609794926,214.12841428034403,11.162489086137747,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",44.649956344551,107.85013609794929,214.12841428034403,11.16248908613775,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.224270412154034,105.9189193337837,9.727701832954097,9.056067603038507,184.66418288504218,0.0,0.0,0.0,1.0,false],["owners",306.776078831438,91.62965317545941,3166.2449839242936,76.6940197078595,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":238.90000000000003,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",46.637865781646106,112.65184971412103,209.61779379203227,11.659466445411526,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.63786578164612,112.65184971412106,209.61779379203224,11.65946644541153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.36089575839795,109.24238525847352,0.23957138301408776,9.340223939599488,174.5503262782927,0.0,0.0,0.0,1.0,false],["owners",289.7361779884331,86.54007705747708,3300.8180782807276,72.43404449710827,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":277.79999999999995,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",48.22596254723072,116.48783223968773,236.07183837170626,12.05649063680768,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",48.225962547230715,116.4878322396877,236.07183837170618,12.056490636807679,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.34294845491261,112.11388437108947,21.328518816441182,9.585737113728152,164.12860914864345,0.0,0.0,0.0,1.0,false],["owners",276.04935116724175,82.4520164776708,3457.0967742099083,69.01233779181044,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":316.6999999999998,"nominal_output":100.0,"money_error":-4.973799150320701e-14},{"year":20,"groups":[["workers",49.53003016098981,119.63775401205267,263.30945600198453,12.382507540247452,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.5300301609898,119.63775401205267,263.3094560019845,12.38250754024745,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.220788881662806,114.68066924462805,42.92659743749429,9.805197220415701,153.43929989146068,0.0,0.0,0.0,1.0,false],["owners",264.7389698304188,79.07376637706656,3606.5977545466285,66.1847424576047,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":355.5999999999997,"nominal_output":100.0,"money_error":-7.105427357601002e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",49.95793009641192,120.6713287352945,233.9469503888243,11.365429096933713,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",39.2009199031518,94.68821232645364,230.72643877441533,8.918209277967035,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",30.317698871164303,88.64824231334589,7.00459175278493,6.897276493189879,184.8971781733242,0.0,0.0,0.0,1.0,false],["owners",391.6956507705805,116.99392197448645,3297.8469859462934,89.11076055030708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",57.496993157309305,138.8816259838389,243.03997878427236,12.218111045928227,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.259149196791697,63.42789661060795,227.1281883325119,5.580069204318235,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.027396083255585,49.787707845776545,-15.956239894489244,3.6183216676918115,177.6532168687415,0.0,0.0,0.0,1.0,false],["owners",431.2580320305524,128.81064278092967,3575.1645560293,91.64233180649238,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.2417637603999,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",60.329784340199694,145.72411676376737,275.95490891375164,12.820079172292434,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.941117920087645,65.07516405818272,241.9765640573442,5.724987558018625,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.549755029548773,51.31507318581511,-6.296390946274751,3.729322943779114,173.60328170379404,0.0,0.0,0.0,1.0,false],["owners",410.2241660807306,122.52812606951335,3807.487114567546,87.17263529215525,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.96529317216465,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",62.618649455705395,151.2527764630565,310.2547409088686,13.306463009337396,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",27.39762255814279,66.17783226604539,257.09987512506825,5.8219947936053424,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.91902290484747,52.39480381534346,3.5783767513580043,3.8077923672800873,169.44574014405057,0.0,0.0,0.0,1.0,false],["owners",393.37633775883694,117.49591928280678,4029.6255059540176,83.59247177375285,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839294,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"external","tenure":"owner_free","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",49.95793009641192,120.6713287352945,200.97991742179133,11.365429096933713,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",39.2009199031518,94.68821232645364,197.75940580738236,8.918209277967035,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",30.317698871164303,88.64824231334589,-25.962441214248038,6.897276493189879,184.8971781733242,0.0,0.0,0.0,1.0,false],["owners",391.6956507705805,116.99392197448645,3264.8799529792605,89.11076055030708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",57.496993157309305,138.8816259838389,172.4517434901547,12.218111045928227,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.259149196791697,63.42789661060795,156.5399530383943,5.580069204318235,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.027396083255585,49.787707845776545,-86.54447518860687,3.6183216676918115,177.6532168687415,0.0,0.0,0.0,1.0,false],["owners",431.2580320305524,128.81064278092967,3504.5763207351824,91.64233180649238,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.2417637603999,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",60.329784340199694,145.72411676376737,205.36667361963399,12.820079172292434,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.941117920087645,65.07516405818272,171.38832876322653,5.724987558018625,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.549755029548773,51.31507318581511,-76.8846262403924,3.729322943779114,173.60328170379404,0.0,0.0,0.0,1.0,false],["owners",410.2241660807306,122.52812606951335,3736.898879273428,87.17263529215525,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.96529317216465,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",62.618649455705395,151.2527764630565,239.66650561475092,13.306463009337396,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",27.39762255814279,66.17783226604539,186.51163983095063,5.8219947936053424,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.91902290484747,52.39480381534346,-67.00985854275964,3.8077923672800873,169.44574014405057,0.0,0.0,0.0,1.0,false],["owners",393.37633775883694,117.49591928280678,3959.0372706599,83.59247177375285,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839294,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",44.649956344550986,107.85013609794926,184.12841428034406,11.162489086137747,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",44.649956344551,107.85013609794929,184.12841428034403,11.16248908613775,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.224270412154034,105.9189193337837,-20.272298167045903,9.056067603038507,184.66418288504218,0.0,0.0,0.0,1.0,false],["owners",306.776078831438,91.62965317545941,3136.2449839242936,76.6940197078595,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":238.90000000000003,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",46.637865781646106,112.65184971412103,149.61779379203227,11.659466445411526,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.63786578164612,112.65184971412106,149.61779379203224,11.65946644541153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.36089575839795,109.24238525847352,-59.76042861698591,9.340223939599488,174.5503262782927,0.0,0.0,0.0,1.0,false],["owners",289.7361779884331,86.54007705747708,3240.8180782807276,72.43404449710827,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":277.79999999999995,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",48.22596254723072,116.48783223968773,176.07183837170626,12.05649063680768,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",48.225962547230715,116.4878322396877,176.07183837170618,12.056490636807679,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.34294845491261,112.11388437108947,-38.67148118355878,9.585737113728152,164.12860914864345,0.0,0.0,0.0,1.0,false],["owners",276.04935116724175,82.4520164776708,3397.0967742099083,69.01233779181044,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":316.6999999999998,"nominal_output":100.0,"money_error":-4.973799150320701e-14},{"year":20,"groups":[["workers",49.53003016098981,119.63775401205267,203.30945600198453,12.382507540247452,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.5300301609898,119.63775401205267,203.3094560019845,12.38250754024745,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.220788881662806,114.68066924462805,-17.073402562505713,9.805197220415701,153.43929989146068,0.0,0.0,0.0,1.0,false],["owners",264.7389698304188,79.07376637706656,3546.5977545466285,66.1847424576047,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":355.5999999999997,"nominal_output":100.0,"money_error":-7.105427357601002e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",49.95793009641192,120.6713287352945,200.97991742179133,11.365429096933713,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",39.2009199031518,94.68821232645364,197.75940580738236,8.918209277967035,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",30.317698871164303,88.64824231334589,-25.962441214248038,6.897276493189879,184.8971781733242,0.0,0.0,0.0,1.0,false],["owners",391.6956507705805,116.99392197448645,3264.8799529792605,89.11076055030708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",57.496993157309305,138.8816259838389,172.4517434901547,12.218111045928227,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.259149196791697,63.42789661060795,156.5399530383943,5.580069204318235,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.027396083255585,49.787707845776545,-86.54447518860687,3.6183216676918115,177.6532168687415,0.0,0.0,0.0,1.0,false],["owners",431.2580320305524,128.81064278092967,3504.5763207351824,91.64233180649238,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.2417637603999,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",60.329784340199694,145.72411676376737,205.36667361963399,12.820079172292434,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.941117920087645,65.07516405818272,171.38832876322653,5.724987558018625,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.549755029548773,51.31507318581511,-76.8846262403924,3.729322943779114,173.60328170379404,0.0,0.0,0.0,1.0,false],["owners",410.2241660807306,122.52812606951335,3736.898879273428,87.17263529215525,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.96529317216465,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",62.618649455705395,151.2527764630565,239.66650561475092,13.306463009337396,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",27.39762255814279,66.17783226604539,186.51163983095063,5.8219947936053424,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.91902290484747,52.39480381534346,-67.00985854275964,3.8077923672800873,169.44574014405057,0.0,0.0,0.0,1.0,false],["owners",393.37633775883694,117.49591928280678,3959.0372706599,83.59247177375285,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839294,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"external","tenure":"owner_free","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",49.95793009641192,120.6713287352945,200.97991742179133,11.365429096933713,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",39.2009199031518,94.68821232645364,197.75940580738236,8.918209277967035,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",30.317698871164303,88.64824231334589,-25.962441214248038,6.897276493189879,184.8971781733242,0.0,0.0,0.0,1.0,false],["owners",391.6956507705805,116.99392197448645,3264.8799529792605,89.11076055030708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",57.496993157309305,138.8816259838389,172.4517434901547,12.218111045928227,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.259149196791697,63.42789661060795,156.5399530383943,5.580069204318235,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.027396083255585,49.787707845776545,-86.54447518860687,3.6183216676918115,177.6532168687415,0.0,0.0,0.0,1.0,false],["owners",431.2580320305524,128.81064278092967,3504.5763207351824,91.64233180649238,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.2417637603999,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",60.329784340199694,145.72411676376737,205.36667361963399,12.820079172292434,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.941117920087645,65.07516405818272,171.38832876322653,5.724987558018625,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.549755029548773,51.31507318581511,-76.8846262403924,3.729322943779114,173.60328170379404,0.0,0.0,0.0,1.0,false],["owners",410.2241660807306,122.52812606951335,3736.898879273428,87.17263529215525,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.96529317216465,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",62.618649455705395,151.2527764630565,239.66650561475092,13.306463009337396,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",27.39762255814279,66.17783226604539,186.51163983095063,5.8219947936053424,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.91902290484747,52.39480381534346,-67.00985854275964,3.8077923672800873,169.44574014405057,0.0,0.0,0.0,1.0,false],["owners",393.37633775883694,117.49591928280678,3959.0372706599,83.59247177375285,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839294,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",44.649956344550986,107.85013609794926,184.12841428034406,11.162489086137747,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",44.649956344551,107.85013609794929,184.12841428034403,11.16248908613775,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.224270412154034,105.9189193337837,-20.272298167045903,9.056067603038507,184.66418288504218,0.0,0.0,0.0,1.0,false],["owners",306.776078831438,91.62965317545941,3136.2449839242936,76.6940197078595,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":238.90000000000003,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",46.637865781646106,112.65184971412103,149.61779379203227,11.659466445411526,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.63786578164612,112.65184971412106,149.61779379203224,11.65946644541153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.36089575839795,109.24238525847352,-59.76042861698591,9.340223939599488,174.5503262782927,0.0,0.0,0.0,1.0,false],["owners",289.7361779884331,86.54007705747708,3240.8180782807276,72.43404449710827,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":277.79999999999995,"nominal_output":100.0,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",48.22596254723072,116.48783223968773,176.07183837170626,12.05649063680768,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",48.225962547230715,116.4878322396877,176.07183837170618,12.056490636807679,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.34294845491261,112.11388437108947,-38.67148118355878,9.585737113728152,164.12860914864345,0.0,0.0,0.0,1.0,false],["owners",276.04935116724175,82.4520164776708,3397.0967742099083,69.01233779181044,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":316.6999999999998,"nominal_output":100.0,"money_error":-4.973799150320701e-14},{"year":20,"groups":[["workers",49.53003016098981,119.63775401205267,203.30945600198453,12.382507540247452,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.5300301609898,119.63775401205267,203.3094560019845,12.38250754024745,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.220788881662806,114.68066924462805,-17.073402562505713,9.805197220415701,153.43929989146068,0.0,0.0,0.0,1.0,false],["owners",264.7389698304188,79.07376637706656,3546.5977545466285,66.1847424576047,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":355.5999999999997,"nominal_output":100.0,"money_error":-7.105427357601002e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",49.95793009641192,120.6713287352945,200.97991742179133,11.365429096933713,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",39.2009199031518,94.68821232645364,197.75940580738236,8.918209277967035,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",30.317698871164303,88.64824231334589,-25.962441214248038,6.897276493189879,184.8971781733242,0.0,0.0,0.0,1.0,false],["owners",391.6956507705805,116.99392197448645,3264.8799529792605,89.11076055030708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.78862206463285,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",57.496993157309305,138.8816259838389,172.4517434901547,12.218111045928227,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.259149196791697,63.42789661060795,156.5399530383943,5.580069204318235,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.027396083255585,49.787707845776545,-86.54447518860687,3.6183216676918115,177.6532168687415,0.0,0.0,0.0,1.0,false],["owners",431.2580320305524,128.81064278092967,3504.5763207351824,91.64233180649238,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":290.2417637603999,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",60.329784340199694,145.72411676376737,205.36667361963399,12.820079172292434,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",26.941117920087645,65.07516405818272,171.38832876322653,5.724987558018625,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.549755029548773,51.31507318581511,-76.8846262403924,3.729322943779114,173.60328170379404,0.0,0.0,0.0,1.0,false],["owners",410.2241660807306,122.52812606951335,3736.898879273428,87.17263529215525,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.96529317216465,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",62.618649455705395,151.2527764630565,239.66650561475092,13.306463009337396,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",27.39762255814279,66.17783226604539,186.51163983095063,5.8219947936053424,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",17.91902290484747,52.39480381534346,-67.00985854275964,3.8077923672800873,169.44574014405057,0.0,0.0,0.0,1.0,false],["owners",393.37633775883694,117.49591928280678,3959.0372706599,83.59247177375285,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.6888225839294,"nominal_output":102.00000000000001,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,118.17929744263381,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,114.96509577221492,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-108.74016505370962,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4837.184736426633,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,176.24943837286227,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,160.46772266547126,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-82.6348064466039,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5269.709118017149,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,235.92000768443702,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,202.4620833881816,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-45.62837830021374,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5535.433478283426,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,303.57502395383034,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,251.6694645076886,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-1.4031303900108918,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5790.454247357002,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.654747433941054,108.84159096367418,108.78528750096507,8.913686858485264,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.65474743394107,108.8415909636742,108.78528750096508,8.913686858485267,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.37960087381473,107.12570785786403,-95.59152049335533,6.8449002184536845,185.97245053716608,130.49151963747684,0.0,0.0,1.0,false],["owners",353.45234040177223,92.18892550906948,4572.327911422072,88.36308510044306,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":254.70186909364372,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",36.86073602730397,112.52305631212062,152.75145285576627,9.215184006825993,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.86073602730398,112.52305631212062,152.75145285576625,9.215184006825995,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.067606508824873,109.81760577852175,-56.40889663479642,7.01690162720622,178.3346639395015,106.75647038299964,0.0,0.0,1.0,false],["owners",335.7220452905794,87.56443539138746,4762.669863686369,83.93051132264485,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":312.8272589897703,"nominal_output":100.0,"money_error":0.0},{"year":15,"groups":[["workers",37.67904661042014,115.02107501029796,202.39379888236195,9.419761652605034,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.67904661042015,115.02107501029796,202.39379888236195,9.419761652605038,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.622115766984336,111.98718440268944,-11.748891267516317,7.155528941746083,170.5126331951647,77.87915381893295,0.0,0.0,1.0,false],["owners",319.6246565917621,83.36584678971369,4943.777354275264,79.90616414794054,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":375.11788540666436,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",38.22785904319361,116.69640922587135,258.6533576570562,9.556964760798403,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",38.22785904319362,116.69640922587135,258.65335765705623,9.556964760798405,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",29.087293119832907,113.80724209575133,39.44432124289822,7.271823279958227,162.54100961466122,42.745482807737616,0.0,0.0,1.0,false],["owners",303.8234899616995,79.24452007347408,5116.090406757978,75.95587249042488,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.4761589257326,"nominal_output":100.0,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,118.17929744263381,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,114.96509577221492,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-108.74016505370962,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4837.184736426633,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,176.24943837286227,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,160.46772266547126,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-82.6348064466039,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5269.709118017149,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,235.92000768443702,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,202.4620833881816,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-45.62837830021374,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5535.433478283426,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,303.57502395383034,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,251.6694645076886,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-1.4031303900108918,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5790.454247357002,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,118.17929744263381,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,114.96509577221492,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-108.74016505370962,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4837.184736426633,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,176.24943837286227,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,160.46772266547126,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-82.6348064466039,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5269.709118017149,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,235.92000768443702,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,202.4620833881816,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-45.62837830021374,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5535.433478283426,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,303.57502395383034,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,251.6694645076886,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-1.4031303900108918,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5790.454247357002,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.654747433941054,108.84159096367418,108.78528750096507,8.913686858485264,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.65474743394107,108.8415909636742,108.78528750096508,8.913686858485267,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.37960087381473,107.12570785786403,-95.59152049335533,6.8449002184536845,185.97245053716608,130.49151963747684,0.0,0.0,1.0,false],["owners",353.45234040177223,92.18892550906948,4572.327911422072,88.36308510044306,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":254.70186909364372,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",36.86073602730397,112.52305631212062,152.75145285576627,9.215184006825993,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.86073602730398,112.52305631212062,152.75145285576625,9.215184006825995,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.067606508824873,109.81760577852175,-56.40889663479642,7.01690162720622,178.3346639395015,106.75647038299964,0.0,0.0,1.0,false],["owners",335.7220452905794,87.56443539138746,4762.669863686369,83.93051132264485,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":312.8272589897703,"nominal_output":100.0,"money_error":0.0},{"year":15,"groups":[["workers",37.67904661042014,115.02107501029796,202.39379888236195,9.419761652605034,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.67904661042015,115.02107501029796,202.39379888236195,9.419761652605038,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.622115766984336,111.98718440268944,-11.748891267516317,7.155528941746083,170.5126331951647,77.87915381893295,0.0,0.0,1.0,false],["owners",319.6246565917621,83.36584678971369,4943.777354275264,79.90616414794054,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":375.11788540666436,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",38.22785904319361,116.69640922587135,258.6533576570562,9.556964760798403,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",38.22785904319362,116.69640922587135,258.65335765705623,9.556964760798405,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",29.087293119832907,113.80724209575133,39.44432124289822,7.271823279958227,162.54100961466122,42.745482807737616,0.0,0.0,1.0,false],["owners",303.8234899616995,79.24452007347408,5116.090406757978,75.95587249042488,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.4761589257326,"nominal_output":100.0,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,118.17929744263381,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,114.96509577221492,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-108.74016505370962,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4837.184736426633,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,176.24943837286227,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,160.46772266547126,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-82.6348064466039,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5269.709118017149,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,235.92000768443702,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,202.4620833881816,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-45.62837830021374,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5535.433478283426,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,303.57502395383034,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,251.6694645076886,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-1.4031303900108918,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5790.454247357002,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,85.21226447560082,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,81.99806280518196,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-141.70719802074257,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4804.217703459601,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,105.66120307874462,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,89.87948737135365,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-153.22304174072156,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5199.120882723031,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,165.33177239031934,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,131.873848094064,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-116.21661359433136,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5464.845242989309,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,232.98678865971272,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,181.08122921357094,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-71.99136568412858,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5719.866012062884,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.654747433941054,108.84159096367418,78.78528750096507,8.913686858485264,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.65474743394107,108.8415909636742,78.78528750096508,8.913686858485267,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.37960087381473,107.12570785786403,-125.59152049335533,6.8449002184536845,185.97245053716608,130.49151963747684,0.0,0.0,1.0,false],["owners",353.45234040177223,92.18892550906948,4542.327911422072,88.36308510044306,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":254.70186909364372,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",36.86073602730397,112.52305631212062,92.75145285576627,9.215184006825993,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.86073602730398,112.52305631212062,92.75145285576625,9.215184006825995,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.067606508824873,109.81760577852175,-116.40889663479642,7.01690162720622,178.3346639395015,106.75647038299964,0.0,0.0,1.0,false],["owners",335.7220452905794,87.56443539138746,4702.669863686369,83.93051132264485,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":312.8272589897703,"nominal_output":100.0,"money_error":0.0},{"year":15,"groups":[["workers",37.67904661042014,115.02107501029796,142.39379888236192,9.419761652605034,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.67904661042015,115.02107501029796,142.393798882362,9.419761652605038,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.622115766984336,111.98718440268944,-71.7488912675163,7.155528941746083,170.5126331951647,77.87915381893295,0.0,0.0,1.0,false],["owners",319.6246565917621,83.36584678971369,4883.777354275264,79.90616414794054,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":375.11788540666436,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",38.22785904319361,116.69640922587135,198.65335765705618,9.556964760798403,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",38.22785904319362,116.69640922587135,198.65335765705626,9.556964760798405,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",29.087293119832907,113.80724209575133,-20.55567875710178,7.271823279958227,162.54100961466122,42.745482807737616,0.0,0.0,1.0,false],["owners",303.8234899616995,79.24452007347408,5056.090406757978,75.95587249042488,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.4761589257326,"nominal_output":100.0,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,85.21226447560082,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,81.99806280518196,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-141.70719802074257,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4804.217703459601,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,105.66120307874462,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,89.87948737135365,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-153.22304174072156,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5199.120882723031,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,165.33177239031934,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,131.873848094064,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-116.21661359433136,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5464.845242989309,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,232.98678865971272,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,181.08122921357094,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-71.99136568412858,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5719.866012062884,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,85.21226447560082,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,81.99806280518196,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-141.70719802074257,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4804.217703459601,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,105.66120307874462,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,89.87948737135365,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-153.22304174072156,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5199.120882723031,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,165.33177239031934,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,131.873848094064,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-116.21661359433136,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5464.845242989309,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,232.98678865971272,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,181.08122921357094,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-71.99136568412858,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5719.866012062884,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.654747433941054,108.84159096367418,78.78528750096507,8.913686858485264,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.65474743394107,108.8415909636742,78.78528750096508,8.913686858485267,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.37960087381473,107.12570785786403,-125.59152049335533,6.8449002184536845,185.97245053716608,130.49151963747684,0.0,0.0,1.0,false],["owners",353.45234040177223,92.18892550906948,4542.327911422072,88.36308510044306,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":254.70186909364372,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",36.86073602730397,112.52305631212062,92.75145285576627,9.215184006825993,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.86073602730398,112.52305631212062,92.75145285576625,9.215184006825995,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.067606508824873,109.81760577852175,-116.40889663479642,7.01690162720622,178.3346639395015,106.75647038299964,0.0,0.0,1.0,false],["owners",335.7220452905794,87.56443539138746,4702.669863686369,83.93051132264485,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":312.8272589897703,"nominal_output":100.0,"money_error":0.0},{"year":15,"groups":[["workers",37.67904661042014,115.02107501029796,142.39379888236192,9.419761652605034,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.67904661042015,115.02107501029796,142.393798882362,9.419761652605038,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.622115766984336,111.98718440268944,-71.7488912675163,7.155528941746083,170.5126331951647,77.87915381893295,0.0,0.0,1.0,false],["owners",319.6246565917621,83.36584678971369,4883.777354275264,79.90616414794054,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":375.11788540666436,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",38.22785904319361,116.69640922587135,198.65335765705618,9.556964760798403,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",38.22785904319362,116.69640922587135,198.65335765705626,9.556964760798405,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",29.087293119832907,113.80724209575133,-20.55567875710178,7.271823279958227,162.54100961466122,42.745482807737616,0.0,0.0,1.0,false],["owners",303.8234899616995,79.24452007347408,5056.090406757978,75.95587249042488,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.4761589257326,"nominal_output":100.0,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,85.21226447560082,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,81.99806280518196,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-141.70719802074257,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4804.217703459601,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,105.66120307874462,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,89.87948737135365,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-153.22304174072156,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5199.120882723031,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,165.33177239031934,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,131.873848094064,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-116.21661359433136,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5464.845242989309,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,232.98678865971272,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,181.08122921357094,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-71.99136568412858,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5719.866012062884,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,52.245231508567876,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,49.03102983814899,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-174.67423098777553,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4771.250670492567,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,35.07296778462696,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,19.291252077236003,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-223.8112770348392,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5128.532647428914,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,94.74353709620172,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,61.28561279994632,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-186.80484888844902,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5394.257007695191,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,162.398553365595,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,110.49299391945327,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-142.57960097824622,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5649.277776768766,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.654747433941054,108.84159096367418,48.78528750096509,8.913686858485264,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.65474743394107,108.8415909636742,48.78528750096508,8.913686858485267,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.37960087381473,107.12570785786403,-155.59152049335532,6.8449002184536845,185.97245053716608,130.49151963747684,0.0,0.0,1.0,false],["owners",353.45234040177223,92.18892550906948,4512.327911422072,88.36308510044306,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":254.70186909364372,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",36.86073602730397,112.52305631212062,32.751452855766274,9.215184006825993,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.86073602730398,112.52305631212062,32.751452855766274,9.215184006825995,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.067606508824873,109.81760577852175,-176.4088966347964,7.01690162720622,178.3346639395015,106.75647038299964,0.0,0.0,1.0,false],["owners",335.7220452905794,87.56443539138746,4642.669863686369,83.93051132264485,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":312.8272589897703,"nominal_output":100.0,"money_error":0.0},{"year":15,"groups":[["workers",37.67904661042014,115.02107501029796,82.39379888236193,9.419761652605034,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.67904661042015,115.02107501029796,82.393798882362,9.419761652605038,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.622115766984336,111.98718440268944,-131.74889126751629,7.155528941746083,170.5126331951647,77.87915381893295,0.0,0.0,1.0,false],["owners",319.6246565917621,83.36584678971369,4823.777354275264,79.90616414794054,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":375.11788540666436,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",38.22785904319361,116.69640922587135,138.65335765705618,9.556964760798403,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",38.22785904319362,116.69640922587135,138.65335765705626,9.556964760798405,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",29.087293119832907,113.80724209575133,-80.55567875710179,7.271823279958227,162.54100961466122,42.745482807737616,0.0,0.0,1.0,false],["owners",303.8234899616995,79.24452007347408,4996.090406757978,75.95587249042488,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.4761589257326,"nominal_output":100.0,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,52.245231508567876,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,49.03102983814899,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-174.67423098777553,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4771.250670492567,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,35.07296778462696,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,19.291252077236003,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-223.8112770348392,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5128.532647428914,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,94.74353709620172,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,61.28561279994632,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-186.80484888844902,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5394.257007695191,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,162.398553365595,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,110.49299391945327,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-142.57960097824622,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5649.277776768766,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14}},{"mode":"external","tenure":"mortgage_fixed","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,52.245231508567876,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,49.03102983814899,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-174.67423098777553,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4771.250670492567,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,35.07296778462696,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,19.291252077236003,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-223.8112770348392,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5128.532647428914,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,94.74353709620172,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,61.28561279994632,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-186.80484888844902,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5394.257007695191,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,162.398553365595,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,110.49299391945327,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-142.57960097824622,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5649.277776768766,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.654747433941054,108.84159096367418,48.78528750096509,8.913686858485264,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.65474743394107,108.8415909636742,48.78528750096508,8.913686858485267,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.37960087381473,107.12570785786403,-155.59152049335532,6.8449002184536845,185.97245053716608,130.49151963747684,0.0,0.0,1.0,false],["owners",353.45234040177223,92.18892550906948,4512.327911422072,88.36308510044306,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":254.70186909364372,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",36.86073602730397,112.52305631212062,32.751452855766274,9.215184006825993,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.86073602730398,112.52305631212062,32.751452855766274,9.215184006825995,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.067606508824873,109.81760577852175,-176.4088966347964,7.01690162720622,178.3346639395015,106.75647038299964,0.0,0.0,1.0,false],["owners",335.7220452905794,87.56443539138746,4642.669863686369,83.93051132264485,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":312.8272589897703,"nominal_output":100.0,"money_error":0.0},{"year":15,"groups":[["workers",37.67904661042014,115.02107501029796,82.39379888236193,9.419761652605034,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.67904661042015,115.02107501029796,82.393798882362,9.419761652605038,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.622115766984336,111.98718440268944,-131.74889126751629,7.155528941746083,170.5126331951647,77.87915381893295,0.0,0.0,1.0,false],["owners",319.6246565917621,83.36584678971369,4823.777354275264,79.90616414794054,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":375.11788540666436,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",38.22785904319361,116.69640922587135,138.65335765705618,9.556964760798403,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",38.22785904319362,116.69640922587135,138.65335765705626,9.556964760798405,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",29.087293119832907,113.80724209575133,-80.55567875710179,7.271823279958227,162.54100961466122,42.745482807737616,0.0,0.0,1.0,false],["owners",303.8234899616995,79.24452007347408,4996.090406757978,75.95587249042488,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.4761589257326,"nominal_output":100.0,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,52.245231508567876,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,49.03102983814899,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-174.67423098777553,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4771.250670492567,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,35.07296778462696,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,19.291252077236003,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-223.8112770348392,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5128.532647428914,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,94.74353709620172,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,61.28561279994632,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-186.80484888844902,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5394.257007695191,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,162.398553365595,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,110.49299391945327,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-142.57960097824622,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5649.277776768766,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,118.17929744263381,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,114.96509577221492,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-108.74016505370962,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4837.184736426633,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,176.24943837286227,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,160.46772266547126,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-82.6348064466039,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5269.709118017149,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,235.92000768443702,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,202.4620833881816,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-45.62837830021374,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5535.433478283426,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,303.57502395383034,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,251.6694645076886,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-1.4031303900108918,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5790.454247357002,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.654747433941054,108.84159096367418,108.78528750096507,8.913686858485264,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.65474743394107,108.8415909636742,108.78528750096508,8.913686858485267,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.37960087381473,107.12570785786403,-95.59152049335533,6.8449002184536845,185.97245053716608,130.49151963747684,0.0,0.0,1.0,false],["owners",353.45234040177223,92.18892550906948,4572.327911422072,88.36308510044306,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":254.70186909364372,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",36.86073602730397,112.52305631212062,152.75145285576627,9.215184006825993,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.86073602730398,112.52305631212062,152.75145285576625,9.215184006825995,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.067606508824873,109.81760577852175,-56.40889663479642,7.01690162720622,178.3346639395015,106.75647038299964,0.0,0.0,1.0,false],["owners",335.7220452905794,87.56443539138746,4762.669863686369,83.93051132264485,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":312.8272589897703,"nominal_output":100.0,"money_error":0.0},{"year":15,"groups":[["workers",37.67904661042014,115.02107501029796,202.39379888236195,9.419761652605034,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.67904661042015,115.02107501029796,202.39379888236195,9.419761652605038,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.622115766984336,111.98718440268944,-11.748891267516317,7.155528941746083,170.5126331951647,77.87915381893295,0.0,0.0,1.0,false],["owners",319.6246565917621,83.36584678971369,4943.777354275264,79.90616414794054,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":375.11788540666436,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",38.22785904319361,116.69640922587135,258.6533576570562,9.556964760798403,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",38.22785904319362,116.69640922587135,258.65335765705623,9.556964760798405,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",29.087293119832907,113.80724209575133,39.44432124289822,7.271823279958227,162.54100961466122,42.745482807737616,0.0,0.0,1.0,false],["owners",303.8234899616995,79.24452007347408,5116.090406757978,75.95587249042488,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.4761589257326,"nominal_output":100.0,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,118.17929744263381,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,114.96509577221492,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-108.74016505370962,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4837.184736426633,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,176.24943837286227,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,160.46772266547126,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-82.6348064466039,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5269.709118017149,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,235.92000768443702,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,202.4620833881816,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-45.62837830021374,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5535.433478283426,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,303.57502395383034,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,251.6694645076886,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-1.4031303900108918,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5790.454247357002,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,118.17929744263381,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,114.96509577221492,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-108.74016505370962,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4837.184736426633,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,176.24943837286227,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,160.46772266547126,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-82.6348064466039,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5269.709118017149,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,235.92000768443702,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,202.4620833881816,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-45.62837830021374,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5535.433478283426,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,303.57502395383034,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,251.6694645076886,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-1.4031303900108918,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5790.454247357002,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.654747433941054,108.84159096367418,108.78528750096507,8.913686858485264,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.65474743394107,108.8415909636742,108.78528750096508,8.913686858485267,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.37960087381473,107.12570785786403,-95.59152049335533,6.8449002184536845,185.97245053716608,130.49151963747684,0.0,0.0,1.0,false],["owners",353.45234040177223,92.18892550906948,4572.327911422072,88.36308510044306,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":254.70186909364372,"nominal_output":100.0,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",36.86073602730397,112.52305631212062,152.75145285576627,9.215184006825993,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.86073602730398,112.52305631212062,152.75145285576625,9.215184006825995,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.067606508824873,109.81760577852175,-56.40889663479642,7.01690162720622,178.3346639395015,106.75647038299964,0.0,0.0,1.0,false],["owners",335.7220452905794,87.56443539138746,4762.669863686369,83.93051132264485,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":312.8272589897703,"nominal_output":100.0,"money_error":0.0},{"year":15,"groups":[["workers",37.67904661042014,115.02107501029796,202.39379888236195,9.419761652605034,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.67904661042015,115.02107501029796,202.39379888236195,9.419761652605038,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.622115766984336,111.98718440268944,-11.748891267516317,7.155528941746083,170.5126331951647,77.87915381893295,0.0,0.0,1.0,false],["owners",319.6246565917621,83.36584678971369,4943.777354275264,79.90616414794054,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":375.11788540666436,"nominal_output":100.0,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",38.22785904319361,116.69640922587135,258.6533576570562,9.556964760798403,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",38.22785904319362,116.69640922587135,258.65335765705623,9.556964760798405,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",29.087293119832907,113.80724209575133,39.44432124289822,7.271823279958227,162.54100961466122,42.745482807737616,0.0,0.0,1.0,false],["owners",303.8234899616995,79.24452007347408,5116.090406757978,75.95587249042488,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.4761589257326,"nominal_output":100.0,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",39.955671176333,121.97082105014954,118.17929744263381,9.089915192615758,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",29.240257492530688,89.26037553823595,114.96509577221492,6.652158579550732,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",20.49970557108794,80.20735876690026,-108.74016505370962,4.663683017422506,186.20150127803177,130.49151963747684,0.0,0.0,1.0,false],["owners",443.98453732525405,115.80191375202249,4837.184736426633,101.0064822414953,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.5841973031282,"nominal_output":102.375,"money_error":0.0},{"year":10,"groups":[["workers",45.34606894005017,138.42583786430617,176.24943837286227,9.636039649760662,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",14.500187705837769,44.26404932749355,160.46772266547126,3.081289887490526,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",5.545530843562053,21.69750098995627,-82.6348064466039,1.1784253042569364,181.47030962980693,106.75647038299964,0.0,0.0,1.0,false],["owners",490.7030224206445,127.98722546182698,5269.709118017149,104.27439226438696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.1089444866379,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",46.7828335643706,142.81178248054812,235.92000768443702,9.941352132428753,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",14.327248013961608,43.7361243649218,202.4620833881816,3.0445402029668416,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",5.348598538666962,20.926981629239673,-45.62837830021374,1.1365771894667291,180.16031189222932,77.87915381893295,0.0,0.0,1.0,false],["owners",470.4315481933746,122.69993432273729,5535.433478283426,99.9667039910921,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":405.3508579182779,"nominal_output":102.00000000000001,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",47.71982830564924,145.6721027942543,303.57502395383034,10.140463514950463,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",14.07208532827117,42.95720108923273,251.6694645076886,2.9903181322576233,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",5.114643558825604,20.011606969912656,-1.4031303900108918,1.0868617562504406,178.9065593193826,42.745482807737616,0.0,0.0,1.0,false],["owners",451.4846558287486,117.75812619424852,5790.454247357002,95.94048936360907,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":487.55470911718174,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":2.1316282072803006e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",37.99939684618638,115.99899329147455,81.74966985241203,8.644862782507401,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",27.28196494869225,83.28238687239067,78.53500388045767,6.206647025827487,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",18.534198628370362,72.5170960962147,-145.1717441646194,4.216530187954257,186.2785025277787,133.0421787797914,0.0,0.0,1.0,false],["owners",468.73751860346226,122.25809040257236,4813.28284036488,106.63778548228767,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":257.36747484775975,"nominal_output":102.375,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",41.304918632888935,126.08960607442492,93.79254379884144,8.777295209488898,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",10.440020104012985,31.869764325740885,78.00476111150252,2.2185042721027592,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",1.4766975233632555,5.77774191126121,-165.1239274525818,0.3137982237146919,182.11695044541713,114.73040533075765,0.0,0.0,1.0,false],["owners",538.6888347189579,140.5030867811576,5233.561455039392,114.47137737777855,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":321.84510997575745,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",42.623130812829615,130.1136511516832,146.37179667618867,9.057415297726292,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",10.110391890276249,30.863523592270777,112.88432074224951,2.148458276683703,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",1.1312373317421014,4.426090813983061,-135.23496262617138,0.24038793299519653,181.77200437616423,89.94126707609506,0.0,0.0,1.0,false],["owners",512.6382226261456,133.7084566056718,5524.199360279352,108.93562230805594,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":394.19122995961243,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",43.38739756569982,132.4466927601577,213.1789109026813,9.219821982711212,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",9.683859850580463,29.561469051469928,161.20948066365673,2.0578202182483483,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",0.7419540257153974,2.902976948753443,-91.88724481010294,0.15766523046452194,181.51955137169617,53.51789023884231,0.0,0.0,1.0,false],["owners",482.39355175783345,125.81991438649804,5799.205332817309,102.5086297485396,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":477.6240949457004,"nominal_output":102.00000000000001,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",33.87070494249583,103.39552733707137,75.63502767201011,8.467676235623957,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",33.87070494249583,103.39552733707137,75.63502767201017,8.467676235623957,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",25.587477397953776,100.11382712208936,-128.74433032919194,6.396869349488443,186.04951044944448,133.0421787797914,0.0,0.0,1.0,false],["owners",376.0098917565645,98.07248089633923,4550.0224608368,94.00247293914113,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":252.63583518836896,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",33.42803361456185,102.04420514090091,82.6290278065196,8.357008403640462,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",33.42803361456186,102.04420514090091,82.6290278065196,8.357008403640465,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",24.61717401125858,96.31740811599582,-126.54133367208439,6.154293502814645,178.98261092207068,114.73040533075765,0.0,0.0,1.0,false],["owners",376.4675424323196,98.19184726977562,4729.19282804079,94.1168856080799,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":306.3683716820863,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":15,"groups":[["workers",34.17512625001869,104.32482011906117,126.2540650704931,8.543781562504673,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",34.1751262500187,104.32482011906116,126.25406507049314,8.543781562504675,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",25.09702573585637,98.19488090682518,-87.91026873535701,6.274256433964092,172.121629046613,89.94126707609506,0.0,0.0,1.0,false],["owners",355.1374666712695,92.62844722776985,4931.353484855043,88.78436666781738,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":365.34757366836305,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":20,"groups":[["workers",34.62264849065758,105.69095047107139,181.82478595038566,8.655662122664395,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",34.62264849065759,105.69095047107136,181.8247859503857,8.655662122664397,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",25.475825675862296,99.67697744638652,-37.4139070149315,6.368956418965574,165.1324865975274,53.51789023884231,0.0,0.0,1.0,false],["owners",329.3244627038008,85.89579100255632,5120.320708477225,82.3311156759502,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":433.7505089065378,"nominal_output":100.0,"money_error":-4.263256414560601e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",37.99939684618638,115.99899329147455,81.74966985241203,8.644862782507401,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",27.28196494869225,83.28238687239067,78.53500388045767,6.206647025827487,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",18.534198628370362,72.5170960962147,-145.1717441646194,4.216530187954257,186.2785025277787,133.0421787797914,0.0,0.0,1.0,false],["owners",468.73751860346226,122.25809040257236,4813.28284036488,106.63778548228767,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":257.36747484775975,"nominal_output":102.375,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",41.304918632888935,126.08960607442492,93.79254379884144,8.777295209488898,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",10.440020104012985,31.869764325740885,78.00476111150252,2.2185042721027592,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",1.4766975233632555,5.77774191126121,-165.1239274525818,0.3137982237146919,182.11695044541713,114.73040533075765,0.0,0.0,1.0,false],["owners",538.6888347189579,140.5030867811576,5233.561455039392,114.47137737777855,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":321.84510997575745,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",42.623130812829615,130.1136511516832,146.37179667618867,9.057415297726292,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",10.110391890276249,30.863523592270777,112.88432074224951,2.148458276683703,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",1.1312373317421014,4.426090813983061,-135.23496262617138,0.24038793299519653,181.77200437616423,89.94126707609506,0.0,0.0,1.0,false],["owners",512.6382226261456,133.7084566056718,5524.199360279352,108.93562230805594,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":394.19122995961243,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",43.38739756569982,132.4466927601577,213.1789109026813,9.219821982711212,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",9.683859850580463,29.561469051469928,161.20948066365673,2.0578202182483483,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",0.7419540257153974,2.902976948753443,-91.88724481010294,0.15766523046452194,181.51955137169617,53.51789023884231,0.0,0.0,1.0,false],["owners",482.39355175783345,125.81991438649804,5799.205332817309,102.5086297485396,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":477.6240949457004,"nominal_output":102.00000000000001,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",37.99939684618638,115.99899329147455,81.74966985241203,8.644862782507401,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",27.28196494869225,83.28238687239067,78.53500388045767,6.206647025827487,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",18.534198628370362,72.5170960962147,-145.1717441646194,4.216530187954257,186.2785025277787,133.0421787797914,0.0,0.0,1.0,false],["owners",468.73751860346226,122.25809040257236,4813.28284036488,106.63778548228767,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":257.36747484775975,"nominal_output":102.375,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",41.304918632888935,126.08960607442492,93.79254379884144,8.777295209488898,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",10.440020104012985,31.869764325740885,78.00476111150252,2.2185042721027592,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",1.4766975233632555,5.77774191126121,-165.1239274525818,0.3137982237146919,182.11695044541713,114.73040533075765,0.0,0.0,1.0,false],["owners",538.6888347189579,140.5030867811576,5233.561455039392,114.47137737777855,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":321.84510997575745,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",42.623130812829615,130.1136511516832,146.37179667618867,9.057415297726292,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",10.110391890276249,30.863523592270777,112.88432074224951,2.148458276683703,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",1.1312373317421014,4.426090813983061,-135.23496262617138,0.24038793299519653,181.77200437616423,89.94126707609506,0.0,0.0,1.0,false],["owners",512.6382226261456,133.7084566056718,5524.199360279352,108.93562230805594,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":394.19122995961243,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",43.38739756569982,132.4466927601577,213.1789109026813,9.219821982711212,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",9.683859850580463,29.561469051469928,161.20948066365673,2.0578202182483483,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",0.7419540257153974,2.902976948753443,-91.88724481010294,0.15766523046452194,181.51955137169617,53.51789023884231,0.0,0.0,1.0,false],["owners",482.39355175783345,125.81991438649804,5799.205332817309,102.5086297485396,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":477.6240949457004,"nominal_output":102.00000000000001,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",33.87070494249583,103.39552733707137,75.63502767201011,8.467676235623957,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",33.87070494249583,103.39552733707137,75.63502767201017,8.467676235623957,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",25.587477397953776,100.11382712208936,-128.74433032919194,6.396869349488443,186.04951044944448,133.0421787797914,0.0,0.0,1.0,false],["owners",376.0098917565645,98.07248089633923,4550.0224608368,94.00247293914113,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":252.63583518836896,"nominal_output":100.0,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",33.42803361456185,102.04420514090091,82.6290278065196,8.357008403640462,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",33.42803361456186,102.04420514090091,82.6290278065196,8.357008403640465,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",24.61717401125858,96.31740811599582,-126.54133367208439,6.154293502814645,178.98261092207068,114.73040533075765,0.0,0.0,1.0,false],["owners",376.4675424323196,98.19184726977562,4729.19282804079,94.1168856080799,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":306.3683716820863,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":15,"groups":[["workers",34.17512625001869,104.32482011906117,126.2540650704931,8.543781562504673,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",34.1751262500187,104.32482011906116,126.25406507049314,8.543781562504675,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",25.09702573585637,98.19488090682518,-87.91026873535701,6.274256433964092,172.121629046613,89.94126707609506,0.0,0.0,1.0,false],["owners",355.1374666712695,92.62844722776985,4931.353484855043,88.78436666781738,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":365.34757366836305,"nominal_output":100.0,"money_error":-6.394884621840902e-14},{"year":20,"groups":[["workers",34.62264849065758,105.69095047107139,181.82478595038566,8.655662122664395,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",34.62264849065759,105.69095047107136,181.8247859503857,8.655662122664397,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",25.475825675862296,99.67697744638652,-37.4139070149315,6.368956418965574,165.1324865975274,53.51789023884231,0.0,0.0,1.0,false],["owners",329.3244627038008,85.89579100255632,5120.320708477225,82.3311156759502,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":433.7505089065378,"nominal_output":100.0,"money_error":-4.263256414560601e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",37.99939684618638,115.99899329147455,81.74966985241203,8.644862782507401,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",27.28196494869225,83.28238687239067,78.53500388045767,6.206647025827487,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",18.534198628370362,72.5170960962147,-145.1717441646194,4.216530187954257,186.2785025277787,133.0421787797914,0.0,0.0,1.0,false],["owners",468.73751860346226,122.25809040257236,4813.28284036488,106.63778548228767,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":257.36747484775975,"nominal_output":102.375,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",41.304918632888935,126.08960607442492,93.79254379884144,8.777295209488898,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",10.440020104012985,31.869764325740885,78.00476111150252,2.2185042721027592,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",1.4766975233632555,5.77774191126121,-165.1239274525818,0.3137982237146919,182.11695044541713,114.73040533075765,0.0,0.0,1.0,false],["owners",538.6888347189579,140.5030867811576,5233.561455039392,114.47137737777855,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":321.84510997575745,"nominal_output":102.00000000000001,"money_error":0.0},{"year":15,"groups":[["workers",42.623130812829615,130.1136511516832,146.37179667618867,9.057415297726292,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",10.110391890276249,30.863523592270777,112.88432074224951,2.148458276683703,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",1.1312373317421014,4.426090813983061,-135.23496262617138,0.24038793299519653,181.77200437616423,89.94126707609506,0.0,0.0,1.0,false],["owners",512.6382226261456,133.7084566056718,5524.199360279352,108.93562230805594,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":394.19122995961243,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",43.38739756569982,132.4466927601577,213.1789109026813,9.219821982711212,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",9.683859850580463,29.561469051469928,161.20948066365673,2.0578202182483483,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",0.7419540257153974,2.902976948753443,-91.88724481010294,0.15766523046452194,181.51955137169617,53.51789023884231,0.0,0.0,1.0,false],["owners",482.39355175783345,125.81991438649804,5799.205332817309,102.5086297485396,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":477.6240949457004,"nominal_output":102.00000000000001,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.86148254676329,109.47268163762483,45.62227526162023,8.158487279388648,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",25.14224976587967,76.7505777454873,42.40717289766382,5.7198618217376245,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",16.388050650700837,64.1200554550763,-181.30082299002083,3.72828152303444,186.35563835037576,135.27608679461673,0.0,0.0,1.0,false],["owners",493.99579457958237,128.8460601407362,4789.423202312814,112.38404326685499,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":255.42773016808437,"nominal_output":102.375,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",36.56994639652035,111.63537631638182,12.537273414213514,7.771113609260575,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",5.693403274605869,17.379987659539545,-3.254618713757295,1.209848195853747,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",0.0,0.0,-249.68103656263395,0.0,183.16719276564544,121.41956097765454,0.0,0.0,1.0,false],["owners",590.9014806165823,154.12140861152386,5198.337958266082,125.56656463102372,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":315.4318508856352,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",37.76643029412977,115.28782712169193,57.62509014724723,8.025366437502576,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",4.675929162232393,14.273991708782637,23.909943788583696,0.9936349469743834,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",0.0,0.0,-215.4908150184064,0.0,183.16719276564544,0.0,0.0,0.0,0.0,true],["owners",556.1008050539874,145.0445500923285,5481.743283572996,118.17142107397231,0.0,0.0,0.0,0.0,2.0,false]],"credit_loss":3.857048479273037,"cumulative_loss":3.857048479273037,"resolution_cost":0.8,"real_capital":381.4693335341071,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":16,"groups":[["workers",37.93355049473758,115.7979871936437,68.59278163131583,8.060879480131735,0.0,94.98849250382055,0.0,0.0,1.0,false],["displaced_free",4.575914616260135,13.968681950992359,31.171231286154807,0.9723818559552788,0.0,94.98849250382058,0.0,0.0,1.0,false],["displaced_debt",2.9588724939867728,11.576914938984416,-215.16205140796342,0.2794490688765283,183.16719276564544,0.0,0.0,0.0,0.0,true],["owners",555.3333505488512,144.84437938154707,5543.446989189534,118.00833699163087,0.0,0.0,0.0,0.0,2.0,false]],"credit_loss":0.0,"cumulative_loss":3.857048479273037,"resolution_cost":0.0,"real_capital":396.0760932454104,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",38.411372645415305,117.25661267328857,121.74390094013792,8.162416687150753,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",4.199539057208838,12.819737768373106,69.24626935119376,0.8924020496568782,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",2.8337950559357137,11.08753566899358,-213.88518544283914,0.6021814493863392,182.78589092072252,0.0,0.0,0.0,0.0,true],["owners",524.6052284885578,136.82974138981692,5782.083805316483,111.47861105381853,0.0,0.0,0.0,0.0,2.0,false]],"credit_loss":0.0,"cumulative_loss":3.857048479273037,"resolution_cost":0.0,"real_capital":461.080748777297,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14}],"events":[{"year":15,"group":"displaced_debt","type":"mortgage_foreclosure","claim":11.057048479273037,"collateral_value":8.0,"cost":0.8,"recovery_in_kind":7.2,"residual_debt":0.0,"loss":3.857048479273037,"borrower_surplus":0.0}],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.921847463118837,97.44634065415222,42.76008662645346,7.980461865779709,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",31.921847463118837,97.44634065415221,42.7600866264535,7.980461865779709,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",23.631383568161937,92.4603942938096,-161.621696673907,5.907845892040484,186.12672788566536,135.27608679461673,0.0,0.0,1.0,false],["owners",399.02322699627774,104.07491575281114,4527.804700625884,99.75580674906944,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":250.82636969636047,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":10,"groups":[["workers",29.415897266196804,89.79654291504151,13.529128364719552,7.353974316549201,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",29.415897266196815,89.79654291504151,13.529128364719645,7.353974316549204,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",20.596702184850237,80.5868687150909,-195.64820120707515,5.149175546212561,179.68890788781658,121.41956097765454,0.0,0.0,1.0,false],["owners",420.7211215146004,109.7342518295776,4696.916730370316,105.1802803786501,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":300.95015560809986,"nominal_output":100.0,"money_error":-8.526512829121202e-14},{"year":15,"groups":[["workers",30.062968069468255,91.77182589312716,50.79481541151363,7.515742017367064,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",30.062968069468273,91.7718258931272,50.79481541151372,7.515742017367068,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",20.982516246489535,82.09640877906442,-163.37923580332236,5.2456290616223855,173.9482238509733,100.72841716299813,0.0,0.0,1.0,false],["owners",397.20178407335544,103.59983935142294,4923.120533490927,99.30044601833886,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":356.6099820979716,"nominal_output":100.0,"money_error":-9.947598300641403e-14},{"year":16,"groups":[["workers",30.154057330601233,92.0498898485594,59.88519088520241,7.538514332650308,0.0,94.98849250382055,0.0,0.0,1.0,false],["displaced_free",30.15405733060124,92.04988984855939,59.885190885202526,7.53851433265031,0.0,94.98849250382058,0.0,0.0,1.0,false],["displaced_debt",21.04637127581829,82.34624862328471,-155.30082544683168,5.261592818954575,172.78696288098283,94.98849250382058,0.0,0.0,1.0,false],["owners",391.4277803400337,102.0938394209791,4966.612509084264,97.85694508500842,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":369.0393210719054,"nominal_output":100.0,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",30.401189061019235,92.80429740020834,104.08713787504618,7.600297265254809,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",30.401189061019245,92.80429740020837,104.08713787504632,7.600297265254811,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",21.264298333450874,83.19891226940086,-115.15930074002476,5.316074583362718,168.10591168902212,64.2635519453432,0.0,0.0,1.0,false],["owners",362.5679403115214,94.56649460394405,5132.9274269823745,90.64198507788035,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":425.04652292427215,"nominal_output":100.0,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.86148254676329,109.47268163762483,45.62227526162023,8.158487279388648,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",25.14224976587967,76.7505777454873,42.40717289766382,5.7198618217376245,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",16.388050650700837,64.1200554550763,-181.30082299002083,3.72828152303444,186.35563835037576,135.27608679461673,0.0,0.0,1.0,false],["owners",493.99579457958237,128.8460601407362,4789.423202312814,112.38404326685499,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":255.42773016808437,"nominal_output":102.375,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",36.56994639652035,111.63537631638182,12.537273414213514,7.771113609260575,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",5.693403274605869,17.379987659539545,-3.254618713757295,1.209848195853747,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",0.0,0.0,-249.68103656263395,0.0,183.16719276564544,121.41956097765454,0.0,0.0,1.0,false],["owners",590.9014806165823,154.12140861152386,5198.337958266082,125.56656463102372,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":315.4318508856352,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",37.76643029412977,115.28782712169193,57.62509014724723,8.025366437502576,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",4.675929162232393,14.273991708782637,23.909943788583696,0.9936349469743834,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",0.0,0.0,-251.45609124514803,0.0,183.16719276564544,110.57048479273037,0.0,0.0,1.0,false],["owners",564.5713932892814,147.2538845303291,5518.649736270326,119.97142107397231,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":381.5634511811659,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":16,"groups":[["workers",37.93603387216854,115.80556808454891,68.59305756214151,8.061407197835814,0.0,94.98849250382055,0.0,0.0,1.0,false],["displaced_free",4.577064952604301,13.972193529305303,31.171359101304148,0.9726263024284141,0.0,94.98849250382058,0.0,0.0,1.0,false],["displaced_debt",0.0,0.0,-252.01318629146135,0.0,183.16719276564544,111.0440155820967,0.0,0.0,1.0,false],["owners",558.273689064477,145.6112908358052,5581.2372412126915,118.63315892620136,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":396.1702108924692,"nominal_output":102.00000000000001,"money_error":-2.1316282072803006e-14},{"year":20,"groups":[["workers",38.40958518348366,117.25115617129573,121.74346027558096,8.162036851490276,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",4.1893973026331945,12.78877850536833,69.24457562637228,0.8902469268095538,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",0.0,0.0,-255.48168959912323,0.0,183.16719276564544,113.99224339360931,0.0,0.0,1.0,false],["owners",527.4616775325904,137.57477243938203,5824.626264320075,112.08560647567548,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":461.17486642435586,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"external","tenure":"mortgage_reset","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.86148254676329,109.47268163762483,45.62227526162023,8.158487279388648,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",25.14224976587967,76.7505777454873,42.40717289766382,5.7198618217376245,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",16.388050650700837,64.1200554550763,-181.30082299002083,3.72828152303444,186.35563835037576,135.27608679461673,0.0,0.0,1.0,false],["owners",493.99579457958237,128.8460601407362,4789.423202312814,112.38404326685499,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":255.42773016808437,"nominal_output":102.375,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",36.56994639652035,111.63537631638182,12.537273414213514,7.771113609260575,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",5.693403274605869,17.379987659539545,-3.254618713757295,1.209848195853747,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",0.0,0.0,-249.68103656263395,0.0,183.16719276564544,121.41956097765454,0.0,0.0,1.0,false],["owners",590.9014806165823,154.12140861152386,5198.337958266082,125.56656463102372,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":315.4318508856352,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",37.76643029412977,115.28782712169193,57.62509014724723,8.025366437502576,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",4.675929162232393,14.273991708782637,23.909943788583696,0.9936349469743834,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",0.0,0.0,-238.1793354847184,0.0,183.16719276564544,0.0,0.0,19.285242396365184,0.0,true],["owners",556.1008050539874,145.0445500923285,5504.431804039308,118.17142107397231,0.0,0.0,0.0,0.0,2.0,false]],"credit_loss":1.9285242396365185,"cumulative_loss":1.9285242396365185,"resolution_cost":0.8,"real_capital":381.4693335341071,"nominal_output":102.00000000000001,"money_error":-2.842170943040401e-14},{"year":16,"groups":[["workers",37.93355049473758,115.7979871936437,68.59278163131583,8.060879480131735,0.0,94.98849250382055,0.0,0.0,1.0,false],["displaced_free",4.575914616260135,13.968681950992359,31.171231286154807,0.9723818559552788,0.0,94.98849250382058,0.0,0.0,1.0,false],["displaced_debt",2.3670979951894178,9.261531951187532,-237.25879737547808,0.22355925510122332,183.16719276564544,0.0,0.0,18.726344258612126,0.0,true],["owners",555.3333505488512,144.84437938154707,5566.135509655845,118.00833699163087,0.0,0.0,0.0,0.0,2.0,false]],"credit_loss":0.0,"cumulative_loss":1.9285242396365185,"resolution_cost":0.0,"real_capital":396.1352706952901,"nominal_output":102.00000000000001,"money_error":-2.1316282072803006e-14},{"year":20,"groups":[["workers",38.40609516374315,117.24050235018102,121.7424101224496,8.16129522229542,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",4.195580346285554,12.80765319546023,69.24536785571605,0.8915608235856801,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",2.122829289081797,8.305803700439748,-233.28878858732608,0.451101223929882,182.8659991048319,0.0,0.0,16.18176607913874,0.0,true],["owners",524.652622742161,136.8421029583102,5804.784779427918,111.48868233270922,0.0,0.0,0.0,0.0,2.0,false]],"credit_loss":0.0,"cumulative_loss":1.9285242396365185,"resolution_cost":0.0,"real_capital":461.4093521520623,"nominal_output":102.00000000000001,"money_error":-4.263256414560601e-14}],"events":[{"year":15,"group":"displaced_debt","type":"mortgage_foreclosure","claim":11.057048479273037,"collateral_value":8.0,"cost":0.8,"recovery_in_kind":7.2,"residual_debt":1.9285242396365185,"loss":1.9285242396365185,"borrower_surplus":0.0}],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",31.921847463118837,97.44634065415222,42.76008662645346,7.980461865779709,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",31.921847463118837,97.44634065415221,42.7600866264535,7.980461865779709,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",23.631383568161937,92.4603942938096,-161.621696673907,5.907845892040484,186.12672788566536,135.27608679461673,0.0,0.0,1.0,false],["owners",399.02322699627774,104.07491575281114,4527.804700625884,99.75580674906944,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":250.82636969636047,"nominal_output":100.0,"money_error":-5.684341886080802e-14},{"year":10,"groups":[["workers",29.415897266196804,89.79654291504151,13.529128364719552,7.353974316549201,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",29.415897266196815,89.79654291504151,13.529128364719645,7.353974316549204,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",20.596702184850237,80.5868687150909,-195.64820120707515,5.149175546212561,179.68890788781658,121.41956097765454,0.0,0.0,1.0,false],["owners",420.7211215146004,109.7342518295776,4696.916730370316,105.1802803786501,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":300.95015560809986,"nominal_output":100.0,"money_error":-8.526512829121202e-14},{"year":15,"groups":[["workers",30.062968069468255,91.77182589312716,50.79481541151363,7.515742017367064,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",30.062968069468273,91.7718258931272,50.79481541151372,7.515742017367068,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",20.982516246489535,82.09640877906442,-163.37923580332236,5.2456290616223855,173.9482238509733,100.72841716299813,0.0,0.0,1.0,false],["owners",397.20178407335544,103.59983935142294,4923.120533490927,99.30044601833886,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":356.6099820979716,"nominal_output":100.0,"money_error":-9.947598300641403e-14},{"year":16,"groups":[["workers",30.154057330601233,92.0498898485594,59.88519088520241,7.538514332650308,0.0,94.98849250382055,0.0,0.0,1.0,false],["displaced_free",30.15405733060124,92.04988984855939,59.885190885202526,7.53851433265031,0.0,94.98849250382058,0.0,0.0,1.0,false],["displaced_debt",21.04637127581829,82.34624862328471,-155.30082544683168,5.261592818954575,172.78696288098283,94.98849250382058,0.0,0.0,1.0,false],["owners",391.4277803400337,102.0938394209791,4966.612509084264,97.85694508500842,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":369.0393210719054,"nominal_output":100.0,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",30.401189061019235,92.80429740020834,104.08713787504618,7.600297265254809,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",30.401189061019245,92.80429740020837,104.08713787504632,7.600297265254811,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",21.264298333450874,83.19891226940086,-115.15930074002476,5.316074583362718,168.10591168902212,64.2635519453432,0.0,0.0,1.0,false],["owners",362.5679403115214,94.56649460394405,5132.9274269823745,90.64198507788035,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":425.04652292427215,"nominal_output":100.0,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.86148254676329,109.47268163762483,45.62227526162023,8.158487279388648,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",25.14224976587967,76.7505777454873,42.40717289766382,5.7198618217376245,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",16.388050650700837,64.1200554550763,-181.30082299002083,3.72828152303444,186.35563835037576,135.27608679461673,0.0,0.0,1.0,false],["owners",493.99579457958237,128.8460601407362,4789.423202312814,112.38404326685499,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":255.42773016808437,"nominal_output":102.375,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",36.56994639652035,111.63537631638182,12.537273414213514,7.771113609260575,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",5.693403274605869,17.379987659539545,-3.254618713757295,1.209848195853747,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",0.0,0.0,-249.68103656263395,0.0,183.16719276564544,121.41956097765454,0.0,0.0,1.0,false],["owners",590.9014806165823,154.12140861152386,5198.337958266082,125.56656463102372,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":315.4318508856352,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":15,"groups":[["workers",37.76643029412977,115.28782712169193,57.62509014724723,8.025366437502576,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",4.675929162232393,14.273991708782637,23.909943788583696,0.9936349469743834,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",0.0,0.0,-251.45609124514803,0.0,183.16719276564544,110.57048479273037,0.0,0.0,1.0,false],["owners",564.5713932892814,147.2538845303291,5518.649736270326,119.97142107397231,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":381.5634511811659,"nominal_output":102.00000000000001,"money_error":-1.4210854715202004e-14},{"year":16,"groups":[["workers",37.93603387216854,115.80556808454891,68.59305756214151,8.061407197835814,0.0,94.98849250382055,0.0,0.0,1.0,false],["displaced_free",4.577064952604301,13.972193529305303,31.171359101304148,0.9726263024284141,0.0,94.98849250382058,0.0,0.0,1.0,false],["displaced_debt",0.0,0.0,-252.01318629146135,0.0,183.16719276564544,111.0440155820967,0.0,0.0,1.0,false],["owners",558.273689064477,145.6112908358052,5581.2372412126915,118.63315892620136,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":396.1702108924692,"nominal_output":102.00000000000001,"money_error":-2.1316282072803006e-14},{"year":20,"groups":[["workers",38.40958518348366,117.25115617129573,121.74346027558096,8.162036851490276,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",4.1893973026331945,12.78877850536833,69.24457562637228,0.8902469268095538,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",0.0,0.0,-255.48168959912323,0.0,183.16719276564544,113.99224339360931,0.0,0.0,1.0,false],["owners",527.4616775325904,137.57477243938203,5824.626264320075,112.08560647567548,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":461.17486642435586,"nominal_output":102.00000000000001,"money_error":0.0}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"capital_only","tenure":"renter","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.21647384271606,124.12491926764221,41.7373493128563,9.149247799217905,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.4138406621003,109.30197735216143,40.170298130015624,8.056648750627819,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.866510001863343,106.61313492802911,-183.50520223539235,6.1121310254239125,186.19222481061954,0.0,0.0,0.0,0.0,false],["owners",516.7264892699131,124.27284494225907,5367.538391663303,117.55527630890523,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.12884954095566,"nominal_output":107.39035141310325,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",47.32213551658996,146.05597381663569,67.18118315438154,10.055953797275366,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.41154840171058,93.8628037089833,59.16530143650354,6.462454035363498,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.198594428044057,92.0579143970002,-183.31352663064564,4.929701315959362,179.4963536430222,0.0,0.0,0.0,0.0,false],["owners",614.014454114906,147.6706238852588,5913.541863556917,130.47807149941752,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.7210742227214,"nominal_output":113.50862374740797,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",50.87312281141306,157.01581114633663,94.67632490237948,10.810538597425275,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,76.10647790709176,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058822,92.43697478991592,-170.37235016005744,4.949999999999998,174.00650298504254,0.0,0.0,0.0,0.0,false],["owners",638.8957021574962,153.65457002344792,6262.62829080154,135.76533670846794,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":361.09761419622845,"nominal_output":120.33076965230359,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",53.89043289608891,166.32849659286703,123.97031580488085,11.451716990418893,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,93.04765437767993,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-157.43117368946923,4.949999999999998,168.50650298504257,0.0,0.0,0.0,0.0,false],["owners",670.2474378527843,161.19466999826463,6627.759749732187,142.42758054371666,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.3073605697783,"nominal_output":127.84385077946571,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":4.973799150320701e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.78715557052604,110.4541838596483,39.19979746380222,8.94678889263151,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.787155570526046,110.4541838596483,39.199797463802234,8.946788892631512,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.252329045333322,108.1441628783068,-165.2395841775808,6.81308226133333,186.02633321945706,0.0,0.0,0.0,0.0,false],["owners",418.20221175880806,100.57773250572586,5049.3637048905985,104.55055293970202,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",37.988553475291205,117.24862183731857,59.82330932285017,9.497138368822801,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.98855347529122,117.2486218373186,59.82330932285022,9.497138368822805,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.34540789519777,112.48177736189588,-149.7314367681993,7.0863519737994425,178.40889437099938,0.0,0.0,0.0,0.0,false],["owners",440.3381569425404,105.90143264611365,5288.954817077649,110.0845392356351,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",39.97217419187426,123.37090799961196,81.600473351594,9.993043547968565,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.972174191874274,123.37090799961197,81.60047335159405,9.993043547968568,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.345757478478756,116.45141856539188,-133.64598127850817,7.336439369619689,170.49121032406396,0.0,0.0,0.0,0.0,false],["owners",465.1204924830416,111.86159030376182,5541.7371115123415,116.2801231207604,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256816,"nominal_output":118.17049089784123,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",41.78874042591593,128.977593907148,104.40191940788986,10.447185106478983,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",41.788740425915954,128.977593907148,104.40191940788993,10.447185106478988,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",30.281772439372638,120.1657636483041,-117.03544719465687,7.570443109843161,162.30294515225003,0.0,0.0,0.0,0.0,false],["owners",492.5179848099874,118.45069379749579,5809.094901460931,123.12949620249685,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.8141381748778,"nominal_output":125.64587861580556,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.21647384271606,124.12491926764221,41.7373493128563,9.149247799217905,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.4138406621003,109.30197735216143,40.170298130015624,8.056648750627819,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.866510001863343,106.61313492802911,-183.50520223539235,6.1121310254239125,186.19222481061954,0.0,0.0,0.0,0.0,false],["owners",516.7264892699131,124.27284494225907,5367.538391663303,117.55527630890523,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.12884954095566,"nominal_output":107.39035141310325,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",47.32213551658996,146.05597381663569,67.18118315438154,10.055953797275366,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.41154840171058,93.8628037089833,59.16530143650354,6.462454035363498,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.198594428044057,92.0579143970002,-183.31352663064564,4.929701315959362,179.4963536430222,0.0,0.0,0.0,0.0,false],["owners",614.014454114906,147.6706238852588,5913.541863556917,130.47807149941752,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.7210742227214,"nominal_output":113.50862374740797,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",50.87312281141306,157.01581114633663,94.67632490237948,10.810538597425275,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,76.10647790709176,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058822,92.43697478991592,-170.37235016005744,4.949999999999998,174.00650298504254,0.0,0.0,0.0,0.0,false],["owners",638.8957021574962,153.65457002344792,6262.62829080154,135.76533670846794,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":361.09761419622845,"nominal_output":120.33076965230359,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",53.89043289608891,166.32849659286703,123.97031580488085,11.451716990418893,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,93.04765437767993,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-157.43117368946923,4.949999999999998,168.50650298504257,0.0,0.0,0.0,0.0,false],["owners",670.2474378527843,161.19466999826463,6627.759749732187,142.42758054371666,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.3073605697783,"nominal_output":127.84385077946571,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":4.973799150320701e-14}},{"mode":"capital_only","tenure":"renter","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.21647384271606,124.12491926764221,41.7373493128563,9.149247799217905,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.4138406621003,109.30197735216143,40.170298130015624,8.056648750627819,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.866510001863343,106.61313492802911,-183.50520223539235,6.1121310254239125,186.19222481061954,0.0,0.0,0.0,0.0,false],["owners",516.7264892699131,124.27284494225907,5367.538391663303,117.55527630890523,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.12884954095566,"nominal_output":107.39035141310325,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",47.32213551658996,146.05597381663569,67.18118315438154,10.055953797275366,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.41154840171058,93.8628037089833,59.16530143650354,6.462454035363498,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.198594428044057,92.0579143970002,-183.31352663064564,4.929701315959362,179.4963536430222,0.0,0.0,0.0,0.0,false],["owners",614.014454114906,147.6706238852588,5913.541863556917,130.47807149941752,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.7210742227214,"nominal_output":113.50862374740797,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",50.87312281141306,157.01581114633663,94.67632490237948,10.810538597425275,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,76.10647790709176,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058822,92.43697478991592,-170.37235016005744,4.949999999999998,174.00650298504254,0.0,0.0,0.0,0.0,false],["owners",638.8957021574962,153.65457002344792,6262.62829080154,135.76533670846794,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":361.09761419622845,"nominal_output":120.33076965230359,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",53.89043289608891,166.32849659286703,123.97031580488085,11.451716990418893,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,93.04765437767993,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-157.43117368946923,4.949999999999998,168.50650298504257,0.0,0.0,0.0,0.0,false],["owners",670.2474378527843,161.19466999826463,6627.759749732187,142.42758054371666,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.3073605697783,"nominal_output":127.84385077946571,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":4.973799150320701e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.78715557052604,110.4541838596483,39.19979746380222,8.94678889263151,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.787155570526046,110.4541838596483,39.199797463802234,8.946788892631512,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.252329045333322,108.1441628783068,-165.2395841775808,6.81308226133333,186.02633321945706,0.0,0.0,0.0,0.0,false],["owners",418.20221175880806,100.57773250572586,5049.3637048905985,104.55055293970202,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",37.988553475291205,117.24862183731857,59.82330932285017,9.497138368822801,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.98855347529122,117.2486218373186,59.82330932285022,9.497138368822805,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.34540789519777,112.48177736189588,-149.7314367681993,7.0863519737994425,178.40889437099938,0.0,0.0,0.0,0.0,false],["owners",440.3381569425404,105.90143264611365,5288.954817077649,110.0845392356351,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",39.97217419187426,123.37090799961196,81.600473351594,9.993043547968565,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.972174191874274,123.37090799961197,81.60047335159405,9.993043547968568,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.345757478478756,116.45141856539188,-133.64598127850817,7.336439369619689,170.49121032406396,0.0,0.0,0.0,0.0,false],["owners",465.1204924830416,111.86159030376182,5541.7371115123415,116.2801231207604,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256816,"nominal_output":118.17049089784123,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",41.78874042591593,128.977593907148,104.40191940788986,10.447185106478983,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",41.788740425915954,128.977593907148,104.40191940788993,10.447185106478988,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",30.281772439372638,120.1657636483041,-117.03544719465687,7.570443109843161,162.30294515225003,0.0,0.0,0.0,0.0,false],["owners",492.5179848099874,118.45069379749579,5809.094901460931,123.12949620249685,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.8141381748778,"nominal_output":125.64587861580556,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.21647384271606,124.12491926764221,41.7373493128563,9.149247799217905,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.4138406621003,109.30197735216143,40.170298130015624,8.056648750627819,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.866510001863343,106.61313492802911,-183.50520223539235,6.1121310254239125,186.19222481061954,0.0,0.0,0.0,0.0,false],["owners",516.7264892699131,124.27284494225907,5367.538391663303,117.55527630890523,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.12884954095566,"nominal_output":107.39035141310325,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",47.32213551658996,146.05597381663569,67.18118315438154,10.055953797275366,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.41154840171058,93.8628037089833,59.16530143650354,6.462454035363498,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.198594428044057,92.0579143970002,-183.31352663064564,4.929701315959362,179.4963536430222,0.0,0.0,0.0,0.0,false],["owners",614.014454114906,147.6706238852588,5913.541863556917,130.47807149941752,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.7210742227214,"nominal_output":113.50862374740797,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",50.87312281141306,157.01581114633663,94.67632490237948,10.810538597425275,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,76.10647790709176,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058822,92.43697478991592,-170.37235016005744,4.949999999999998,174.00650298504254,0.0,0.0,0.0,0.0,false],["owners",638.8957021574962,153.65457002344792,6262.62829080154,135.76533670846794,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":361.09761419622845,"nominal_output":120.33076965230359,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",53.89043289608891,166.32849659286703,123.97031580488085,11.451716990418893,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,93.04765437767993,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-157.43117368946923,4.949999999999998,168.50650298504257,0.0,0.0,0.0,0.0,false],["owners",670.2474378527843,161.19466999826463,6627.759749732187,142.42758054371666,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.3073605697783,"nominal_output":127.84385077946571,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":4.973799150320701e-14}},{"mode":"capital_only","tenure":"renter","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.21647384271606,124.12491926764221,41.7373493128563,9.149247799217905,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.4138406621003,109.30197735216143,40.170298130015624,8.056648750627819,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.866510001863343,106.61313492802911,-183.50520223539235,6.1121310254239125,186.19222481061954,0.0,0.0,0.0,0.0,false],["owners",516.7264892699131,124.27284494225907,5037.868061992973,117.55527630890523,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.12884954095566,"nominal_output":107.39035141310325,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",47.32213551658996,146.05597381663569,67.18118315438154,10.055953797275366,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.41154840171058,93.8628037089833,59.16530143650354,6.462454035363498,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.198594428044057,92.0579143970002,-183.31352663064564,4.929701315959362,179.4963536430222,0.0,0.0,0.0,0.0,false],["owners",614.014454114906,147.6706238852588,5207.65951061574,130.47807149941752,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.7210742227214,"nominal_output":113.50862374740797,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",50.87312281141306,157.01581114633663,94.67632490237948,10.810538597425275,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,76.10647790709176,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058822,92.43697478991592,-170.37235016005744,4.949999999999998,174.00650298504254,0.0,0.0,0.0,0.0,false],["owners",638.8957021574962,153.65457002344792,5556.7459378603635,135.76533670846794,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":361.09761419622845,"nominal_output":120.33076965230359,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",53.89043289608891,166.32849659286703,123.97031580488085,11.451716990418893,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,93.04765437767993,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-157.43117368946923,4.949999999999998,168.50650298504257,0.0,0.0,0.0,0.0,false],["owners",670.2474378527843,161.19466999826463,5921.87739679101,142.42758054371666,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.3073605697783,"nominal_output":127.84385077946571,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":4.973799150320701e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.78715557052604,110.4541838596483,39.19979746380222,8.94678889263151,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.787155570526046,110.4541838596483,39.199797463802234,8.946788892631512,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.252329045333322,108.1441628783068,-165.2395841775808,6.81308226133333,186.02633321945706,0.0,0.0,0.0,0.0,false],["owners",418.20221175880806,100.57773250572586,4749.3637048905985,104.55055293970202,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",37.988553475291205,117.24862183731857,59.82330932285017,9.497138368822801,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.98855347529122,117.2486218373186,59.82330932285022,9.497138368822805,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.34540789519777,112.48177736189588,-149.7314367681993,7.0863519737994425,178.40889437099938,0.0,0.0,0.0,0.0,false],["owners",440.3381569425404,105.90143264611365,4688.954817077649,110.0845392356351,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",39.97217419187426,123.37090799961196,81.600473351594,9.993043547968565,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.972174191874274,123.37090799961197,81.60047335159405,9.993043547968568,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.345757478478756,116.45141856539188,-133.64598127850817,7.336439369619689,170.49121032406396,0.0,0.0,0.0,0.0,false],["owners",465.1204924830416,111.86159030376182,4941.7371115123415,116.2801231207604,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256816,"nominal_output":118.17049089784123,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",41.78874042591593,128.977593907148,104.40191940788986,10.447185106478983,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",41.788740425915954,128.977593907148,104.40191940788993,10.447185106478988,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",30.281772439372638,120.1657636483041,-117.03544719465687,7.570443109843161,162.30294515225003,0.0,0.0,0.0,0.0,false],["owners",492.5179848099874,118.45069379749579,5209.094901460931,123.12949620249685,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.8141381748778,"nominal_output":125.64587861580556,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.21647384271606,124.12491926764221,41.7373493128563,9.149247799217905,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.4138406621003,109.30197735216143,40.170298130015624,8.056648750627819,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.866510001863343,106.61313492802911,-183.50520223539235,6.1121310254239125,186.19222481061954,0.0,0.0,0.0,0.0,false],["owners",516.7264892699131,124.27284494225907,5037.868061992973,117.55527630890523,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.12884954095566,"nominal_output":107.39035141310325,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",47.32213551658996,146.05597381663569,67.18118315438154,10.055953797275366,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.41154840171058,93.8628037089833,59.16530143650354,6.462454035363498,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.198594428044057,92.0579143970002,-183.31352663064564,4.929701315959362,179.4963536430222,0.0,0.0,0.0,0.0,false],["owners",614.014454114906,147.6706238852588,5207.65951061574,130.47807149941752,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.7210742227214,"nominal_output":113.50862374740797,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",50.87312281141306,157.01581114633663,94.67632490237948,10.810538597425275,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,76.10647790709176,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058822,92.43697478991592,-170.37235016005744,4.949999999999998,174.00650298504254,0.0,0.0,0.0,0.0,false],["owners",638.8957021574962,153.65457002344792,5556.7459378603635,135.76533670846794,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":361.09761419622845,"nominal_output":120.33076965230359,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",53.89043289608891,166.32849659286703,123.97031580488085,11.451716990418893,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,93.04765437767993,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-157.43117368946923,4.949999999999998,168.50650298504257,0.0,0.0,0.0,0.0,false],["owners",670.2474378527843,161.19466999826463,5921.87739679101,142.42758054371666,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.3073605697783,"nominal_output":127.84385077946571,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":4.973799150320701e-14}},{"mode":"capital_only","tenure":"renter","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.21647384271606,124.12491926764221,41.7373493128563,9.149247799217905,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.4138406621003,109.30197735216143,40.170298130015624,8.056648750627819,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.866510001863343,106.61313492802911,-183.50520223539235,6.1121310254239125,186.19222481061954,0.0,0.0,0.0,0.0,false],["owners",516.7264892699131,124.27284494225907,5037.868061992973,117.55527630890523,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.12884954095566,"nominal_output":107.39035141310325,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",47.32213551658996,146.05597381663569,67.18118315438154,10.055953797275366,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.41154840171058,93.8628037089833,59.16530143650354,6.462454035363498,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.198594428044057,92.0579143970002,-183.31352663064564,4.929701315959362,179.4963536430222,0.0,0.0,0.0,0.0,false],["owners",614.014454114906,147.6706238852588,5207.65951061574,130.47807149941752,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.7210742227214,"nominal_output":113.50862374740797,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",50.87312281141306,157.01581114633663,94.67632490237948,10.810538597425275,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,76.10647790709176,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058822,92.43697478991592,-170.37235016005744,4.949999999999998,174.00650298504254,0.0,0.0,0.0,0.0,false],["owners",638.8957021574962,153.65457002344792,5556.7459378603635,135.76533670846794,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":361.09761419622845,"nominal_output":120.33076965230359,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",53.89043289608891,166.32849659286703,123.97031580488085,11.451716990418893,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,93.04765437767993,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-157.43117368946923,4.949999999999998,168.50650298504257,0.0,0.0,0.0,0.0,false],["owners",670.2474378527843,161.19466999826463,5921.87739679101,142.42758054371666,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.3073605697783,"nominal_output":127.84385077946571,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":4.973799150320701e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.78715557052604,110.4541838596483,39.19979746380222,8.94678889263151,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.787155570526046,110.4541838596483,39.199797463802234,8.946788892631512,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.252329045333322,108.1441628783068,-165.2395841775808,6.81308226133333,186.02633321945706,0.0,0.0,0.0,0.0,false],["owners",418.20221175880806,100.57773250572586,4749.3637048905985,104.55055293970202,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",37.988553475291205,117.24862183731857,59.82330932285017,9.497138368822801,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.98855347529122,117.2486218373186,59.82330932285022,9.497138368822805,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.34540789519777,112.48177736189588,-149.7314367681993,7.0863519737994425,178.40889437099938,0.0,0.0,0.0,0.0,false],["owners",440.3381569425404,105.90143264611365,4688.954817077649,110.0845392356351,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",39.97217419187426,123.37090799961196,81.600473351594,9.993043547968565,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.972174191874274,123.37090799961197,81.60047335159405,9.993043547968568,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.345757478478756,116.45141856539188,-133.64598127850817,7.336439369619689,170.49121032406396,0.0,0.0,0.0,0.0,false],["owners",465.1204924830416,111.86159030376182,4941.7371115123415,116.2801231207604,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256816,"nominal_output":118.17049089784123,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",41.78874042591593,128.977593907148,104.40191940788986,10.447185106478983,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",41.788740425915954,128.977593907148,104.40191940788993,10.447185106478988,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",30.281772439372638,120.1657636483041,-117.03544719465687,7.570443109843161,162.30294515225003,0.0,0.0,0.0,0.0,false],["owners",492.5179848099874,118.45069379749579,5209.094901460931,123.12949620249685,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.8141381748778,"nominal_output":125.64587861580556,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.21647384271606,124.12491926764221,41.7373493128563,9.149247799217905,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.4138406621003,109.30197735216143,40.170298130015624,8.056648750627819,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.866510001863343,106.61313492802911,-183.50520223539235,6.1121310254239125,186.19222481061954,0.0,0.0,0.0,0.0,false],["owners",516.7264892699131,124.27284494225907,5037.868061992973,117.55527630890523,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.12884954095566,"nominal_output":107.39035141310325,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",47.32213551658996,146.05597381663569,67.18118315438154,10.055953797275366,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.41154840171058,93.8628037089833,59.16530143650354,6.462454035363498,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.198594428044057,92.0579143970002,-183.31352663064564,4.929701315959362,179.4963536430222,0.0,0.0,0.0,0.0,false],["owners",614.014454114906,147.6706238852588,5207.65951061574,130.47807149941752,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.7210742227214,"nominal_output":113.50862374740797,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",50.87312281141306,157.01581114633663,94.67632490237948,10.810538597425275,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,76.10647790709176,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058822,92.43697478991592,-170.37235016005744,4.949999999999998,174.00650298504254,0.0,0.0,0.0,0.0,false],["owners",638.8957021574962,153.65457002344792,5556.7459378603635,135.76533670846794,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":361.09761419622845,"nominal_output":120.33076965230359,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",53.89043289608891,166.32849659286703,123.97031580488085,11.451716990418893,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,93.04765437767993,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-157.43117368946923,4.949999999999998,168.50650298504257,0.0,0.0,0.0,0.0,false],["owners",670.2474378527843,161.19466999826463,5921.87739679101,142.42758054371666,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.3073605697783,"nominal_output":127.84385077946571,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":4.973799150320701e-14}},{"mode":"capital_only","tenure":"renter","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.21647384271606,124.12491926764221,41.7373493128563,9.149247799217905,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.4138406621003,109.30197735216143,40.170298130015624,8.056648750627819,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.866510001863343,106.61313492802911,-183.50520223539235,6.1121310254239125,186.19222481061954,0.0,0.0,0.0,0.0,false],["owners",516.7264892699131,124.27284494225907,4708.197732322644,117.55527630890523,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.12884954095566,"nominal_output":107.39035141310325,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",47.32213551658996,146.05597381663569,67.18118315438154,10.055953797275366,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.41154840171058,93.8628037089833,59.16530143650354,6.462454035363498,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.198594428044057,92.0579143970002,-183.31352663064564,4.929701315959362,179.4963536430222,0.0,0.0,0.0,0.0,false],["owners",614.014454114906,147.6706238852588,4501.777157674564,130.47807149941752,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.7210742227214,"nominal_output":113.50862374740797,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",50.87312281141306,157.01581114633663,94.67632490237948,10.810538597425275,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,76.10647790709176,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058822,92.43697478991592,-170.37235016005744,4.949999999999998,174.00650298504254,0.0,0.0,0.0,0.0,false],["owners",638.8957021574962,153.65457002344792,4850.863584919187,135.76533670846794,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":361.09761419622845,"nominal_output":120.33076965230359,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",53.89043289608891,166.32849659286703,123.97031580488085,11.451716990418893,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,93.04765437767993,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-157.43117368946923,4.949999999999998,168.50650298504257,0.0,0.0,0.0,0.0,false],["owners",670.2474378527843,161.19466999826463,5215.995043849834,142.42758054371666,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.3073605697783,"nominal_output":127.84385077946571,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":4.973799150320701e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.78715557052604,110.4541838596483,39.19979746380222,8.94678889263151,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.787155570526046,110.4541838596483,39.199797463802234,8.946788892631512,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.252329045333322,108.1441628783068,-165.2395841775808,6.81308226133333,186.02633321945706,0.0,0.0,0.0,0.0,false],["owners",418.20221175880806,100.57773250572586,4449.3637048905985,104.55055293970202,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",37.988553475291205,117.24862183731857,59.82330932285017,9.497138368822801,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.98855347529122,117.2486218373186,59.82330932285022,9.497138368822805,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.34540789519777,112.48177736189588,-149.7314367681993,7.0863519737994425,178.40889437099938,0.0,0.0,0.0,0.0,false],["owners",440.3381569425404,105.90143264611365,4088.9548170776493,110.0845392356351,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",39.97217419187426,123.37090799961196,81.600473351594,9.993043547968565,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.972174191874274,123.37090799961197,81.60047335159405,9.993043547968568,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.345757478478756,116.45141856539188,-133.64598127850817,7.336439369619689,170.49121032406396,0.0,0.0,0.0,0.0,false],["owners",465.1204924830416,111.86159030376182,4341.7371115123415,116.2801231207604,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256816,"nominal_output":118.17049089784123,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",41.78874042591593,128.977593907148,104.40191940788986,10.447185106478983,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",41.788740425915954,128.977593907148,104.40191940788993,10.447185106478988,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",30.281772439372638,120.1657636483041,-117.03544719465687,7.570443109843161,162.30294515225003,0.0,0.0,0.0,0.0,false],["owners",492.5179848099874,118.45069379749579,4609.094901460932,123.12949620249685,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.8141381748778,"nominal_output":125.64587861580556,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.21647384271606,124.12491926764221,41.7373493128563,9.149247799217905,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.4138406621003,109.30197735216143,40.170298130015624,8.056648750627819,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.866510001863343,106.61313492802911,-183.50520223539235,6.1121310254239125,186.19222481061954,0.0,0.0,0.0,0.0,false],["owners",516.7264892699131,124.27284494225907,4708.197732322644,117.55527630890523,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.12884954095566,"nominal_output":107.39035141310325,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",47.32213551658996,146.05597381663569,67.18118315438154,10.055953797275366,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.41154840171058,93.8628037089833,59.16530143650354,6.462454035363498,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.198594428044057,92.0579143970002,-183.31352663064564,4.929701315959362,179.4963536430222,0.0,0.0,0.0,0.0,false],["owners",614.014454114906,147.6706238852588,4501.777157674564,130.47807149941752,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.7210742227214,"nominal_output":113.50862374740797,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",50.87312281141306,157.01581114633663,94.67632490237948,10.810538597425275,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,76.10647790709176,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058822,92.43697478991592,-170.37235016005744,4.949999999999998,174.00650298504254,0.0,0.0,0.0,0.0,false],["owners",638.8957021574962,153.65457002344792,4850.863584919187,135.76533670846794,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":361.09761419622845,"nominal_output":120.33076965230359,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",53.89043289608891,166.32849659286703,123.97031580488085,11.451716990418893,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,93.04765437767993,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-157.43117368946923,4.949999999999998,168.50650298504257,0.0,0.0,0.0,0.0,false],["owners",670.2474378527843,161.19466999826463,5215.995043849834,142.42758054371666,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.3073605697783,"nominal_output":127.84385077946571,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":4.973799150320701e-14}},{"mode":"capital_only","tenure":"renter","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.21647384271606,124.12491926764221,41.7373493128563,9.149247799217905,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.4138406621003,109.30197735216143,40.170298130015624,8.056648750627819,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.866510001863343,106.61313492802911,-183.50520223539235,6.1121310254239125,186.19222481061954,0.0,0.0,0.0,0.0,false],["owners",516.7264892699131,124.27284494225907,4708.197732322644,117.55527630890523,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.12884954095566,"nominal_output":107.39035141310325,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",47.32213551658996,146.05597381663569,67.18118315438154,10.055953797275366,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.41154840171058,93.8628037089833,59.16530143650354,6.462454035363498,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.198594428044057,92.0579143970002,-183.31352663064564,4.929701315959362,179.4963536430222,0.0,0.0,0.0,0.0,false],["owners",614.014454114906,147.6706238852588,4501.777157674564,130.47807149941752,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.7210742227214,"nominal_output":113.50862374740797,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",50.87312281141306,157.01581114633663,94.67632490237948,10.810538597425275,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,76.10647790709176,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058822,92.43697478991592,-170.37235016005744,4.949999999999998,174.00650298504254,0.0,0.0,0.0,0.0,false],["owners",638.8957021574962,153.65457002344792,4850.863584919187,135.76533670846794,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":361.09761419622845,"nominal_output":120.33076965230359,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",53.89043289608891,166.32849659286703,123.97031580488085,11.451716990418893,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,93.04765437767993,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-157.43117368946923,4.949999999999998,168.50650298504257,0.0,0.0,0.0,0.0,false],["owners",670.2474378527843,161.19466999826463,5215.995043849834,142.42758054371666,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.3073605697783,"nominal_output":127.84385077946571,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":4.973799150320701e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.78715557052604,110.4541838596483,39.19979746380222,8.94678889263151,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.787155570526046,110.4541838596483,39.199797463802234,8.946788892631512,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.252329045333322,108.1441628783068,-165.2395841775808,6.81308226133333,186.02633321945706,0.0,0.0,0.0,0.0,false],["owners",418.20221175880806,100.57773250572586,4449.3637048905985,104.55055293970202,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",37.988553475291205,117.24862183731857,59.82330932285017,9.497138368822801,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.98855347529122,117.2486218373186,59.82330932285022,9.497138368822805,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.34540789519777,112.48177736189588,-149.7314367681993,7.0863519737994425,178.40889437099938,0.0,0.0,0.0,0.0,false],["owners",440.3381569425404,105.90143264611365,4088.9548170776493,110.0845392356351,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",39.97217419187426,123.37090799961196,81.600473351594,9.993043547968565,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.972174191874274,123.37090799961197,81.60047335159405,9.993043547968568,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.345757478478756,116.45141856539188,-133.64598127850817,7.336439369619689,170.49121032406396,0.0,0.0,0.0,0.0,false],["owners",465.1204924830416,111.86159030376182,4341.7371115123415,116.2801231207604,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256816,"nominal_output":118.17049089784123,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",41.78874042591593,128.977593907148,104.40191940788986,10.447185106478983,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",41.788740425915954,128.977593907148,104.40191940788993,10.447185106478988,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",30.281772439372638,120.1657636483041,-117.03544719465687,7.570443109843161,162.30294515225003,0.0,0.0,0.0,0.0,false],["owners",492.5179848099874,118.45069379749579,4609.094901460932,123.12949620249685,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.8141381748778,"nominal_output":125.64587861580556,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.21647384271606,124.12491926764221,41.7373493128563,9.149247799217905,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.4138406621003,109.30197735216143,40.170298130015624,8.056648750627819,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.866510001863343,106.61313492802911,-183.50520223539235,6.1121310254239125,186.19222481061954,0.0,0.0,0.0,0.0,false],["owners",516.7264892699131,124.27284494225907,4708.197732322644,117.55527630890523,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.12884954095566,"nominal_output":107.39035141310325,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",47.32213551658996,146.05597381663569,67.18118315438154,10.055953797275366,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.41154840171058,93.8628037089833,59.16530143650354,6.462454035363498,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.198594428044057,92.0579143970002,-183.31352663064564,4.929701315959362,179.4963536430222,0.0,0.0,0.0,0.0,false],["owners",614.014454114906,147.6706238852588,4501.777157674564,130.47807149941752,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.7210742227214,"nominal_output":113.50862374740797,"money_error":-4.973799150320701e-14},{"year":15,"groups":[["workers",50.87312281141306,157.01581114633663,94.67632490237948,10.810538597425275,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,76.10647790709176,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058822,92.43697478991592,-170.37235016005744,4.949999999999998,174.00650298504254,0.0,0.0,0.0,0.0,false],["owners",638.8957021574962,153.65457002344792,4850.863584919187,135.76533670846794,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":361.09761419622845,"nominal_output":120.33076965230359,"money_error":-7.105427357601002e-15},{"year":20,"groups":[["workers",53.89043289608891,166.32849659286703,123.97031580488085,11.451716990418893,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,93.04765437767993,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-157.43117368946923,4.949999999999998,168.50650298504257,0.0,0.0,0.0,0.0,false],["owners",670.2474378527843,161.19466999826463,5215.995043849834,142.42758054371666,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":442.3073605697783,"nominal_output":127.84385077946571,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":4.973799150320701e-14}},{"mode":"capital_only","tenure":"owner_free","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.42016413639815,121.7878360782564,267.02330877752047,11.47058734103058,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.583668072757796,110.10547843661303,265.45215981929164,10.370284486552398,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.98293011269209,108.13722255173123,41.781492136768236,8.41361660063745,184.83433397819246,0.0,0.0,0.0,1.0,false],["owners",425.0144096926522,126.94576155694514,3340.188654167773,96.69077820507837,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.1288495409557,"nominal_output":107.39035141310325,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",59.30600767861292,143.2512262768428,314.4268677313592,12.602526631705246,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,305.99291132902675,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,63.671369642494824,7.199999999999999,175.5828782582704,0.0,0.0,0.0,1.0,false],["owners",506.9657553531473,151.42346336712885,3688.5375005730843,107.7302230125438,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":297.3452151490621,"nominal_output":113.55496893799244,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",63.79710223059786,154.09928075023637,348.8998719907386,13.556884224002044,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,328.81644074079145,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,82.49489905425955,7.199999999999999,167.5828782582704,0.0,0.0,0.0,1.0,false],["owners",524.7973426134246,156.74950496219378,3975.7211302588807,111.51943530535272,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.72762160428334,"nominal_output":120.55139356539941,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",67.58785865763863,163.25569724067304,385.63951782527886,14.36241996474821,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,351.6399701525562,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,101.31842846602422,7.199999999999999,159.58287825827037,0.0,0.0,0.0,1.0,false],["owners",550.8066941287706,164.5181284733485,4275.612519224661,117.04642250236375,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.30296397792443,"nominal_output":128.31215072246667,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",45.007435658621134,108.71361270198342,244.21450558511654,11.251858914655283,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.00743565862114,108.71361270198344,244.2145055851165,11.251858914655285,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.39434454937207,106.41621213266684,39.769837141871704,9.098586137343018,184.66437449773565,0.0,0.0,0.0,1.0,false],["owners",335.2979555500086,100.14873224313284,3204.236618600631,83.82448888750216,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",47.81354798100324,115.4916617898629,270.1636392363998,11.95338699525081,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",47.813547981003246,115.49166178986292,270.1636392363998,11.953386995250812,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.87868981371537,110.75640296408001,60.48828915526922,9.469672453428844,174.49069164907976,0.0,0.0,0.0,1.0,false],["owners",352.2049189783266,105.19860184537832,3396.012451845783,88.05122974458165,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.35291831704095,121.62540656290086,297.5870144999018,12.588229579260238,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",50.35291831704097,121.62540656290089,297.5870144999018,12.588229579260242,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.24335166756484,114.74664230282114,81.99283355861574,9.810837916891211,163.9090021791377,0.0,0.0,0.0,1.0,false],["owners",372.1769452926219,111.16396215430765,3598.2059674887546,93.04423632315547,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256804,"nominal_output":118.17049089784123,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",52.68056464608861,127.2477406910353,326.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.68056464608861,127.24774069103529,326.3243097886007,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.52055360983681,118.48115090595557,104.21500260508866,10.130138402459202,152.95756789868526,0.0,0.0,0.0,1.0,false],["owners",395.1446098781418,118.02407702453462,3812.465328615498,98.78615246953545,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.81413817487777,"nominal_output":125.64587861580556,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.42016413639815,121.7878360782564,267.02330877752047,11.47058734103058,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.583668072757796,110.10547843661303,265.45215981929164,10.370284486552398,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.98293011269209,108.13722255173123,41.781492136768236,8.41361660063745,184.83433397819246,0.0,0.0,0.0,1.0,false],["owners",425.0144096926522,126.94576155694514,3340.188654167773,96.69077820507837,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.1288495409557,"nominal_output":107.39035141310325,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",59.30600767861292,143.2512262768428,314.4268677313592,12.602526631705246,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,305.99291132902675,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,63.671369642494824,7.199999999999999,175.5828782582704,0.0,0.0,0.0,1.0,false],["owners",506.9657553531473,151.42346336712885,3688.5375005730843,107.7302230125438,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":297.3452151490621,"nominal_output":113.55496893799244,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",63.79710223059786,154.09928075023637,348.8998719907386,13.556884224002044,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,328.81644074079145,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,82.49489905425955,7.199999999999999,167.5828782582704,0.0,0.0,0.0,1.0,false],["owners",524.7973426134246,156.74950496219378,3975.7211302588807,111.51943530535272,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.72762160428334,"nominal_output":120.55139356539941,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",67.58785865763863,163.25569724067304,385.63951782527886,14.36241996474821,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,351.6399701525562,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,101.31842846602422,7.199999999999999,159.58287825827037,0.0,0.0,0.0,1.0,false],["owners",550.8066941287706,164.5181284733485,4275.612519224661,117.04642250236375,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.30296397792443,"nominal_output":128.31215072246667,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"capital_only","tenure":"owner_free","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.42016413639815,121.7878360782564,267.02330877752047,11.47058734103058,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.583668072757796,110.10547843661303,265.45215981929164,10.370284486552398,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.98293011269209,108.13722255173123,41.781492136768236,8.41361660063745,184.83433397819246,0.0,0.0,0.0,1.0,false],["owners",425.0144096926522,126.94576155694514,3340.188654167773,96.69077820507837,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.1288495409557,"nominal_output":107.39035141310325,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",59.30600767861292,143.2512262768428,314.4268677313592,12.602526631705246,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,305.99291132902675,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,63.671369642494824,7.199999999999999,175.5828782582704,0.0,0.0,0.0,1.0,false],["owners",506.9657553531473,151.42346336712885,3688.5375005730843,107.7302230125438,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":297.3452151490621,"nominal_output":113.55496893799244,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",63.79710223059786,154.09928075023637,348.8998719907386,13.556884224002044,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,328.81644074079145,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,82.49489905425955,7.199999999999999,167.5828782582704,0.0,0.0,0.0,1.0,false],["owners",524.7973426134246,156.74950496219378,3975.7211302588807,111.51943530535272,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.72762160428334,"nominal_output":120.55139356539941,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",67.58785865763863,163.25569724067304,385.63951782527886,14.36241996474821,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,351.6399701525562,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,101.31842846602422,7.199999999999999,159.58287825827037,0.0,0.0,0.0,1.0,false],["owners",550.8066941287706,164.5181284733485,4275.612519224661,117.04642250236375,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.30296397792443,"nominal_output":128.31215072246667,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",45.007435658621134,108.71361270198342,244.21450558511654,11.251858914655283,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.00743565862114,108.71361270198344,244.2145055851165,11.251858914655285,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.39434454937207,106.41621213266684,39.769837141871704,9.098586137343018,184.66437449773565,0.0,0.0,0.0,1.0,false],["owners",335.2979555500086,100.14873224313284,3204.236618600631,83.82448888750216,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",47.81354798100324,115.4916617898629,270.1636392363998,11.95338699525081,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",47.813547981003246,115.49166178986292,270.1636392363998,11.953386995250812,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.87868981371537,110.75640296408001,60.48828915526922,9.469672453428844,174.49069164907976,0.0,0.0,0.0,1.0,false],["owners",352.2049189783266,105.19860184537832,3396.012451845783,88.05122974458165,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.35291831704095,121.62540656290086,297.5870144999018,12.588229579260238,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",50.35291831704097,121.62540656290089,297.5870144999018,12.588229579260242,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.24335166756484,114.74664230282114,81.99283355861574,9.810837916891211,163.9090021791377,0.0,0.0,0.0,1.0,false],["owners",372.1769452926219,111.16396215430765,3598.2059674887546,93.04423632315547,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256804,"nominal_output":118.17049089784123,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",52.68056464608861,127.2477406910353,326.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.68056464608861,127.24774069103529,326.3243097886007,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.52055360983681,118.48115090595557,104.21500260508866,10.130138402459202,152.95756789868526,0.0,0.0,0.0,1.0,false],["owners",395.1446098781418,118.02407702453462,3812.465328615498,98.78615246953545,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.81413817487777,"nominal_output":125.64587861580556,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.42016413639815,121.7878360782564,267.02330877752047,11.47058734103058,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.583668072757796,110.10547843661303,265.45215981929164,10.370284486552398,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.98293011269209,108.13722255173123,41.781492136768236,8.41361660063745,184.83433397819246,0.0,0.0,0.0,1.0,false],["owners",425.0144096926522,126.94576155694514,3340.188654167773,96.69077820507837,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.1288495409557,"nominal_output":107.39035141310325,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",59.30600767861292,143.2512262768428,314.4268677313592,12.602526631705246,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,305.99291132902675,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,63.671369642494824,7.199999999999999,175.5828782582704,0.0,0.0,0.0,1.0,false],["owners",506.9657553531473,151.42346336712885,3688.5375005730843,107.7302230125438,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":297.3452151490621,"nominal_output":113.55496893799244,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",63.79710223059786,154.09928075023637,348.8998719907386,13.556884224002044,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,328.81644074079145,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,82.49489905425955,7.199999999999999,167.5828782582704,0.0,0.0,0.0,1.0,false],["owners",524.7973426134246,156.74950496219378,3975.7211302588807,111.51943530535272,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.72762160428334,"nominal_output":120.55139356539941,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",67.58785865763863,163.25569724067304,385.63951782527886,14.36241996474821,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,351.6399701525562,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,101.31842846602422,7.199999999999999,159.58287825827037,0.0,0.0,0.0,1.0,false],["owners",550.8066941287706,164.5181284733485,4275.612519224661,117.04642250236375,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.30296397792443,"nominal_output":128.31215072246667,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"capital_only","tenure":"owner_free","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.42016413639815,121.7878360782564,234.05627581048745,11.47058734103058,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.583668072757796,110.10547843661303,232.4851268522587,10.370284486552398,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.98293011269209,108.13722255173123,8.81445916973527,8.41361660063745,184.83433397819246,0.0,0.0,0.0,1.0,false],["owners",425.0144096926522,126.94576155694514,3307.22162120074,96.69077820507837,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.1288495409557,"nominal_output":107.39035141310325,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",59.30600767861292,143.2512262768428,243.83863243724153,12.602526631705246,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,235.40467603490913,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-6.916865651622824,7.199999999999999,175.5828782582704,0.0,0.0,0.0,1.0,false],["owners",506.9657553531473,151.42346336712885,3617.949265278967,107.7302230125438,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":297.3452151490621,"nominal_output":113.55496893799244,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",63.79710223059786,154.09928075023637,278.31163669662095,13.556884224002044,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,258.2282054466738,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,11.9066637601419,7.199999999999999,167.5828782582704,0.0,0.0,0.0,1.0,false],["owners",524.7973426134246,156.74950496219378,3905.132894964763,111.51943530535272,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.72762160428334,"nominal_output":120.55139356539941,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",67.58785865763863,163.25569724067304,315.0512825311611,14.36241996474821,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,281.0517348584385,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,30.73019317190658,7.199999999999999,159.58287825827037,0.0,0.0,0.0,1.0,false],["owners",550.8066941287706,164.5181284733485,4205.024283930543,117.04642250236375,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.30296397792443,"nominal_output":128.31215072246667,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",45.007435658621134,108.71361270198342,214.2145055851165,11.251858914655283,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.00743565862114,108.71361270198344,214.2145055851165,11.251858914655285,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.39434454937207,106.41621213266684,9.769837141871704,9.098586137343018,184.66437449773565,0.0,0.0,0.0,1.0,false],["owners",335.2979555500086,100.14873224313284,3174.236618600631,83.82448888750216,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",47.81354798100324,115.4916617898629,210.16363923639977,11.95338699525081,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",47.813547981003246,115.49166178986292,210.16363923639977,11.953386995250812,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.87868981371537,110.75640296408001,0.48828915526922145,9.469672453428844,174.49069164907976,0.0,0.0,0.0,1.0,false],["owners",352.2049189783266,105.19860184537832,3336.012451845783,88.05122974458165,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.35291831704095,121.62540656290086,237.58701449990178,12.588229579260238,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",50.35291831704097,121.62540656290089,237.58701449990178,12.588229579260242,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.24335166756484,114.74664230282114,21.992833558615743,9.810837916891211,163.9090021791377,0.0,0.0,0.0,1.0,false],["owners",372.1769452926219,111.16396215430765,3538.2059674887546,93.04423632315547,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256804,"nominal_output":118.17049089784123,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",52.68056464608861,127.2477406910353,266.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.68056464608861,127.24774069103529,266.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.52055360983681,118.48115090595557,44.21500260508866,10.130138402459202,152.95756789868526,0.0,0.0,0.0,1.0,false],["owners",395.1446098781418,118.02407702453462,3752.465328615498,98.78615246953545,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.81413817487777,"nominal_output":125.64587861580556,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.42016413639815,121.7878360782564,234.05627581048745,11.47058734103058,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.583668072757796,110.10547843661303,232.4851268522587,10.370284486552398,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.98293011269209,108.13722255173123,8.81445916973527,8.41361660063745,184.83433397819246,0.0,0.0,0.0,1.0,false],["owners",425.0144096926522,126.94576155694514,3307.22162120074,96.69077820507837,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.1288495409557,"nominal_output":107.39035141310325,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",59.30600767861292,143.2512262768428,243.83863243724153,12.602526631705246,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,235.40467603490913,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-6.916865651622824,7.199999999999999,175.5828782582704,0.0,0.0,0.0,1.0,false],["owners",506.9657553531473,151.42346336712885,3617.949265278967,107.7302230125438,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":297.3452151490621,"nominal_output":113.55496893799244,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",63.79710223059786,154.09928075023637,278.31163669662095,13.556884224002044,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,258.2282054466738,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,11.9066637601419,7.199999999999999,167.5828782582704,0.0,0.0,0.0,1.0,false],["owners",524.7973426134246,156.74950496219378,3905.132894964763,111.51943530535272,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.72762160428334,"nominal_output":120.55139356539941,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",67.58785865763863,163.25569724067304,315.0512825311611,14.36241996474821,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,281.0517348584385,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,30.73019317190658,7.199999999999999,159.58287825827037,0.0,0.0,0.0,1.0,false],["owners",550.8066941287706,164.5181284733485,4205.024283930543,117.04642250236375,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.30296397792443,"nominal_output":128.31215072246667,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"capital_only","tenure":"owner_free","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.42016413639815,121.7878360782564,234.05627581048745,11.47058734103058,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.583668072757796,110.10547843661303,232.4851268522587,10.370284486552398,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.98293011269209,108.13722255173123,8.81445916973527,8.41361660063745,184.83433397819246,0.0,0.0,0.0,1.0,false],["owners",425.0144096926522,126.94576155694514,3307.22162120074,96.69077820507837,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.1288495409557,"nominal_output":107.39035141310325,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",59.30600767861292,143.2512262768428,243.83863243724153,12.602526631705246,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,235.40467603490913,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-6.916865651622824,7.199999999999999,175.5828782582704,0.0,0.0,0.0,1.0,false],["owners",506.9657553531473,151.42346336712885,3617.949265278967,107.7302230125438,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":297.3452151490621,"nominal_output":113.55496893799244,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",63.79710223059786,154.09928075023637,278.31163669662095,13.556884224002044,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,258.2282054466738,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,11.9066637601419,7.199999999999999,167.5828782582704,0.0,0.0,0.0,1.0,false],["owners",524.7973426134246,156.74950496219378,3905.132894964763,111.51943530535272,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.72762160428334,"nominal_output":120.55139356539941,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",67.58785865763863,163.25569724067304,315.0512825311611,14.36241996474821,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,281.0517348584385,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,30.73019317190658,7.199999999999999,159.58287825827037,0.0,0.0,0.0,1.0,false],["owners",550.8066941287706,164.5181284733485,4205.024283930543,117.04642250236375,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.30296397792443,"nominal_output":128.31215072246667,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",45.007435658621134,108.71361270198342,214.2145055851165,11.251858914655283,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.00743565862114,108.71361270198344,214.2145055851165,11.251858914655285,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.39434454937207,106.41621213266684,9.769837141871704,9.098586137343018,184.66437449773565,0.0,0.0,0.0,1.0,false],["owners",335.2979555500086,100.14873224313284,3174.236618600631,83.82448888750216,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",47.81354798100324,115.4916617898629,210.16363923639977,11.95338699525081,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",47.813547981003246,115.49166178986292,210.16363923639977,11.953386995250812,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.87868981371537,110.75640296408001,0.48828915526922145,9.469672453428844,174.49069164907976,0.0,0.0,0.0,1.0,false],["owners",352.2049189783266,105.19860184537832,3336.012451845783,88.05122974458165,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.35291831704095,121.62540656290086,237.58701449990178,12.588229579260238,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",50.35291831704097,121.62540656290089,237.58701449990178,12.588229579260242,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.24335166756484,114.74664230282114,21.992833558615743,9.810837916891211,163.9090021791377,0.0,0.0,0.0,1.0,false],["owners",372.1769452926219,111.16396215430765,3538.2059674887546,93.04423632315547,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256804,"nominal_output":118.17049089784123,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",52.68056464608861,127.2477406910353,266.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.68056464608861,127.24774069103529,266.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.52055360983681,118.48115090595557,44.21500260508866,10.130138402459202,152.95756789868526,0.0,0.0,0.0,1.0,false],["owners",395.1446098781418,118.02407702453462,3752.465328615498,98.78615246953545,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.81413817487777,"nominal_output":125.64587861580556,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.42016413639815,121.7878360782564,234.05627581048745,11.47058734103058,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.583668072757796,110.10547843661303,232.4851268522587,10.370284486552398,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.98293011269209,108.13722255173123,8.81445916973527,8.41361660063745,184.83433397819246,0.0,0.0,0.0,1.0,false],["owners",425.0144096926522,126.94576155694514,3307.22162120074,96.69077820507837,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.1288495409557,"nominal_output":107.39035141310325,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",59.30600767861292,143.2512262768428,243.83863243724153,12.602526631705246,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,235.40467603490913,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-6.916865651622824,7.199999999999999,175.5828782582704,0.0,0.0,0.0,1.0,false],["owners",506.9657553531473,151.42346336712885,3617.949265278967,107.7302230125438,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":297.3452151490621,"nominal_output":113.55496893799244,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",63.79710223059786,154.09928075023637,278.31163669662095,13.556884224002044,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,258.2282054466738,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,11.9066637601419,7.199999999999999,167.5828782582704,0.0,0.0,0.0,1.0,false],["owners",524.7973426134246,156.74950496219378,3905.132894964763,111.51943530535272,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.72762160428334,"nominal_output":120.55139356539941,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",67.58785865763863,163.25569724067304,315.0512825311611,14.36241996474821,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,281.0517348584385,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,30.73019317190658,7.199999999999999,159.58287825827037,0.0,0.0,0.0,1.0,false],["owners",550.8066941287706,164.5181284733485,4205.024283930543,117.04642250236375,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.30296397792443,"nominal_output":128.31215072246667,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"capital_only","tenure":"owner_free","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.42016413639815,121.7878360782564,201.08924284345454,11.47058734103058,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.583668072757796,110.10547843661303,199.51809388522574,10.370284486552398,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.98293011269209,108.13722255173123,-24.152573797297734,8.41361660063745,184.83433397819246,0.0,0.0,0.0,1.0,false],["owners",425.0144096926522,126.94576155694514,3274.254588233707,96.69077820507837,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.1288495409557,"nominal_output":107.39035141310325,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",59.30600767861292,143.2512262768428,173.25039714312388,12.602526631705246,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,164.81644074079148,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-77.50510094574044,7.199999999999999,175.5828782582704,0.0,0.0,0.0,1.0,false],["owners",506.9657553531473,151.42346336712885,3547.361029984849,107.7302230125438,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":297.3452151490621,"nominal_output":113.55496893799244,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",63.79710223059786,154.09928075023637,207.7234014025033,13.556884224002044,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,187.63997015255617,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-58.68157153397575,7.199999999999999,167.5828782582704,0.0,0.0,0.0,1.0,false],["owners",524.7973426134246,156.74950496219378,3834.5446596706456,111.51943530535272,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.72762160428334,"nominal_output":120.55139356539941,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",67.58785865763863,163.25569724067304,244.46304723704353,14.36241996474821,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,210.4634995643209,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-39.858042122211046,7.199999999999999,159.58287825827037,0.0,0.0,0.0,1.0,false],["owners",550.8066941287706,164.5181284733485,4134.436048636426,117.04642250236375,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.30296397792443,"nominal_output":128.31215072246667,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",45.007435658621134,108.71361270198342,184.2145055851165,11.251858914655283,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.00743565862114,108.71361270198344,184.2145055851165,11.251858914655285,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.39434454937207,106.41621213266684,-20.230162858128296,9.098586137343018,184.66437449773565,0.0,0.0,0.0,1.0,false],["owners",335.2979555500086,100.14873224313284,3144.236618600631,83.82448888750216,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",47.81354798100324,115.4916617898629,150.16363923639977,11.95338699525081,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",47.813547981003246,115.49166178986292,150.16363923639977,11.953386995250812,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.87868981371537,110.75640296408001,-59.51171084473076,9.469672453428844,174.49069164907976,0.0,0.0,0.0,1.0,false],["owners",352.2049189783266,105.19860184537832,3276.012451845783,88.05122974458165,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.35291831704095,121.62540656290086,177.58701449990178,12.588229579260238,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",50.35291831704097,121.62540656290089,177.58701449990178,12.588229579260242,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.24335166756484,114.74664230282114,-38.007166441384236,9.810837916891211,163.9090021791377,0.0,0.0,0.0,1.0,false],["owners",372.1769452926219,111.16396215430765,3478.2059674887546,93.04423632315547,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256804,"nominal_output":118.17049089784123,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",52.68056464608861,127.2477406910353,206.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.68056464608861,127.24774069103529,206.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.52055360983681,118.48115090595557,-15.784997394911358,10.130138402459202,152.95756789868526,0.0,0.0,0.0,1.0,false],["owners",395.1446098781418,118.02407702453462,3692.465328615498,98.78615246953545,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.81413817487777,"nominal_output":125.64587861580556,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.42016413639815,121.7878360782564,201.08924284345454,11.47058734103058,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.583668072757796,110.10547843661303,199.51809388522574,10.370284486552398,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.98293011269209,108.13722255173123,-24.152573797297734,8.41361660063745,184.83433397819246,0.0,0.0,0.0,1.0,false],["owners",425.0144096926522,126.94576155694514,3274.254588233707,96.69077820507837,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.1288495409557,"nominal_output":107.39035141310325,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",59.30600767861292,143.2512262768428,173.25039714312388,12.602526631705246,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,164.81644074079148,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-77.50510094574044,7.199999999999999,175.5828782582704,0.0,0.0,0.0,1.0,false],["owners",506.9657553531473,151.42346336712885,3547.361029984849,107.7302230125438,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":297.3452151490621,"nominal_output":113.55496893799244,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",63.79710223059786,154.09928075023637,207.7234014025033,13.556884224002044,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,187.63997015255617,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-58.68157153397575,7.199999999999999,167.5828782582704,0.0,0.0,0.0,1.0,false],["owners",524.7973426134246,156.74950496219378,3834.5446596706456,111.51943530535272,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.72762160428334,"nominal_output":120.55139356539941,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",67.58785865763863,163.25569724067304,244.46304723704353,14.36241996474821,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,210.4634995643209,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-39.858042122211046,7.199999999999999,159.58287825827037,0.0,0.0,0.0,1.0,false],["owners",550.8066941287706,164.5181284733485,4134.436048636426,117.04642250236375,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.30296397792443,"nominal_output":128.31215072246667,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"capital_only","tenure":"owner_free","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.42016413639815,121.7878360782564,201.08924284345454,11.47058734103058,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.583668072757796,110.10547843661303,199.51809388522574,10.370284486552398,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.98293011269209,108.13722255173123,-24.152573797297734,8.41361660063745,184.83433397819246,0.0,0.0,0.0,1.0,false],["owners",425.0144096926522,126.94576155694514,3274.254588233707,96.69077820507837,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.1288495409557,"nominal_output":107.39035141310325,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",59.30600767861292,143.2512262768428,173.25039714312388,12.602526631705246,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,164.81644074079148,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-77.50510094574044,7.199999999999999,175.5828782582704,0.0,0.0,0.0,1.0,false],["owners",506.9657553531473,151.42346336712885,3547.361029984849,107.7302230125438,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":297.3452151490621,"nominal_output":113.55496893799244,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",63.79710223059786,154.09928075023637,207.7234014025033,13.556884224002044,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,187.63997015255617,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-58.68157153397575,7.199999999999999,167.5828782582704,0.0,0.0,0.0,1.0,false],["owners",524.7973426134246,156.74950496219378,3834.5446596706456,111.51943530535272,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.72762160428334,"nominal_output":120.55139356539941,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",67.58785865763863,163.25569724067304,244.46304723704353,14.36241996474821,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,210.4634995643209,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-39.858042122211046,7.199999999999999,159.58287825827037,0.0,0.0,0.0,1.0,false],["owners",550.8066941287706,164.5181284733485,4134.436048636426,117.04642250236375,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.30296397792443,"nominal_output":128.31215072246667,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",45.007435658621134,108.71361270198342,184.2145055851165,11.251858914655283,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.00743565862114,108.71361270198344,184.2145055851165,11.251858914655285,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.39434454937207,106.41621213266684,-20.230162858128296,9.098586137343018,184.66437449773565,0.0,0.0,0.0,1.0,false],["owners",335.2979555500086,100.14873224313284,3144.236618600631,83.82448888750216,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",47.81354798100324,115.4916617898629,150.16363923639977,11.95338699525081,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",47.813547981003246,115.49166178986292,150.16363923639977,11.953386995250812,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.87868981371537,110.75640296408001,-59.51171084473076,9.469672453428844,174.49069164907976,0.0,0.0,0.0,1.0,false],["owners",352.2049189783266,105.19860184537832,3276.012451845783,88.05122974458165,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.35291831704095,121.62540656290086,177.58701449990178,12.588229579260238,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",50.35291831704097,121.62540656290089,177.58701449990178,12.588229579260242,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.24335166756484,114.74664230282114,-38.007166441384236,9.810837916891211,163.9090021791377,0.0,0.0,0.0,1.0,false],["owners",372.1769452926219,111.16396215430765,3478.2059674887546,93.04423632315547,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256804,"nominal_output":118.17049089784123,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",52.68056464608861,127.2477406910353,206.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.68056464608861,127.24774069103529,206.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.52055360983681,118.48115090595557,-15.784997394911358,10.130138402459202,152.95756789868526,0.0,0.0,0.0,1.0,false],["owners",395.1446098781418,118.02407702453462,3692.465328615498,98.78615246953545,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.81413817487777,"nominal_output":125.64587861580556,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.42016413639815,121.7878360782564,201.08924284345454,11.47058734103058,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.583668072757796,110.10547843661303,199.51809388522574,10.370284486552398,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.98293011269209,108.13722255173123,-24.152573797297734,8.41361660063745,184.83433397819246,0.0,0.0,0.0,1.0,false],["owners",425.0144096926522,126.94576155694514,3274.254588233707,96.69077820507837,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":244.1288495409557,"nominal_output":107.39035141310325,"money_error":-4.973799150320701e-14},{"year":10,"groups":[["workers",59.30600767861292,143.2512262768428,173.25039714312388,12.602526631705246,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,164.81644074079148,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-77.50510094574044,7.199999999999999,175.5828782582704,0.0,0.0,0.0,1.0,false],["owners",506.9657553531473,151.42346336712885,3547.361029984849,107.7302230125438,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":297.3452151490621,"nominal_output":113.55496893799244,"money_error":-7.815970093361102e-14},{"year":15,"groups":[["workers",63.79710223059786,154.09928075023637,207.7234014025033,13.556884224002044,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,187.63997015255617,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-58.68157153397575,7.199999999999999,167.5828782582704,0.0,0.0,0.0,1.0,false],["owners",524.7973426134246,156.74950496219378,3834.5446596706456,111.51943530535272,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.72762160428334,"nominal_output":120.55139356539941,"money_error":-7.105427357601002e-14},{"year":20,"groups":[["workers",67.58785865763863,163.25569724067304,244.46304723704353,14.36241996474821,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,210.4634995643209,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034054,-39.858042122211046,7.199999999999999,159.58287825827037,0.0,0.0,0.0,1.0,false],["owners",550.8066941287706,164.5181284733485,4134.436048636426,117.04642250236375,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.30296397792443,"nominal_output":128.31215072246667,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,118.31642315363666,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,116.99887143902289,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-106.65941964434921,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4849.9822926813285,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,177.12531950665115,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,169.56263362897454,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-72.86602631076619,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5328.740505630406,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,238.30632144681118,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,220.71136228201286,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-25.717297657727844,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5675.865829302655,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,293.4652893325169,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,266.8578512730872,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,17.229191333346495,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5971.1009615403755,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,308.1921261329644,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,279.2205079316731,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,28.791847991932517,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,6047.45661601635,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,108.89500355111736,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,108.89500355111737,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-95.53785389277121,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4583.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,153.3752802392297,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,153.3752802392297,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-56.12719070877585,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4811.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,204.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,204.0202464052071,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-11.046626507641193,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,5057.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,249.62829151124186,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,249.62829151124197,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,29.808088365543846,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5268.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,118.31642315363666,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,116.99887143902289,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-106.65941964434921,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4849.9822926813285,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,177.12531950665115,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,169.56263362897454,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-72.86602631076619,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5328.740505630406,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,238.30632144681118,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,220.71136228201286,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-25.717297657727844,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5675.865829302655,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,293.4652893325169,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,266.8578512730872,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,17.229191333346495,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5971.1009615403755,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,308.1921261329644,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,279.2205079316731,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,28.791847991932517,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,6047.45661601635,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,118.31642315363666,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,116.99887143902289,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-106.65941964434921,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4849.9822926813285,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,177.12531950665115,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,169.56263362897454,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-72.86602631076619,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5328.740505630406,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,238.30632144681118,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,220.71136228201286,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-25.717297657727844,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5675.865829302655,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,293.4652893325169,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,266.8578512730872,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,17.229191333346495,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5971.1009615403755,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,308.1921261329644,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,279.2205079316731,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,28.791847991932517,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,6047.45661601635,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,108.89500355111736,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,108.89500355111737,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-95.53785389277121,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4583.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,153.3752802392297,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,153.3752802392297,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-56.12719070877585,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4811.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,204.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,204.0202464052071,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-11.046626507641193,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,5057.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,249.62829151124186,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,249.62829151124197,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,29.808088365543846,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5268.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,118.31642315363666,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,116.99887143902289,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-106.65941964434921,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4849.9822926813285,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,177.12531950665115,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,169.56263362897454,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-72.86602631076619,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5328.740505630406,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,238.30632144681118,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,220.71136228201286,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-25.717297657727844,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5675.865829302655,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,293.4652893325169,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,266.8578512730872,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,17.229191333346495,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5971.1009615403755,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,308.1921261329644,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,279.2205079316731,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,28.791847991932517,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,6047.45661601635,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,85.34939018660364,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,84.03183847198991,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-139.62645261138218,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4817.015259714296,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,106.53708421253349,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,98.97439833485687,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-143.4542616048838,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5258.152270336289,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,167.71808615269353,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,150.12312698789526,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-96.30553295184549,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5605.277594008537,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,222.87705403839928,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,196.26961597896954,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,-53.35904396077115,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5900.512726246257,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,237.60389083884672,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,208.63227263755547,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-41.796387302185146,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,5976.868380722233,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,78.89500355111734,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,78.89500355111736,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-125.53785389277121,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4553.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,93.37528023922971,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,93.37528023922972,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-116.12719070877584,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4751.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,144.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,144.02024640520713,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-71.0466265076412,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,4997.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,189.62829151124186,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,189.62829151124197,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,-30.191911634456137,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5208.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,85.34939018660364,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,84.03183847198991,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-139.62645261138218,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4817.015259714296,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,106.53708421253349,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,98.97439833485687,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-143.4542616048838,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5258.152270336289,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,167.71808615269353,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,150.12312698789526,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-96.30553295184549,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5605.277594008537,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,222.87705403839928,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,196.26961597896954,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,-53.35904396077115,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5900.512726246257,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,237.60389083884672,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,208.63227263755547,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-41.796387302185146,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,5976.868380722233,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,85.34939018660364,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,84.03183847198991,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-139.62645261138218,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4817.015259714296,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,106.53708421253349,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,98.97439833485687,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-143.4542616048838,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5258.152270336289,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,167.71808615269353,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,150.12312698789526,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-96.30553295184549,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5605.277594008537,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,222.87705403839928,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,196.26961597896954,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,-53.35904396077115,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5900.512726246257,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,237.60389083884672,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,208.63227263755547,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-41.796387302185146,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,5976.868380722233,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,78.89500355111734,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,78.89500355111736,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-125.53785389277121,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4553.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,93.37528023922971,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,93.37528023922972,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-116.12719070877584,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4751.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,144.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,144.02024640520713,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-71.0466265076412,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,4997.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,189.62829151124186,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,189.62829151124197,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,-30.191911634456137,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5208.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,85.34939018660364,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,84.03183847198991,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-139.62645261138218,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4817.015259714296,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,106.53708421253349,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,98.97439833485687,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-143.4542616048838,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5258.152270336289,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,167.71808615269353,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,150.12312698789526,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-96.30553295184549,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5605.277594008537,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,222.87705403839928,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,196.26961597896954,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,-53.35904396077115,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5900.512726246257,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,237.60389083884672,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,208.63227263755547,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-41.796387302185146,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,5976.868380722233,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,52.382357219570714,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,51.06480550495695,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-172.59348557841514,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4784.048226747263,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,35.94884891841584,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,28.386163040739234,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-214.0424968990015,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5187.564035042171,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,97.12985085857586,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,79.53489169377761,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-166.89376824596312,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5534.6893587144195,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,152.2888187442816,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,125.6813806848519,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,-123.94727925488881,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5829.924490952139,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,167.01565554472904,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,138.04403734343785,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-112.38462259630282,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,5906.280145428116,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,48.895003551117355,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,48.895003551117355,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-155.5378538927712,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4523.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,33.3752802392297,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,33.37528023922971,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-176.12719070877583,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4691.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,84.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,84.02024640520712,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-131.04662650764118,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,4937.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,129.62829151124188,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,129.6282915112419,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,-90.19191163445615,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5148.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,52.382357219570714,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,51.06480550495695,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-172.59348557841514,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4784.048226747263,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,35.94884891841584,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,28.386163040739234,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-214.0424968990015,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5187.564035042171,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,97.12985085857586,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,79.53489169377761,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-166.89376824596312,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5534.6893587144195,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,152.2888187442816,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,125.6813806848519,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,-123.94727925488881,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5829.924490952139,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,167.01565554472904,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,138.04403734343785,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-112.38462259630282,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,5906.280145428116,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13}},{"mode":"capital_only","tenure":"mortgage_fixed","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,52.382357219570714,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,51.06480550495695,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-172.59348557841514,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4784.048226747263,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,35.94884891841584,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,28.386163040739234,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-214.0424968990015,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5187.564035042171,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,97.12985085857586,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,79.53489169377761,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-166.89376824596312,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5534.6893587144195,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,152.2888187442816,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,125.6813806848519,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,-123.94727925488881,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5829.924490952139,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,167.01565554472904,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,138.04403734343785,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-112.38462259630282,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,5906.280145428116,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,48.895003551117355,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,48.895003551117355,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-155.5378538927712,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4523.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,33.3752802392297,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,33.37528023922971,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-176.12719070877583,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4691.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,84.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,84.02024640520712,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-131.04662650764118,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,4937.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,129.62829151124188,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,129.6282915112419,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,-90.19191163445615,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5148.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,52.382357219570714,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,51.06480550495695,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-172.59348557841514,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4784.048226747263,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,35.94884891841584,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,28.386163040739234,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-214.0424968990015,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5187.564035042171,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,97.12985085857586,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,79.53489169377761,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-166.89376824596312,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5534.6893587144195,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,152.2888187442816,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,125.6813806848519,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,-123.94727925488881,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5829.924490952139,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,167.01565554472904,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,138.04403734343785,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-112.38462259630282,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,5906.280145428116,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,118.31642315363666,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,116.99887143902289,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-106.65941964434921,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4849.9822926813285,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,177.12531950665115,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,169.56263362897454,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-72.86602631076619,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5328.740505630406,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,238.30632144681118,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,220.71136228201286,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-25.717297657727844,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5675.865829302655,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,293.4652893325169,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,266.8578512730872,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,17.229191333346495,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5971.1009615403755,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,308.1921261329644,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,279.2205079316731,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,28.791847991932517,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,6047.45661601635,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,108.89500355111736,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,108.89500355111737,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-95.53785389277121,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4583.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,153.3752802392297,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,153.3752802392297,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-56.12719070877585,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4811.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,204.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,204.0202464052071,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-11.046626507641193,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,5057.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,249.62829151124186,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,249.62829151124197,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,29.808088365543846,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5268.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,118.31642315363666,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,116.99887143902289,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-106.65941964434921,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4849.9822926813285,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,177.12531950665115,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,169.56263362897454,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-72.86602631076619,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5328.740505630406,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,238.30632144681118,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,220.71136228201286,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-25.717297657727844,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5675.865829302655,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,293.4652893325169,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,266.8578512730872,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,17.229191333346495,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5971.1009615403755,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,308.1921261329644,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,279.2205079316731,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,28.791847991932517,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,6047.45661601635,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,118.31642315363666,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,116.99887143902289,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-106.65941964434921,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4849.9822926813285,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,177.12531950665115,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,169.56263362897454,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-72.86602631076619,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5328.740505630406,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,238.30632144681118,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,220.71136228201286,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-25.717297657727844,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5675.865829302655,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,293.4652893325169,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,266.8578512730872,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,17.229191333346495,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5971.1009615403755,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,308.1921261329644,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,279.2205079316731,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,28.791847991932517,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,6047.45661601635,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,108.89500355111736,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,108.89500355111737,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-95.53785389277121,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4583.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,153.3752802392297,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,153.3752802392297,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-56.12719070877585,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4811.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,204.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,204.0202464052071,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-11.046626507641193,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,5057.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,249.62829151124186,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,249.62829151124197,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,29.808088365543846,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5268.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.50954691845964,123.6616117949428,118.31642315363666,9.215921923949569,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.11008485787691,110.23157836263977,116.99887143902289,8.215044305166998,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.61180065345736,108.03421510284896,-106.65941964434921,6.28168464866155,186.06650193457318,130.49151963747684,0.0,0.0,1.0,false],["owners",490.01805803700705,127.80857017136337,4849.9822926813285,111.4791082034191,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":262.0757440296716,"nominal_output":109.22306527652968,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",47.20524446125169,144.10125660014782,177.12531950665115,10.031114448015984,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,169.56263362897454,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-72.86602631076619,5.039596255957157,179.22642385275964,106.75647038299964,0.0,0.0,1.0,false],["owners",600.5745655524296,156.64438329484344,5328.740505630406,127.62209517989128,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":343.2480334713316,"nominal_output":118.04605633680697,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.05636411070674,152.8047370903525,238.30632144681118,10.636977373525182,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,220.71136228201286,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-25.717297657727844,5.039596255957157,173.6268724572517,77.87915381893295,0.0,0.0,1.0,false],["owners",641.8249195174252,167.40347405253667,5675.865829302655,136.38779539745286,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":448.00724181666595,"nominal_output":127.86492256743433,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",51.820503852262334,158.19004451705362,293.4652893325169,11.011857068605746,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,266.8578512730872,6.569596255957155,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",23.715747086857196,92.79047586436504,17.229191333346495,5.039596255957153,169.1472313408453,50.333920409332514,0.0,0.0,1.0,false],["owners",677.9659413788685,176.82992732886507,5971.1009615403755,144.06776254300954,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":553.0953120161172,"nominal_output":136.24273272430756,"money_error":1.1368683772161603e-13},{"year":20,"groups":[["workers",52.1933683636106,159.32827068747392,308.1921261329644,11.091090777267253,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,279.2205079316731,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,28.791847991932517,5.0395962559571545,168.0273210617437,42.745482807737616,0.0,0.0,1.0,false],["owners",687.200890283778,179.2386255304586,6047.45661601635,146.03018918530282,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":582.6454579458375,"nominal_output":138.39843089549746,"money_error":1.4210854715202004e-13}],"events":[],"max_money_error":1.4210854715202004e-13}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.539781037426515,117.6485990056972,81.88405129202211,8.767800186014533,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",34.13720701334706,104.20906582701028,80.56207497668555,7.766214595536455,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",25.63696332148009,100.30744625522385,-143.09661509661655,5.83240915563672,186.14500082570822,133.0421787797914,0.0,0.0,1.0,false],["owners",513.3565470984217,133.8958130147162,4825.763910518023,116.78861446489095,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.71391070052965,"nominal_output":109.01493659934822,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",43.08198028788998,131.51435962594587,94.63718271922592,9.15492081117662,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,87.09359582084168,5.7141222648485535,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",19.689987128699084,77.03924606481075,-155.35518809783645,4.184122264848555,179.87775146508955,114.73040533075765,0.0,0.0,1.0,false],["owners",643.3421648482508,167.79920835895962,5290.478952265609,136.7102100302533,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":334.7589641780348,"nominal_output":117.2785481314373,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",45.72272254201289,139.57563081560318,148.6495258342758,9.716078540177739,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,131.19616962331676,5.7141222648485535,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",19.689987128699087,77.03924606481077,-115.25261429536137,4.184122264848555,175.22872672636893,89.94126707609506,0.0,0.0,1.0,false],["owners",676.0887201757578,176.34030260191918,5658.565595471832,143.66885303734853,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":433.08439621812437,"nominal_output":126.60004370513765,"money_error":-4.263256414560601e-14},{"year":19,"groups":[["workers",47.311037712563454,144.42420674324802,202.34165862827274,10.053595513919733,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_free",26.88998712869907,82.08581439267881,176.06097562193557,5.714122264848552,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_debt",19.689987128699066,77.03924606481068,-73.5878082967426,4.1841222648485505,171.50950693539244,61.964621559222095,0.0,0.0,1.0,false],["owners",704.092949827994,183.64448352321182,5966.829446428551,149.6197518384487,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":535.8060924155855,"nominal_output":134.89909844631822,"money_error":0.0},{"year":20,"groups":[["workers",47.636533229382415,145.4178317848433,217.57193773002348,10.122763311243762,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",26.88998712869906,82.0858143926788,188.98608293472148,5.714122264848551,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",19.68998712869906,77.03924606481065,-61.462700983956665,4.184122264848549,170.5797019876483,53.51789023884231,0.0,0.0,1.0,false],["owners",710.973511578856,185.43910056829844,6045.826503270647,151.0818712105069,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":565.4300112062348,"nominal_output":137.08611453961606,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-5.280492096551097,"real_capital":550.4449698772381},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",34.29613612208866,104.69422133338217,75.7424408326231,8.574034030522165,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",34.296136122088676,104.69422133338217,75.74244083262316,8.574034030522169,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",25.78904874405043,100.90249724310337,-128.69178217631978,6.447262186012607,186.04843279127047,133.0421787797914,0.0,0.0,1.0,false],["owners",414.2909615592713,108.05711047451003,4560.748990104101,103.57274038981782,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":257.8374985681212,"nominal_output":106.3009809234485,"money_error":0.0},{"year":10,"groups":[["workers",34.63659751856797,105.7335320204983,83.22853546096334,8.659149379641992,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",34.636597518567974,105.73353202049832,83.2285354609634,8.659149379641994,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",25.138406206390844,98.35678656125482,-126.27094328494168,6.284601551597713,178.91256975289087,114.73040533075765,0.0,0.0,1.0,false],["owners",460.65382641768565,120.14966781890605,4776.515209757282,115.16345660442141,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":331.0692137944843,"nominal_output":114.59573178135514,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",36.1918064122218,110.48104595478587,127.79589261110496,9.04795160305545,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",36.1918064122218,110.48104595478584,127.79589261110499,9.04795160305545,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",25.922837097028676,101.42595892839182,-87.24741436121258,6.480709274257168,171.89342827968736,89.94126707609506,0.0,0.0,1.0,false],["owners",486.18930293479093,126.80993816765549,5040.961376365726,121.54732573369773,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":426.47154718763653,"nominal_output":123.59608967984748,"money_error":2.842170943040401e-14},{"year":19,"groups":[["workers",37.405535955149375,114.18614174032201,172.17355709848823,9.351383988787344,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_free",37.4055359551494,114.18614174032204,172.17355709848826,9.35138398878735,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_debt",26.54423317338738,103.8572396050831,-47.585810623319844,6.636058293346845,166.1286236787223,61.964621559222095,0.0,0.0,1.0,false],["owners",507.0202421139914,132.24315130777035,5262.679919807781,126.75506052849785,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":523.3313240091585,"nominal_output":131.43099967872922,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.539781037426515,117.6485990056972,81.88405129202211,8.767800186014533,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",34.13720701334706,104.20906582701028,80.56207497668555,7.766214595536455,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",25.63696332148009,100.30744625522385,-143.09661509661655,5.83240915563672,186.14500082570822,133.0421787797914,0.0,0.0,1.0,false],["owners",513.3565470984217,133.8958130147162,4825.763910518023,116.78861446489095,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.71391070052965,"nominal_output":109.01493659934822,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",43.08198028788998,131.51435962594587,94.63718271922592,9.15492081117662,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,87.09359582084168,5.7141222648485535,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",19.689987128699084,77.03924606481075,-155.35518809783645,4.184122264848555,179.87775146508955,114.73040533075765,0.0,0.0,1.0,false],["owners",643.3421648482508,167.79920835895962,5290.478952265609,136.7102100302533,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":334.7589641780348,"nominal_output":117.2785481314373,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",45.72272254201289,139.57563081560318,148.6495258342758,9.716078540177739,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,131.19616962331676,5.7141222648485535,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",19.689987128699087,77.03924606481077,-115.25261429536137,4.184122264848555,175.22872672636893,89.94126707609506,0.0,0.0,1.0,false],["owners",676.0887201757578,176.34030260191918,5658.565595471832,143.66885303734853,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":433.08439621812437,"nominal_output":126.60004370513765,"money_error":-4.263256414560601e-14},{"year":19,"groups":[["workers",47.311037712563454,144.42420674324802,202.34165862827274,10.053595513919733,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_free",26.88998712869907,82.08581439267881,176.06097562193557,5.714122264848552,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_debt",19.689987128699066,77.03924606481068,-73.5878082967426,4.1841222648485505,171.50950693539244,61.964621559222095,0.0,0.0,1.0,false],["owners",704.092949827994,183.64448352321182,5966.829446428551,149.6197518384487,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":535.8060924155855,"nominal_output":134.89909844631822,"money_error":0.0},{"year":20,"groups":[["workers",47.636533229382415,145.4178317848433,217.57193773002348,10.122763311243762,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",26.88998712869906,82.0858143926788,188.98608293472148,5.714122264848551,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",19.68998712869906,77.03924606481065,-61.462700983956665,4.184122264848549,170.5797019876483,53.51789023884231,0.0,0.0,1.0,false],["owners",710.973511578856,185.43910056829844,6045.826503270647,151.0818712105069,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":565.4300112062348,"nominal_output":137.08611453961606,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.539781037426515,117.6485990056972,81.88405129202211,8.767800186014533,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",34.13720701334706,104.20906582701028,80.56207497668555,7.766214595536455,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",25.63696332148009,100.30744625522385,-143.09661509661655,5.83240915563672,186.14500082570822,133.0421787797914,0.0,0.0,1.0,false],["owners",513.3565470984217,133.8958130147162,4825.763910518023,116.78861446489095,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.71391070052965,"nominal_output":109.01493659934822,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",43.08198028788998,131.51435962594587,94.63718271922592,9.15492081117662,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,87.09359582084168,5.7141222648485535,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",19.689987128699084,77.03924606481075,-155.35518809783645,4.184122264848555,179.87775146508955,114.73040533075765,0.0,0.0,1.0,false],["owners",643.3421648482508,167.79920835895962,5290.478952265609,136.7102100302533,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":334.7589641780348,"nominal_output":117.2785481314373,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",45.72272254201289,139.57563081560318,148.6495258342758,9.716078540177739,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,131.19616962331676,5.7141222648485535,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",19.689987128699087,77.03924606481077,-115.25261429536137,4.184122264848555,175.22872672636893,89.94126707609506,0.0,0.0,1.0,false],["owners",676.0887201757578,176.34030260191918,5658.565595471832,143.66885303734853,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":433.08439621812437,"nominal_output":126.60004370513765,"money_error":-4.263256414560601e-14},{"year":19,"groups":[["workers",47.311037712563454,144.42420674324802,202.34165862827274,10.053595513919733,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_free",26.88998712869907,82.08581439267881,176.06097562193557,5.714122264848552,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_debt",19.689987128699066,77.03924606481068,-73.5878082967426,4.1841222648485505,171.50950693539244,61.964621559222095,0.0,0.0,1.0,false],["owners",704.092949827994,183.64448352321182,5966.829446428551,149.6197518384487,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":535.8060924155855,"nominal_output":134.89909844631822,"money_error":0.0},{"year":20,"groups":[["workers",47.636533229382415,145.4178317848433,217.57193773002348,10.122763311243762,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",26.88998712869906,82.0858143926788,188.98608293472148,5.714122264848551,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",19.68998712869906,77.03924606481065,-61.462700983956665,4.184122264848549,170.5797019876483,53.51789023884231,0.0,0.0,1.0,false],["owners",710.973511578856,185.43910056829844,6045.826503270647,151.0818712105069,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":565.4300112062348,"nominal_output":137.08611453961606,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":5.684341886080802e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-5.280492096551097,"real_capital":550.4449698772381},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",34.29613612208866,104.69422133338217,75.7424408326231,8.574034030522165,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",34.296136122088676,104.69422133338217,75.74244083262316,8.574034030522169,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",25.78904874405043,100.90249724310337,-128.69178217631978,6.447262186012607,186.04843279127047,133.0421787797914,0.0,0.0,1.0,false],["owners",414.2909615592713,108.05711047451003,4560.748990104101,103.57274038981782,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":257.8374985681212,"nominal_output":106.3009809234485,"money_error":0.0},{"year":10,"groups":[["workers",34.63659751856797,105.7335320204983,83.22853546096334,8.659149379641992,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",34.636597518567974,105.73353202049832,83.2285354609634,8.659149379641994,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",25.138406206390844,98.35678656125482,-126.27094328494168,6.284601551597713,178.91256975289087,114.73040533075765,0.0,0.0,1.0,false],["owners",460.65382641768565,120.14966781890605,4776.515209757282,115.16345660442141,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":331.0692137944843,"nominal_output":114.59573178135514,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",36.1918064122218,110.48104595478587,127.79589261110496,9.04795160305545,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",36.1918064122218,110.48104595478584,127.79589261110499,9.04795160305545,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",25.922837097028676,101.42595892839182,-87.24741436121258,6.480709274257168,171.89342827968736,89.94126707609506,0.0,0.0,1.0,false],["owners",486.18930293479093,126.80993816765549,5040.961376365726,121.54732573369773,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":426.47154718763653,"nominal_output":123.59608967984748,"money_error":2.842170943040401e-14},{"year":19,"groups":[["workers",37.405535955149375,114.18614174032201,172.17355709848823,9.351383988787344,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_free",37.4055359551494,114.18614174032204,172.17355709848826,9.35138398878735,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_debt",26.54423317338738,103.8572396050831,-47.585810623319844,6.636058293346845,166.1286236787223,61.964621559222095,0.0,0.0,1.0,false],["owners",507.0202421139914,132.24315130777035,5262.679919807781,126.75506052849785,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":523.3313240091585,"nominal_output":131.43099967872922,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.539781037426515,117.6485990056972,81.88405129202211,8.767800186014533,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",34.13720701334706,104.20906582701028,80.56207497668555,7.766214595536455,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",25.63696332148009,100.30744625522385,-143.09661509661655,5.83240915563672,186.14500082570822,133.0421787797914,0.0,0.0,1.0,false],["owners",513.3565470984217,133.8958130147162,4825.763910518023,116.78861446489095,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":259.71391070052965,"nominal_output":109.01493659934822,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",43.08198028788998,131.51435962594587,94.63718271922592,9.15492081117662,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,87.09359582084168,5.7141222648485535,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",19.689987128699084,77.03924606481075,-155.35518809783645,4.184122264848555,179.87775146508955,114.73040533075765,0.0,0.0,1.0,false],["owners",643.3421648482508,167.79920835895962,5290.478952265609,136.7102100302533,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":334.7589641780348,"nominal_output":117.2785481314373,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",45.72272254201289,139.57563081560318,148.6495258342758,9.716078540177739,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,131.19616962331676,5.7141222648485535,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",19.689987128699087,77.03924606481077,-115.25261429536137,4.184122264848555,175.22872672636893,89.94126707609506,0.0,0.0,1.0,false],["owners",676.0887201757578,176.34030260191918,5658.565595471832,143.66885303734853,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":433.08439621812437,"nominal_output":126.60004370513765,"money_error":-4.263256414560601e-14},{"year":19,"groups":[["workers",47.311037712563454,144.42420674324802,202.34165862827274,10.053595513919733,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_free",26.88998712869907,82.08581439267881,176.06097562193557,5.714122264848552,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_debt",19.689987128699066,77.03924606481068,-73.5878082967426,4.1841222648485505,171.50950693539244,61.964621559222095,0.0,0.0,1.0,false],["owners",704.092949827994,183.64448352321182,5966.829446428551,149.6197518384487,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":535.8060924155855,"nominal_output":134.89909844631822,"money_error":0.0},{"year":20,"groups":[["workers",47.636533229382415,145.4178317848433,217.57193773002348,10.122763311243762,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",26.88998712869906,82.0858143926788,188.98608293472148,5.714122264848551,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",19.68998712869906,77.03924606481065,-61.462700983956665,4.184122264848549,170.5797019876483,53.51789023884231,0.0,0.0,1.0,false],["owners",710.973511578856,185.43910056829844,6045.826503270647,151.0818712105069,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":565.4300112062348,"nominal_output":137.08611453961606,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":5.684341886080802e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.38965841604346,111.08501957460182,45.75416225887961,8.278647289649887,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",31.98440190570344,97.63729769473618,44.42792516943734,7.276451433547533,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",23.48246297020348,91.87772603124286,-179.23101879492398,5.342260325721293,186.2236127402793,135.27608679461673,0.0,0.0,1.0,false],["owners",537.3490919666386,140.15364944356776,4801.616430910296,122.24691842241029,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":257.6425319620014,"nominal_output":108.82849360470657,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",38.26852502403971,116.82054837624926,13.35274709959438,8.132061567608439,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",22.206351474278147,67.78829743323767,5.836196201724012,4.718849688284106,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",15.006351474278148,58.71400505269563,-236.6332698518327,3.1888496882841064,180.58730258364054,121.41956097765454,0.0,0.0,1.0,false],["owners",691.1547309874344,180.26988288665484,5253.439623325227,146.8703803348298,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":327.59081021320765,"nominal_output":116.6203993080124,"money_error":7.105427357601002e-15},{"year":15,"groups":[["workers",40.63179156242063,124.03478234004771,59.77869307597842,8.634255707014384,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,42.51558026676845,4.718849688284104,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",15.006351474278146,58.714005052695626,-203.95388578678822,3.1888496882841055,177.04413626332482,100.72841716299813,0.0,0.0,1.0,false],["owners",719.3205210692562,187.61620267847064,5646.688899102705,152.85561072721694,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":419.69463933034126,"nominal_output":125.45840427525815,"money_error":-1.4210854715202004e-14},{"year":19,"groups":[["workers",42.010044165530694,128.242110027623,110.51009998550239,8.927134385175272,0.0,73.29543452150044,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,84.65916703618346,4.718849688284104,0.0,73.29543452150045,0.0,0.0,1.0,false],["displaced_debt",15.006351474278148,58.71400505269563,-165.01029901737314,3.1888496882841064,174.20960320707223,73.29543452150045,0.0,0.0,1.0,false],["owners",740.2292759076545,193.06971202599237,5972.3437614422355,157.29872113037658,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":519.1975311812731,"nominal_output":133.6004105960259,"money_error":2.842170943040401e-14},{"year":20,"groups":[["workers",42.282174954077796,129.07283104256058,125.83386363208818,8.984962177741531,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,97.7522836294582,4.718849688284104,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",15.006351474278144,58.71400505269561,-152.7171824240984,3.1888496882841055,173.50096994300907,64.2635519453432,0.0,0.0,1.0,false],["owners",744.5575211536553,194.19862314910162,6055.072374903752,158.21847324515176,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":548.6315096230874,"nominal_output":135.79724482190636,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.8124695078910094,"real_capital":537.7315953830288},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.33703945477068,98.71377795715063,42.86540666736182,8.08425986369267,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",32.33703945477068,98.71377795715063,42.865406667361846,8.08425986369267,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",23.8280861324096,93.23001476890718,-161.57016532502902,5.9570215331024,186.12555003175734,135.27608679461673,0.0,0.0,1.0,false],["owners",436.2380472595925,113.78144164308624,4538.278040490065,109.05951181489813,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":255.90764970129538,"nominal_output":106.12821587939374,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",30.564425162419482,93.30260066296538,14.106158208773492,7.641106290604871,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",30.5644251624195,93.30260066296542,14.106158208773568,7.641106290604875,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",21.090080316536064,82.51726506535263,-195.3883010136738,5.272520079134018,179.62063005757665,121.41956097765454,0.0,0.0,1.0,false],["owners",501.6778452163459,130.84972488689255,4742.681432659078,125.41946130408647,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":324.83771342025307,"nominal_output":114.02276533465192,"money_error":2.842170943040401e-14},{"year":15,"groups":[["workers",31.937968165234306,97.49555157252854,52.253740575311305,7.9844920413085765,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",31.937968165234327,97.49555157252857,52.25374057531141,7.984492041308582,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",21.74163795799102,85.06655619171877,-162.75516039190978,5.435409489497755,173.7310763592047,100.72841716299813,0.0,0.0,1.0,false],["owners",523.5377932295827,136.55132843755422,5028.809876195613,130.88444830739567,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":415.46425783441316,"nominal_output":122.65855411783437,"money_error":7.105427357601002e-14},{"year":19,"groups":[["workers",32.962710016804,100.62373341306889,94.14825836128485,8.240677504201,0.0,73.29543452150044,0.0,0.0,1.0,false],["displaced_free",32.96271001680401,100.62373341306888,94.14825836128497,8.240677504201003,0.0,73.29543452150045,0.0,0.0,1.0,false],["displaced_debt",22.237886096090254,87.008181758579,-125.52875760913352,5.559471524022563,168.8963973058278,73.29543452150045,0.0,0.0,1.0,false],["owners",538.0257338076275,140.33013401346574,5265.516374900959,134.50643345190687,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":510.4666218380445,"nominal_output":130.41261705153457,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.38965841604346,111.08501957460182,45.75416225887961,8.278647289649887,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",31.98440190570344,97.63729769473618,44.42792516943734,7.276451433547533,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",23.48246297020348,91.87772603124286,-179.23101879492398,5.342260325721293,186.2236127402793,135.27608679461673,0.0,0.0,1.0,false],["owners",537.3490919666386,140.15364944356776,4801.616430910296,122.24691842241029,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":257.6425319620014,"nominal_output":108.82849360470657,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",38.26852502403971,116.82054837624926,13.35274709959438,8.132061567608439,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",22.206351474278147,67.78829743323767,5.836196201724012,4.718849688284106,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",15.006351474278148,58.71400505269563,-236.6332698518327,3.1888496882841064,180.58730258364054,121.41956097765454,0.0,0.0,1.0,false],["owners",691.1547309874344,180.26988288665484,5253.439623325227,146.8703803348298,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":327.59081021320765,"nominal_output":116.6203993080124,"money_error":7.105427357601002e-15},{"year":15,"groups":[["workers",40.63179156242063,124.03478234004771,59.77869307597842,8.634255707014384,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,42.51558026676845,4.718849688284104,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",15.006351474278146,58.714005052695626,-203.95388578678822,3.1888496882841055,177.04413626332482,100.72841716299813,0.0,0.0,1.0,false],["owners",719.3205210692562,187.61620267847064,5646.688899102705,152.85561072721694,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":419.69463933034126,"nominal_output":125.45840427525815,"money_error":-1.4210854715202004e-14},{"year":19,"groups":[["workers",42.010044165530694,128.242110027623,110.51009998550239,8.927134385175272,0.0,73.29543452150044,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,84.65916703618346,4.718849688284104,0.0,73.29543452150045,0.0,0.0,1.0,false],["displaced_debt",15.006351474278148,58.71400505269563,-165.01029901737314,3.1888496882841064,174.20960320707223,73.29543452150045,0.0,0.0,1.0,false],["owners",740.2292759076545,193.06971202599237,5972.3437614422355,157.29872113037658,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":519.1975311812731,"nominal_output":133.6004105960259,"money_error":2.842170943040401e-14},{"year":20,"groups":[["workers",42.282174954077796,129.07283104256058,125.83386363208818,8.984962177741531,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,97.7522836294582,4.718849688284104,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",15.006351474278144,58.71400505269561,-152.7171824240984,3.1888496882841055,173.50096994300907,64.2635519453432,0.0,0.0,1.0,false],["owners",744.5575211536553,194.19862314910162,6055.072374903752,158.21847324515176,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":548.6315096230874,"nominal_output":135.79724482190636,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"capital_only","tenure":"mortgage_reset","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.38965841604346,111.08501957460182,45.75416225887961,8.278647289649887,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",31.98440190570344,97.63729769473618,44.42792516943734,7.276451433547533,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",23.48246297020348,91.87772603124286,-179.23101879492398,5.342260325721293,186.2236127402793,135.27608679461673,0.0,0.0,1.0,false],["owners",537.3490919666386,140.15364944356776,4801.616430910296,122.24691842241029,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":257.6425319620014,"nominal_output":108.82849360470657,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",38.26852502403971,116.82054837624926,13.35274709959438,8.132061567608439,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",22.206351474278147,67.78829743323767,5.836196201724012,4.718849688284106,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",15.006351474278148,58.71400505269563,-236.6332698518327,3.1888496882841064,180.58730258364054,121.41956097765454,0.0,0.0,1.0,false],["owners",691.1547309874344,180.26988288665484,5253.439623325227,146.8703803348298,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":327.59081021320765,"nominal_output":116.6203993080124,"money_error":7.105427357601002e-15},{"year":15,"groups":[["workers",40.63179156242063,124.03478234004771,59.77869307597842,8.634255707014384,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,42.51558026676845,4.718849688284104,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",15.006351474278146,58.714005052695626,-203.95388578678822,3.1888496882841055,177.04413626332482,100.72841716299813,0.0,0.0,1.0,false],["owners",719.3205210692562,187.61620267847064,5646.688899102705,152.85561072721694,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":419.69463933034126,"nominal_output":125.45840427525815,"money_error":-1.4210854715202004e-14},{"year":19,"groups":[["workers",42.010044165530694,128.242110027623,110.51009998550239,8.927134385175272,0.0,73.29543452150044,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,84.65916703618346,4.718849688284104,0.0,73.29543452150045,0.0,0.0,1.0,false],["displaced_debt",15.006351474278148,58.71400505269563,-165.01029901737314,3.1888496882841064,174.20960320707223,73.29543452150045,0.0,0.0,1.0,false],["owners",740.2292759076545,193.06971202599237,5972.3437614422355,157.29872113037658,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":519.1975311812731,"nominal_output":133.6004105960259,"money_error":2.842170943040401e-14},{"year":20,"groups":[["workers",42.282174954077796,129.07283104256058,125.83386363208818,8.984962177741531,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,97.7522836294582,4.718849688284104,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",15.006351474278144,58.71400505269561,-152.7171824240984,3.1888496882841055,173.50096994300907,64.2635519453432,0.0,0.0,1.0,false],["owners",744.5575211536553,194.19862314910162,6055.072374903752,158.21847324515176,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":548.6315096230874,"nominal_output":135.79724482190636,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.8124695078910094,"real_capital":537.7315953830288},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.33703945477068,98.71377795715063,42.86540666736182,8.08425986369267,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",32.33703945477068,98.71377795715063,42.865406667361846,8.08425986369267,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",23.8280861324096,93.23001476890718,-161.57016532502902,5.9570215331024,186.12555003175734,135.27608679461673,0.0,0.0,1.0,false],["owners",436.2380472595925,113.78144164308624,4538.278040490065,109.05951181489813,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":255.90764970129538,"nominal_output":106.12821587939374,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",30.564425162419482,93.30260066296538,14.106158208773492,7.641106290604871,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",30.5644251624195,93.30260066296542,14.106158208773568,7.641106290604875,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",21.090080316536064,82.51726506535263,-195.3883010136738,5.272520079134018,179.62063005757665,121.41956097765454,0.0,0.0,1.0,false],["owners",501.6778452163459,130.84972488689255,4742.681432659078,125.41946130408647,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":324.83771342025307,"nominal_output":114.02276533465192,"money_error":2.842170943040401e-14},{"year":15,"groups":[["workers",31.937968165234306,97.49555157252854,52.253740575311305,7.9844920413085765,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",31.937968165234327,97.49555157252857,52.25374057531141,7.984492041308582,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",21.74163795799102,85.06655619171877,-162.75516039190978,5.435409489497755,173.7310763592047,100.72841716299813,0.0,0.0,1.0,false],["owners",523.5377932295827,136.55132843755422,5028.809876195613,130.88444830739567,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":415.46425783441316,"nominal_output":122.65855411783437,"money_error":7.105427357601002e-14},{"year":19,"groups":[["workers",32.962710016804,100.62373341306889,94.14825836128485,8.240677504201,0.0,73.29543452150044,0.0,0.0,1.0,false],["displaced_free",32.96271001680401,100.62373341306888,94.14825836128497,8.240677504201003,0.0,73.29543452150045,0.0,0.0,1.0,false],["displaced_debt",22.237886096090254,87.008181758579,-125.52875760913352,5.559471524022563,168.8963973058278,73.29543452150045,0.0,0.0,1.0,false],["owners",538.0257338076275,140.33013401346574,5265.516374900959,134.50643345190687,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":510.4666218380445,"nominal_output":130.41261705153457,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.38965841604346,111.08501957460182,45.75416225887961,8.278647289649887,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",31.98440190570344,97.63729769473618,44.42792516943734,7.276451433547533,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",23.48246297020348,91.87772603124286,-179.23101879492398,5.342260325721293,186.2236127402793,135.27608679461673,0.0,0.0,1.0,false],["owners",537.3490919666386,140.15364944356776,4801.616430910296,122.24691842241029,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":257.6425319620014,"nominal_output":108.82849360470657,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",38.26852502403971,116.82054837624926,13.35274709959438,8.132061567608439,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",22.206351474278147,67.78829743323767,5.836196201724012,4.718849688284106,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",15.006351474278148,58.71400505269563,-236.6332698518327,3.1888496882841064,180.58730258364054,121.41956097765454,0.0,0.0,1.0,false],["owners",691.1547309874344,180.26988288665484,5253.439623325227,146.8703803348298,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":327.59081021320765,"nominal_output":116.6203993080124,"money_error":7.105427357601002e-15},{"year":15,"groups":[["workers",40.63179156242063,124.03478234004771,59.77869307597842,8.634255707014384,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,42.51558026676845,4.718849688284104,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",15.006351474278146,58.714005052695626,-203.95388578678822,3.1888496882841055,177.04413626332482,100.72841716299813,0.0,0.0,1.0,false],["owners",719.3205210692562,187.61620267847064,5646.688899102705,152.85561072721694,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":419.69463933034126,"nominal_output":125.45840427525815,"money_error":-1.4210854715202004e-14},{"year":19,"groups":[["workers",42.010044165530694,128.242110027623,110.51009998550239,8.927134385175272,0.0,73.29543452150044,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,84.65916703618346,4.718849688284104,0.0,73.29543452150045,0.0,0.0,1.0,false],["displaced_debt",15.006351474278148,58.71400505269563,-165.01029901737314,3.1888496882841064,174.20960320707223,73.29543452150045,0.0,0.0,1.0,false],["owners",740.2292759076545,193.06971202599237,5972.3437614422355,157.29872113037658,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":519.1975311812731,"nominal_output":133.6004105960259,"money_error":2.842170943040401e-14},{"year":20,"groups":[["workers",42.282174954077796,129.07283104256058,125.83386363208818,8.984962177741531,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,97.7522836294582,4.718849688284104,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",15.006351474278144,58.71400505269561,-152.7171824240984,3.1888496882841055,173.50096994300907,64.2635519453432,0.0,0.0,1.0,false],["owners",744.5575211536553,194.19862314910162,6055.072374903752,158.21847324515176,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":548.6315096230874,"nominal_output":135.79724482190636,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"complement","tenure":"renter","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.23989154633455,124.1971961306622,41.74311161319052,9.15457532679111,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.44201189586707,112.47534535761443,40.6138796546721,8.290557706309759,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.711594928335415,109.96664654101353,-183.09647183482,6.304387846196309,186.10265535549152,0.0,0.0,0.0,0.0,false],["owners",519.9054257984495,125.03737994190709,5368.032126000491,118.27848436914728,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.1971054128481,"nominal_output":108.77773593651271,"money_error":0.0},{"year":10,"groups":[["workers",47.35701553712061,146.16362820098956,67.20807191925401,10.06336580163813,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",33.121613152099044,102.22720108672546,60.66010338454186,7.038342794821047,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.04798090322862,99.39674961598655,-182.16570826022883,5.3226959419360815,179.1998317859244,0.0,0.0,0.0,0.0,false],["owners",630.3075304386523,151.5891126596086,5916.285824621088,133.9403502182136,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.67765101109006,"nominal_output":117.85922212943107,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.77508522078437,156.71322599007524,94.68608869514182,10.789705609416679,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.40183562286199,109.26492476191972,79.7995087630822,7.522890069858172,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.4546658147608,104.97883259825713,-167.79395893079442,5.621616485636669,173.2412985927651,0.0,0.0,0.0,0.0,false],["owners",675.3633238225965,162.4250418043763,6280.791269326988,143.51470631230174,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":397.1359994720205,"nominal_output":128.98865164758269,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",53.91647842863752,166.40888403900473,123.87985968068266,11.457251666085472,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.27959319362049,118.14689257290276,100.3795844468825,8.134413553644354,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.189625200395334,111.86359206506083,-152.54128200991772,5.99029535508401,166.9432503361162,0.0,0.0,0.0,0.0,false],["owners",734.2934079241313,176.59774120349482,6675.076525236821,156.0373491838779,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":517.7768699724411,"nominal_output":142.1917641261193,"money_error":3.552713678800501e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.78715557052604,110.4541838596483,39.19979746380222,8.94678889263151,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.787155570526046,110.4541838596483,39.199797463802234,8.946788892631512,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.252329045333322,108.1441628783068,-165.2395841775808,6.81308226133333,186.02633321945706,0.0,0.0,0.0,0.0,false],["owners",418.20221175880806,100.57773250572586,5049.3637048905985,104.55055293970202,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",37.988553475291205,117.24862183731857,59.82330932285017,9.497138368822801,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.98855347529122,117.2486218373186,59.82330932285022,9.497138368822805,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.34540789519777,112.48177736189588,-149.7314367681993,7.0863519737994425,178.40889437099938,0.0,0.0,0.0,0.0,false],["owners",440.3381569425404,105.90143264611365,5288.954817077649,110.0845392356351,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",39.97217419187426,123.37090799961196,81.600473351594,9.993043547968565,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.972174191874274,123.37090799961197,81.60047335159405,9.993043547968568,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.345757478478756,116.45141856539188,-133.64598127850817,7.336439369619689,170.49121032406396,0.0,0.0,0.0,0.0,false],["owners",465.1204924830416,111.86159030376182,5541.7371115123415,116.2801231207604,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256816,"nominal_output":118.17049089784123,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",41.78874042591593,128.977593907148,104.40191940788986,10.447185106478983,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",41.788740425915954,128.977593907148,104.40191940788993,10.447185106478988,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",30.281772439372638,120.1657636483041,-117.03544719465687,7.570443109843161,162.30294515225003,0.0,0.0,0.0,0.0,false],["owners",492.5179848099874,118.45069379749579,5809.094901460931,123.12949620249685,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.8141381748778,"nominal_output":125.64587861580556,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.23989154633455,124.1971961306622,41.74311161319052,9.15457532679111,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.44201189586707,112.47534535761443,40.6138796546721,8.290557706309759,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.711594928335415,109.96664654101353,-183.09647183482,6.304387846196309,186.10265535549152,0.0,0.0,0.0,0.0,false],["owners",519.9054257984495,125.03737994190709,5368.032126000491,118.27848436914728,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.1971054128481,"nominal_output":108.77773593651271,"money_error":0.0},{"year":10,"groups":[["workers",47.35701553712061,146.16362820098956,67.20807191925401,10.06336580163813,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",33.121613152099044,102.22720108672546,60.66010338454186,7.038342794821047,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.04798090322862,99.39674961598655,-182.16570826022883,5.3226959419360815,179.1998317859244,0.0,0.0,0.0,0.0,false],["owners",630.3075304386523,151.5891126596086,5916.285824621088,133.9403502182136,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.67765101109006,"nominal_output":117.85922212943107,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.77508522078437,156.71322599007524,94.68608869514182,10.789705609416679,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.40183562286199,109.26492476191972,79.7995087630822,7.522890069858172,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.4546658147608,104.97883259825713,-167.79395893079442,5.621616485636669,173.2412985927651,0.0,0.0,0.0,0.0,false],["owners",675.3633238225965,162.4250418043763,6280.791269326988,143.51470631230174,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":397.1359994720205,"nominal_output":128.98865164758269,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",53.91647842863752,166.40888403900473,123.87985968068266,11.457251666085472,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.27959319362049,118.14689257290276,100.3795844468825,8.134413553644354,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.189625200395334,111.86359206506083,-152.54128200991772,5.99029535508401,166.9432503361162,0.0,0.0,0.0,0.0,false],["owners",734.2934079241313,176.59774120349482,6675.076525236821,156.0373491838779,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":517.7768699724411,"nominal_output":142.1917641261193,"money_error":3.552713678800501e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"renter","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.23989154633455,124.1971961306622,41.74311161319052,9.15457532679111,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.44201189586707,112.47534535761443,40.6138796546721,8.290557706309759,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.711594928335415,109.96664654101353,-183.09647183482,6.304387846196309,186.10265535549152,0.0,0.0,0.0,0.0,false],["owners",519.9054257984495,125.03737994190709,5368.032126000491,118.27848436914728,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.1971054128481,"nominal_output":108.77773593651271,"money_error":0.0},{"year":10,"groups":[["workers",47.35701553712061,146.16362820098956,67.20807191925401,10.06336580163813,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",33.121613152099044,102.22720108672546,60.66010338454186,7.038342794821047,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.04798090322862,99.39674961598655,-182.16570826022883,5.3226959419360815,179.1998317859244,0.0,0.0,0.0,0.0,false],["owners",630.3075304386523,151.5891126596086,5916.285824621088,133.9403502182136,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.67765101109006,"nominal_output":117.85922212943107,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.77508522078437,156.71322599007524,94.68608869514182,10.789705609416679,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.40183562286199,109.26492476191972,79.7995087630822,7.522890069858172,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.4546658147608,104.97883259825713,-167.79395893079442,5.621616485636669,173.2412985927651,0.0,0.0,0.0,0.0,false],["owners",675.3633238225965,162.4250418043763,6280.791269326988,143.51470631230174,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":397.1359994720205,"nominal_output":128.98865164758269,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",53.91647842863752,166.40888403900473,123.87985968068266,11.457251666085472,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.27959319362049,118.14689257290276,100.3795844468825,8.134413553644354,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.189625200395334,111.86359206506083,-152.54128200991772,5.99029535508401,166.9432503361162,0.0,0.0,0.0,0.0,false],["owners",734.2934079241313,176.59774120349482,6675.076525236821,156.0373491838779,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":517.7768699724411,"nominal_output":142.1917641261193,"money_error":3.552713678800501e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.78715557052604,110.4541838596483,39.19979746380222,8.94678889263151,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.787155570526046,110.4541838596483,39.199797463802234,8.946788892631512,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.252329045333322,108.1441628783068,-165.2395841775808,6.81308226133333,186.02633321945706,0.0,0.0,0.0,0.0,false],["owners",418.20221175880806,100.57773250572586,5049.3637048905985,104.55055293970202,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",37.988553475291205,117.24862183731857,59.82330932285017,9.497138368822801,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.98855347529122,117.2486218373186,59.82330932285022,9.497138368822805,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.34540789519777,112.48177736189588,-149.7314367681993,7.0863519737994425,178.40889437099938,0.0,0.0,0.0,0.0,false],["owners",440.3381569425404,105.90143264611365,5288.954817077649,110.0845392356351,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",39.97217419187426,123.37090799961196,81.600473351594,9.993043547968565,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.972174191874274,123.37090799961197,81.60047335159405,9.993043547968568,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.345757478478756,116.45141856539188,-133.64598127850817,7.336439369619689,170.49121032406396,0.0,0.0,0.0,0.0,false],["owners",465.1204924830416,111.86159030376182,5541.7371115123415,116.2801231207604,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256816,"nominal_output":118.17049089784123,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",41.78874042591593,128.977593907148,104.40191940788986,10.447185106478983,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",41.788740425915954,128.977593907148,104.40191940788993,10.447185106478988,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",30.281772439372638,120.1657636483041,-117.03544719465687,7.570443109843161,162.30294515225003,0.0,0.0,0.0,0.0,false],["owners",492.5179848099874,118.45069379749579,5809.094901460931,123.12949620249685,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.8141381748778,"nominal_output":125.64587861580556,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.23989154633455,124.1971961306622,41.74311161319052,9.15457532679111,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.44201189586707,112.47534535761443,40.6138796546721,8.290557706309759,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.711594928335415,109.96664654101353,-183.09647183482,6.304387846196309,186.10265535549152,0.0,0.0,0.0,0.0,false],["owners",519.9054257984495,125.03737994190709,5368.032126000491,118.27848436914728,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.1971054128481,"nominal_output":108.77773593651271,"money_error":0.0},{"year":10,"groups":[["workers",47.35701553712061,146.16362820098956,67.20807191925401,10.06336580163813,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",33.121613152099044,102.22720108672546,60.66010338454186,7.038342794821047,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.04798090322862,99.39674961598655,-182.16570826022883,5.3226959419360815,179.1998317859244,0.0,0.0,0.0,0.0,false],["owners",630.3075304386523,151.5891126596086,5916.285824621088,133.9403502182136,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.67765101109006,"nominal_output":117.85922212943107,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.77508522078437,156.71322599007524,94.68608869514182,10.789705609416679,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.40183562286199,109.26492476191972,79.7995087630822,7.522890069858172,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.4546658147608,104.97883259825713,-167.79395893079442,5.621616485636669,173.2412985927651,0.0,0.0,0.0,0.0,false],["owners",675.3633238225965,162.4250418043763,6280.791269326988,143.51470631230174,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":397.1359994720205,"nominal_output":128.98865164758269,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",53.91647842863752,166.40888403900473,123.87985968068266,11.457251666085472,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.27959319362049,118.14689257290276,100.3795844468825,8.134413553644354,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.189625200395334,111.86359206506083,-152.54128200991772,5.99029535508401,166.9432503361162,0.0,0.0,0.0,0.0,false],["owners",734.2934079241313,176.59774120349482,6675.076525236821,156.0373491838779,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":517.7768699724411,"nominal_output":142.1917641261193,"money_error":3.552713678800501e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"renter","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.23989154633455,124.1971961306622,41.74311161319052,9.15457532679111,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.44201189586707,112.47534535761443,40.6138796546721,8.290557706309759,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.711594928335415,109.96664654101353,-183.09647183482,6.304387846196309,186.10265535549152,0.0,0.0,0.0,0.0,false],["owners",519.9054257984495,125.03737994190709,5038.361796330162,118.27848436914728,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.1971054128481,"nominal_output":108.77773593651271,"money_error":0.0},{"year":10,"groups":[["workers",47.35701553712061,146.16362820098956,67.20807191925401,10.06336580163813,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",33.121613152099044,102.22720108672546,60.66010338454186,7.038342794821047,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.04798090322862,99.39674961598655,-182.16570826022883,5.3226959419360815,179.1998317859244,0.0,0.0,0.0,0.0,false],["owners",630.3075304386523,151.5891126596086,5210.4034716799115,133.9403502182136,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.67765101109006,"nominal_output":117.85922212943107,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.77508522078437,156.71322599007524,94.68608869514182,10.789705609416679,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.40183562286199,109.26492476191972,79.7995087630822,7.522890069858172,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.4546658147608,104.97883259825713,-167.79395893079442,5.621616485636669,173.2412985927651,0.0,0.0,0.0,0.0,false],["owners",675.3633238225965,162.4250418043763,5574.908916385812,143.51470631230174,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":397.1359994720205,"nominal_output":128.98865164758269,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",53.91647842863752,166.40888403900473,123.87985968068266,11.457251666085472,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.27959319362049,118.14689257290276,100.3795844468825,8.134413553644354,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.189625200395334,111.86359206506083,-152.54128200991772,5.99029535508401,166.9432503361162,0.0,0.0,0.0,0.0,false],["owners",734.2934079241313,176.59774120349482,5969.194172295643,156.0373491838779,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":517.7768699724411,"nominal_output":142.1917641261193,"money_error":3.552713678800501e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.78715557052604,110.4541838596483,39.19979746380222,8.94678889263151,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.787155570526046,110.4541838596483,39.199797463802234,8.946788892631512,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.252329045333322,108.1441628783068,-165.2395841775808,6.81308226133333,186.02633321945706,0.0,0.0,0.0,0.0,false],["owners",418.20221175880806,100.57773250572586,4749.3637048905985,104.55055293970202,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",37.988553475291205,117.24862183731857,59.82330932285017,9.497138368822801,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.98855347529122,117.2486218373186,59.82330932285022,9.497138368822805,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.34540789519777,112.48177736189588,-149.7314367681993,7.0863519737994425,178.40889437099938,0.0,0.0,0.0,0.0,false],["owners",440.3381569425404,105.90143264611365,4688.954817077649,110.0845392356351,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",39.97217419187426,123.37090799961196,81.600473351594,9.993043547968565,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.972174191874274,123.37090799961197,81.60047335159405,9.993043547968568,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.345757478478756,116.45141856539188,-133.64598127850817,7.336439369619689,170.49121032406396,0.0,0.0,0.0,0.0,false],["owners",465.1204924830416,111.86159030376182,4941.7371115123415,116.2801231207604,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256816,"nominal_output":118.17049089784123,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",41.78874042591593,128.977593907148,104.40191940788986,10.447185106478983,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",41.788740425915954,128.977593907148,104.40191940788993,10.447185106478988,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",30.281772439372638,120.1657636483041,-117.03544719465687,7.570443109843161,162.30294515225003,0.0,0.0,0.0,0.0,false],["owners",492.5179848099874,118.45069379749579,5209.094901460931,123.12949620249685,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.8141381748778,"nominal_output":125.64587861580556,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.23989154633455,124.1971961306622,41.74311161319052,9.15457532679111,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.44201189586707,112.47534535761443,40.6138796546721,8.290557706309759,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.711594928335415,109.96664654101353,-183.09647183482,6.304387846196309,186.10265535549152,0.0,0.0,0.0,0.0,false],["owners",519.9054257984495,125.03737994190709,5038.361796330162,118.27848436914728,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.1971054128481,"nominal_output":108.77773593651271,"money_error":0.0},{"year":10,"groups":[["workers",47.35701553712061,146.16362820098956,67.20807191925401,10.06336580163813,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",33.121613152099044,102.22720108672546,60.66010338454186,7.038342794821047,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.04798090322862,99.39674961598655,-182.16570826022883,5.3226959419360815,179.1998317859244,0.0,0.0,0.0,0.0,false],["owners",630.3075304386523,151.5891126596086,5210.4034716799115,133.9403502182136,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.67765101109006,"nominal_output":117.85922212943107,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.77508522078437,156.71322599007524,94.68608869514182,10.789705609416679,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.40183562286199,109.26492476191972,79.7995087630822,7.522890069858172,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.4546658147608,104.97883259825713,-167.79395893079442,5.621616485636669,173.2412985927651,0.0,0.0,0.0,0.0,false],["owners",675.3633238225965,162.4250418043763,5574.908916385812,143.51470631230174,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":397.1359994720205,"nominal_output":128.98865164758269,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",53.91647842863752,166.40888403900473,123.87985968068266,11.457251666085472,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.27959319362049,118.14689257290276,100.3795844468825,8.134413553644354,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.189625200395334,111.86359206506083,-152.54128200991772,5.99029535508401,166.9432503361162,0.0,0.0,0.0,0.0,false],["owners",734.2934079241313,176.59774120349482,5969.194172295643,156.0373491838779,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":517.7768699724411,"nominal_output":142.1917641261193,"money_error":3.552713678800501e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"renter","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.23989154633455,124.1971961306622,41.74311161319052,9.15457532679111,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.44201189586707,112.47534535761443,40.6138796546721,8.290557706309759,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.711594928335415,109.96664654101353,-183.09647183482,6.304387846196309,186.10265535549152,0.0,0.0,0.0,0.0,false],["owners",519.9054257984495,125.03737994190709,5038.361796330162,118.27848436914728,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.1971054128481,"nominal_output":108.77773593651271,"money_error":0.0},{"year":10,"groups":[["workers",47.35701553712061,146.16362820098956,67.20807191925401,10.06336580163813,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",33.121613152099044,102.22720108672546,60.66010338454186,7.038342794821047,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.04798090322862,99.39674961598655,-182.16570826022883,5.3226959419360815,179.1998317859244,0.0,0.0,0.0,0.0,false],["owners",630.3075304386523,151.5891126596086,5210.4034716799115,133.9403502182136,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.67765101109006,"nominal_output":117.85922212943107,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.77508522078437,156.71322599007524,94.68608869514182,10.789705609416679,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.40183562286199,109.26492476191972,79.7995087630822,7.522890069858172,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.4546658147608,104.97883259825713,-167.79395893079442,5.621616485636669,173.2412985927651,0.0,0.0,0.0,0.0,false],["owners",675.3633238225965,162.4250418043763,5574.908916385812,143.51470631230174,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":397.1359994720205,"nominal_output":128.98865164758269,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",53.91647842863752,166.40888403900473,123.87985968068266,11.457251666085472,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.27959319362049,118.14689257290276,100.3795844468825,8.134413553644354,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.189625200395334,111.86359206506083,-152.54128200991772,5.99029535508401,166.9432503361162,0.0,0.0,0.0,0.0,false],["owners",734.2934079241313,176.59774120349482,5969.194172295643,156.0373491838779,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":517.7768699724411,"nominal_output":142.1917641261193,"money_error":3.552713678800501e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.78715557052604,110.4541838596483,39.19979746380222,8.94678889263151,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.787155570526046,110.4541838596483,39.199797463802234,8.946788892631512,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.252329045333322,108.1441628783068,-165.2395841775808,6.81308226133333,186.02633321945706,0.0,0.0,0.0,0.0,false],["owners",418.20221175880806,100.57773250572586,4749.3637048905985,104.55055293970202,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",37.988553475291205,117.24862183731857,59.82330932285017,9.497138368822801,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.98855347529122,117.2486218373186,59.82330932285022,9.497138368822805,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.34540789519777,112.48177736189588,-149.7314367681993,7.0863519737994425,178.40889437099938,0.0,0.0,0.0,0.0,false],["owners",440.3381569425404,105.90143264611365,4688.954817077649,110.0845392356351,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",39.97217419187426,123.37090799961196,81.600473351594,9.993043547968565,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.972174191874274,123.37090799961197,81.60047335159405,9.993043547968568,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.345757478478756,116.45141856539188,-133.64598127850817,7.336439369619689,170.49121032406396,0.0,0.0,0.0,0.0,false],["owners",465.1204924830416,111.86159030376182,4941.7371115123415,116.2801231207604,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256816,"nominal_output":118.17049089784123,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",41.78874042591593,128.977593907148,104.40191940788986,10.447185106478983,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",41.788740425915954,128.977593907148,104.40191940788993,10.447185106478988,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",30.281772439372638,120.1657636483041,-117.03544719465687,7.570443109843161,162.30294515225003,0.0,0.0,0.0,0.0,false],["owners",492.5179848099874,118.45069379749579,5209.094901460931,123.12949620249685,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.8141381748778,"nominal_output":125.64587861580556,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.23989154633455,124.1971961306622,41.74311161319052,9.15457532679111,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.44201189586707,112.47534535761443,40.6138796546721,8.290557706309759,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.711594928335415,109.96664654101353,-183.09647183482,6.304387846196309,186.10265535549152,0.0,0.0,0.0,0.0,false],["owners",519.9054257984495,125.03737994190709,5038.361796330162,118.27848436914728,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.1971054128481,"nominal_output":108.77773593651271,"money_error":0.0},{"year":10,"groups":[["workers",47.35701553712061,146.16362820098956,67.20807191925401,10.06336580163813,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",33.121613152099044,102.22720108672546,60.66010338454186,7.038342794821047,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.04798090322862,99.39674961598655,-182.16570826022883,5.3226959419360815,179.1998317859244,0.0,0.0,0.0,0.0,false],["owners",630.3075304386523,151.5891126596086,5210.4034716799115,133.9403502182136,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.67765101109006,"nominal_output":117.85922212943107,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.77508522078437,156.71322599007524,94.68608869514182,10.789705609416679,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.40183562286199,109.26492476191972,79.7995087630822,7.522890069858172,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.4546658147608,104.97883259825713,-167.79395893079442,5.621616485636669,173.2412985927651,0.0,0.0,0.0,0.0,false],["owners",675.3633238225965,162.4250418043763,5574.908916385812,143.51470631230174,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":397.1359994720205,"nominal_output":128.98865164758269,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",53.91647842863752,166.40888403900473,123.87985968068266,11.457251666085472,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.27959319362049,118.14689257290276,100.3795844468825,8.134413553644354,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.189625200395334,111.86359206506083,-152.54128200991772,5.99029535508401,166.9432503361162,0.0,0.0,0.0,0.0,false],["owners",734.2934079241313,176.59774120349482,5969.194172295643,156.0373491838779,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":517.7768699724411,"nominal_output":142.1917641261193,"money_error":3.552713678800501e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"renter","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.23989154633455,124.1971961306622,41.74311161319052,9.15457532679111,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.44201189586707,112.47534535761443,40.6138796546721,8.290557706309759,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.711594928335415,109.96664654101353,-183.09647183482,6.304387846196309,186.10265535549152,0.0,0.0,0.0,0.0,false],["owners",519.9054257984495,125.03737994190709,4708.691466659832,118.27848436914728,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.1971054128481,"nominal_output":108.77773593651271,"money_error":0.0},{"year":10,"groups":[["workers",47.35701553712061,146.16362820098956,67.20807191925401,10.06336580163813,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",33.121613152099044,102.22720108672546,60.66010338454186,7.038342794821047,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.04798090322862,99.39674961598655,-182.16570826022883,5.3226959419360815,179.1998317859244,0.0,0.0,0.0,0.0,false],["owners",630.3075304386523,151.5891126596086,4504.521118738735,133.9403502182136,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.67765101109006,"nominal_output":117.85922212943107,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.77508522078437,156.71322599007524,94.68608869514182,10.789705609416679,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.40183562286199,109.26492476191972,79.7995087630822,7.522890069858172,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.4546658147608,104.97883259825713,-167.79395893079442,5.621616485636669,173.2412985927651,0.0,0.0,0.0,0.0,false],["owners",675.3633238225965,162.4250418043763,4869.026563444635,143.51470631230174,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":397.1359994720205,"nominal_output":128.98865164758269,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",53.91647842863752,166.40888403900473,123.87985968068266,11.457251666085472,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.27959319362049,118.14689257290276,100.3795844468825,8.134413553644354,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.189625200395334,111.86359206506083,-152.54128200991772,5.99029535508401,166.9432503361162,0.0,0.0,0.0,0.0,false],["owners",734.2934079241313,176.59774120349482,5263.311819354467,156.0373491838779,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":517.7768699724411,"nominal_output":142.1917641261193,"money_error":3.552713678800501e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.78715557052604,110.4541838596483,39.19979746380222,8.94678889263151,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.787155570526046,110.4541838596483,39.199797463802234,8.946788892631512,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.252329045333322,108.1441628783068,-165.2395841775808,6.81308226133333,186.02633321945706,0.0,0.0,0.0,0.0,false],["owners",418.20221175880806,100.57773250572586,4449.3637048905985,104.55055293970202,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",37.988553475291205,117.24862183731857,59.82330932285017,9.497138368822801,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.98855347529122,117.2486218373186,59.82330932285022,9.497138368822805,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.34540789519777,112.48177736189588,-149.7314367681993,7.0863519737994425,178.40889437099938,0.0,0.0,0.0,0.0,false],["owners",440.3381569425404,105.90143264611365,4088.9548170776493,110.0845392356351,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",39.97217419187426,123.37090799961196,81.600473351594,9.993043547968565,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.972174191874274,123.37090799961197,81.60047335159405,9.993043547968568,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.345757478478756,116.45141856539188,-133.64598127850817,7.336439369619689,170.49121032406396,0.0,0.0,0.0,0.0,false],["owners",465.1204924830416,111.86159030376182,4341.7371115123415,116.2801231207604,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256816,"nominal_output":118.17049089784123,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",41.78874042591593,128.977593907148,104.40191940788986,10.447185106478983,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",41.788740425915954,128.977593907148,104.40191940788993,10.447185106478988,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",30.281772439372638,120.1657636483041,-117.03544719465687,7.570443109843161,162.30294515225003,0.0,0.0,0.0,0.0,false],["owners",492.5179848099874,118.45069379749579,4609.094901460932,123.12949620249685,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.8141381748778,"nominal_output":125.64587861580556,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.23989154633455,124.1971961306622,41.74311161319052,9.15457532679111,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.44201189586707,112.47534535761443,40.6138796546721,8.290557706309759,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.711594928335415,109.96664654101353,-183.09647183482,6.304387846196309,186.10265535549152,0.0,0.0,0.0,0.0,false],["owners",519.9054257984495,125.03737994190709,4708.691466659832,118.27848436914728,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.1971054128481,"nominal_output":108.77773593651271,"money_error":0.0},{"year":10,"groups":[["workers",47.35701553712061,146.16362820098956,67.20807191925401,10.06336580163813,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",33.121613152099044,102.22720108672546,60.66010338454186,7.038342794821047,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.04798090322862,99.39674961598655,-182.16570826022883,5.3226959419360815,179.1998317859244,0.0,0.0,0.0,0.0,false],["owners",630.3075304386523,151.5891126596086,4504.521118738735,133.9403502182136,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.67765101109006,"nominal_output":117.85922212943107,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.77508522078437,156.71322599007524,94.68608869514182,10.789705609416679,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.40183562286199,109.26492476191972,79.7995087630822,7.522890069858172,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.4546658147608,104.97883259825713,-167.79395893079442,5.621616485636669,173.2412985927651,0.0,0.0,0.0,0.0,false],["owners",675.3633238225965,162.4250418043763,4869.026563444635,143.51470631230174,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":397.1359994720205,"nominal_output":128.98865164758269,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",53.91647842863752,166.40888403900473,123.87985968068266,11.457251666085472,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.27959319362049,118.14689257290276,100.3795844468825,8.134413553644354,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.189625200395334,111.86359206506083,-152.54128200991772,5.99029535508401,166.9432503361162,0.0,0.0,0.0,0.0,false],["owners",734.2934079241313,176.59774120349482,5263.311819354467,156.0373491838779,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":517.7768699724411,"nominal_output":142.1917641261193,"money_error":3.552713678800501e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"renter","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.23989154633455,124.1971961306622,41.74311161319052,9.15457532679111,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.44201189586707,112.47534535761443,40.6138796546721,8.290557706309759,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.711594928335415,109.96664654101353,-183.09647183482,6.304387846196309,186.10265535549152,0.0,0.0,0.0,0.0,false],["owners",519.9054257984495,125.03737994190709,4708.691466659832,118.27848436914728,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.1971054128481,"nominal_output":108.77773593651271,"money_error":0.0},{"year":10,"groups":[["workers",47.35701553712061,146.16362820098956,67.20807191925401,10.06336580163813,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",33.121613152099044,102.22720108672546,60.66010338454186,7.038342794821047,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.04798090322862,99.39674961598655,-182.16570826022883,5.3226959419360815,179.1998317859244,0.0,0.0,0.0,0.0,false],["owners",630.3075304386523,151.5891126596086,4504.521118738735,133.9403502182136,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.67765101109006,"nominal_output":117.85922212943107,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.77508522078437,156.71322599007524,94.68608869514182,10.789705609416679,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.40183562286199,109.26492476191972,79.7995087630822,7.522890069858172,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.4546658147608,104.97883259825713,-167.79395893079442,5.621616485636669,173.2412985927651,0.0,0.0,0.0,0.0,false],["owners",675.3633238225965,162.4250418043763,4869.026563444635,143.51470631230174,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":397.1359994720205,"nominal_output":128.98865164758269,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",53.91647842863752,166.40888403900473,123.87985968068266,11.457251666085472,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.27959319362049,118.14689257290276,100.3795844468825,8.134413553644354,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.189625200395334,111.86359206506083,-152.54128200991772,5.99029535508401,166.9432503361162,0.0,0.0,0.0,0.0,false],["owners",734.2934079241313,176.59774120349482,5263.311819354467,156.0373491838779,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":517.7768699724411,"nominal_output":142.1917641261193,"money_error":3.552713678800501e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.78715557052604,110.4541838596483,39.19979746380222,8.94678889263151,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.787155570526046,110.4541838596483,39.199797463802234,8.946788892631512,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.252329045333322,108.1441628783068,-165.2395841775808,6.81308226133333,186.02633321945706,0.0,0.0,0.0,0.0,false],["owners",418.20221175880806,100.57773250572586,4449.3637048905985,104.55055293970202,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",37.988553475291205,117.24862183731857,59.82330932285017,9.497138368822801,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.98855347529122,117.2486218373186,59.82330932285022,9.497138368822805,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.34540789519777,112.48177736189588,-149.7314367681993,7.0863519737994425,178.40889437099938,0.0,0.0,0.0,0.0,false],["owners",440.3381569425404,105.90143264611365,4088.9548170776493,110.0845392356351,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-5.684341886080802e-14},{"year":15,"groups":[["workers",39.97217419187426,123.37090799961196,81.600473351594,9.993043547968565,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",39.972174191874274,123.37090799961197,81.60047335159405,9.993043547968568,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",29.345757478478756,116.45141856539188,-133.64598127850817,7.336439369619689,170.49121032406396,0.0,0.0,0.0,0.0,false],["owners",465.1204924830416,111.86159030376182,4341.7371115123415,116.2801231207604,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256816,"nominal_output":118.17049089784123,"money_error":-5.684341886080802e-14},{"year":20,"groups":[["workers",41.78874042591593,128.977593907148,104.40191940788986,10.447185106478983,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",41.788740425915954,128.977593907148,104.40191940788993,10.447185106478988,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",30.281772439372638,120.1657636483041,-117.03544719465687,7.570443109843161,162.30294515225003,0.0,0.0,0.0,0.0,false],["owners",492.5179848099874,118.45069379749579,4609.094901460932,123.12949620249685,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.8141381748778,"nominal_output":125.64587861580556,"money_error":-4.973799150320701e-14}],"events":[],"max_money_error":7.105427357601002e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.23989154633455,124.1971961306622,41.74311161319052,9.15457532679111,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",36.44201189586707,112.47534535761443,40.6138796546721,8.290557706309759,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.711594928335415,109.96664654101353,-183.09647183482,6.304387846196309,186.10265535549152,0.0,0.0,0.0,0.0,false],["owners",519.9054257984495,125.03737994190709,4708.691466659832,118.27848436914728,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.1971054128481,"nominal_output":108.77773593651271,"money_error":0.0},{"year":10,"groups":[["workers",47.35701553712061,146.16362820098956,67.20807191925401,10.06336580163813,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",33.121613152099044,102.22720108672546,60.66010338454186,7.038342794821047,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.04798090322862,99.39674961598655,-182.16570826022883,5.3226959419360815,179.1998317859244,0.0,0.0,0.0,0.0,false],["owners",630.3075304386523,151.5891126596086,4504.521118738735,133.9403502182136,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.67765101109006,"nominal_output":117.85922212943107,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",50.77508522078437,156.71322599007524,94.68608869514182,10.789705609416679,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.40183562286199,109.26492476191972,79.7995087630822,7.522890069858172,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",26.4546658147608,104.97883259825713,-167.79395893079442,5.621616485636669,173.2412985927651,0.0,0.0,0.0,0.0,false],["owners",675.3633238225965,162.4250418043763,4869.026563444635,143.51470631230174,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":397.1359994720205,"nominal_output":128.98865164758269,"money_error":7.105427357601002e-15},{"year":20,"groups":[["workers",53.91647842863752,166.40888403900473,123.87985968068266,11.457251666085472,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.27959319362049,118.14689257290276,100.3795844468825,8.134413553644354,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.189625200395334,111.86359206506083,-152.54128200991772,5.99029535508401,166.9432503361162,0.0,0.0,0.0,0.0,false],["owners",734.2934079241313,176.59774120349482,5263.311819354467,156.0373491838779,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":517.7768699724411,"nominal_output":142.1917641261193,"money_error":3.552713678800501e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"owner_free","stress":"stable","recourse":0.0,"actual":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.44512896923186,121.84813760684024,267.0292796223739,11.476266840500248,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.51418442475113,112.3531024752443,265.8847194370353,10.581976956630882,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.712997186894654,110.27192159910716,42.17693972909754,8.579706860018534,184.7376981743871,0.0,0.0,0.0,1.0,false],["owners",428.17721781249685,127.89044737529777,3340.681784505246,97.41031705234303,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.21805950210003,"nominal_output":108.77761469677785,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.34668198855674,143.34947340231096,314.45644114041136,12.611169922568306,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",43.94254428298071,106.1414113115476,307.51248070408224,9.3377906601334,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",35.77685914145141,104.61069924400992,64.80737631932331,7.602582567558424,175.29638855131742,0.0,0.0,0.0,1.0,false],["owners",523.2823440771954,156.2969964388278,3691.256090205381,111.197498116404,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":310.3291227767159,"nominal_output":117.92164183346019,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.69237437095377,153.84631490568546,348.9123355550671,13.534629553827676,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.620070000491275,112.60886473548616,332.78878641388474,9.906764875104395,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.42899344044136,109.44150128784018,85.21669091999571,7.95366110609379,166.79796911529934,0.0,0.0,0.0,1.0,false],["owners",561.3747039631567,167.67464276079954,3993.899276989843,119.2921245921708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":399.5359464342155,"nominal_output":129.2374637052316,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",66.71031761799725,161.13603289371315,378.04750382734596,14.175942493824415,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.25955623254348,118.98443534430795,354.2207865420639,10.46765569941549,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.04387653258798,114.16338167423383,102.28892929849223,8.296823763174945,159.71384913297888,0.0,0.0,0.0,1.0,false],["owners",602.9761951477514,180.10041671079796,4254.6762359878085,128.13244146889716,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":495.27765055965403,"nominal_output":139.8311446098983,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",45.007435658621134,108.71361270198342,244.21450558511654,11.251858914655283,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.00743565862114,108.71361270198344,244.2145055851165,11.251858914655285,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.39434454937207,106.41621213266684,39.769837141871704,9.098586137343018,184.66437449773565,0.0,0.0,0.0,1.0,false],["owners",335.2979555500086,100.14873224313284,3204.236618600631,83.82448888750216,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",47.81354798100324,115.4916617898629,270.1636392363998,11.95338699525081,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",47.813547981003246,115.49166178986292,270.1636392363998,11.953386995250812,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.87868981371537,110.75640296408001,60.48828915526922,9.469672453428844,174.49069164907976,0.0,0.0,0.0,1.0,false],["owners",352.2049189783266,105.19860184537832,3396.012451845783,88.05122974458165,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.35291831704095,121.62540656290086,297.5870144999018,12.588229579260238,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",50.35291831704097,121.62540656290089,297.5870144999018,12.588229579260242,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.24335166756484,114.74664230282114,81.99283355861574,9.810837916891211,163.9090021791377,0.0,0.0,0.0,1.0,false],["owners",372.1769452926219,111.16396215430765,3598.2059674887546,93.04423632315547,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256804,"nominal_output":118.17049089784123,"money_error":-2.842170943040401e-14},{"year":19,"groups":[["workers",52.141385241529704,125.94537497954036,320.4709137168131,13.035346310382426,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.141385241529704,125.94537497954036,320.470913716813,13.035346310382426,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.23388182523393,117.64292931354949,99.71271887066231,10.058470456308486,155.17287579282305,0.0,0.0,0.0,1.0,false],["owners",390.17356397885237,116.53929628997982,3768.5603719623714,97.54339099471309,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":428.07922762474095,"nominal_output":124.11324561421226,"money_error":-4.973799150320701e-14},{"year":20,"groups":[["workers",52.68056464608861,127.2477406910353,326.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.68056464608861,127.24774069103529,326.3243097886007,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.52055360983681,118.48115090595557,104.21500260508866,10.130138402459202,152.95756789868526,0.0,0.0,0.0,1.0,false],["owners",395.1446098781418,118.02407702453462,3812.465328615498,98.78615246953545,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.81413817487777,"nominal_output":125.64587861580556,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"par":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.44512896923186,121.84813760684024,267.0292796223739,11.476266840500248,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.51418442475113,112.3531024752443,265.8847194370353,10.581976956630882,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.712997186894654,110.27192159910716,42.17693972909754,8.579706860018534,184.7376981743871,0.0,0.0,0.0,1.0,false],["owners",428.17721781249685,127.89044737529777,3340.681784505246,97.41031705234303,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.21805950210003,"nominal_output":108.77761469677785,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.34668198855674,143.34947340231096,314.45644114041136,12.611169922568306,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",43.94254428298071,106.1414113115476,307.51248070408224,9.3377906601334,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",35.77685914145141,104.61069924400992,64.80737631932331,7.602582567558424,175.29638855131742,0.0,0.0,0.0,1.0,false],["owners",523.2823440771954,156.2969964388278,3691.256090205381,111.197498116404,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":310.3291227767159,"nominal_output":117.92164183346019,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.69237437095377,153.84631490568546,348.9123355550671,13.534629553827676,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.620070000491275,112.60886473548616,332.78878641388474,9.906764875104395,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.42899344044136,109.44150128784018,85.21669091999571,7.95366110609379,166.79796911529934,0.0,0.0,0.0,1.0,false],["owners",561.3747039631567,167.67464276079954,3993.899276989843,119.2921245921708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":399.5359464342155,"nominal_output":129.2374637052316,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",66.71031761799725,161.13603289371315,378.04750382734596,14.175942493824415,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.25955623254348,118.98443534430795,354.2207865420639,10.46765569941549,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.04387653258798,114.16338167423383,102.28892929849223,8.296823763174945,159.71384913297888,0.0,0.0,0.0,1.0,false],["owners",602.9761951477514,180.10041671079796,4254.6762359878085,128.13244146889716,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":495.27765055965403,"nominal_output":139.8311446098983,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"owner_free","stress":"stable","recourse":0.5,"actual":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.44512896923186,121.84813760684024,267.0292796223739,11.476266840500248,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.51418442475113,112.3531024752443,265.8847194370353,10.581976956630882,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.712997186894654,110.27192159910716,42.17693972909754,8.579706860018534,184.7376981743871,0.0,0.0,0.0,1.0,false],["owners",428.17721781249685,127.89044737529777,3340.681784505246,97.41031705234303,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.21805950210003,"nominal_output":108.77761469677785,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.34668198855674,143.34947340231096,314.45644114041136,12.611169922568306,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",43.94254428298071,106.1414113115476,307.51248070408224,9.3377906601334,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",35.77685914145141,104.61069924400992,64.80737631932331,7.602582567558424,175.29638855131742,0.0,0.0,0.0,1.0,false],["owners",523.2823440771954,156.2969964388278,3691.256090205381,111.197498116404,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":310.3291227767159,"nominal_output":117.92164183346019,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.69237437095377,153.84631490568546,348.9123355550671,13.534629553827676,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.620070000491275,112.60886473548616,332.78878641388474,9.906764875104395,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.42899344044136,109.44150128784018,85.21669091999571,7.95366110609379,166.79796911529934,0.0,0.0,0.0,1.0,false],["owners",561.3747039631567,167.67464276079954,3993.899276989843,119.2921245921708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":399.5359464342155,"nominal_output":129.2374637052316,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",66.71031761799725,161.13603289371315,378.04750382734596,14.175942493824415,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.25955623254348,118.98443534430795,354.2207865420639,10.46765569941549,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.04387653258798,114.16338167423383,102.28892929849223,8.296823763174945,159.71384913297888,0.0,0.0,0.0,1.0,false],["owners",602.9761951477514,180.10041671079796,4254.6762359878085,128.13244146889716,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":495.27765055965403,"nominal_output":139.8311446098983,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",45.007435658621134,108.71361270198342,244.21450558511654,11.251858914655283,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.00743565862114,108.71361270198344,244.2145055851165,11.251858914655285,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.39434454937207,106.41621213266684,39.769837141871704,9.098586137343018,184.66437449773565,0.0,0.0,0.0,1.0,false],["owners",335.2979555500086,100.14873224313284,3204.236618600631,83.82448888750216,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",47.81354798100324,115.4916617898629,270.1636392363998,11.95338699525081,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",47.813547981003246,115.49166178986292,270.1636392363998,11.953386995250812,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.87868981371537,110.75640296408001,60.48828915526922,9.469672453428844,174.49069164907976,0.0,0.0,0.0,1.0,false],["owners",352.2049189783266,105.19860184537832,3396.012451845783,88.05122974458165,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.35291831704095,121.62540656290086,297.5870144999018,12.588229579260238,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",50.35291831704097,121.62540656290089,297.5870144999018,12.588229579260242,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.24335166756484,114.74664230282114,81.99283355861574,9.810837916891211,163.9090021791377,0.0,0.0,0.0,1.0,false],["owners",372.1769452926219,111.16396215430765,3598.2059674887546,93.04423632315547,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256804,"nominal_output":118.17049089784123,"money_error":-2.842170943040401e-14},{"year":19,"groups":[["workers",52.141385241529704,125.94537497954036,320.4709137168131,13.035346310382426,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.141385241529704,125.94537497954036,320.470913716813,13.035346310382426,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.23388182523393,117.64292931354949,99.71271887066231,10.058470456308486,155.17287579282305,0.0,0.0,0.0,1.0,false],["owners",390.17356397885237,116.53929628997982,3768.5603719623714,97.54339099471309,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":428.07922762474095,"nominal_output":124.11324561421226,"money_error":-4.973799150320701e-14},{"year":20,"groups":[["workers",52.68056464608861,127.2477406910353,326.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.68056464608861,127.24774069103529,326.3243097886007,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.52055360983681,118.48115090595557,104.21500260508866,10.130138402459202,152.95756789868526,0.0,0.0,0.0,1.0,false],["owners",395.1446098781418,118.02407702453462,3812.465328615498,98.78615246953545,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.81413817487777,"nominal_output":125.64587861580556,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"par":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.44512896923186,121.84813760684024,267.0292796223739,11.476266840500248,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.51418442475113,112.3531024752443,265.8847194370353,10.581976956630882,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.712997186894654,110.27192159910716,42.17693972909754,8.579706860018534,184.7376981743871,0.0,0.0,0.0,1.0,false],["owners",428.17721781249685,127.89044737529777,3340.681784505246,97.41031705234303,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.21805950210003,"nominal_output":108.77761469677785,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.34668198855674,143.34947340231096,314.45644114041136,12.611169922568306,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",43.94254428298071,106.1414113115476,307.51248070408224,9.3377906601334,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",35.77685914145141,104.61069924400992,64.80737631932331,7.602582567558424,175.29638855131742,0.0,0.0,0.0,1.0,false],["owners",523.2823440771954,156.2969964388278,3691.256090205381,111.197498116404,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":310.3291227767159,"nominal_output":117.92164183346019,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.69237437095377,153.84631490568546,348.9123355550671,13.534629553827676,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.620070000491275,112.60886473548616,332.78878641388474,9.906764875104395,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.42899344044136,109.44150128784018,85.21669091999571,7.95366110609379,166.79796911529934,0.0,0.0,0.0,1.0,false],["owners",561.3747039631567,167.67464276079954,3993.899276989843,119.2921245921708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":399.5359464342155,"nominal_output":129.2374637052316,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",66.71031761799725,161.13603289371315,378.04750382734596,14.175942493824415,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.25955623254348,118.98443534430795,354.2207865420639,10.46765569941549,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.04387653258798,114.16338167423383,102.28892929849223,8.296823763174945,159.71384913297888,0.0,0.0,0.0,1.0,false],["owners",602.9761951477514,180.10041671079796,4254.6762359878085,128.13244146889716,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":495.27765055965403,"nominal_output":139.8311446098983,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"owner_free","stress":"rate_shock","recourse":0.0,"actual":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.44512896923186,121.84813760684024,234.06224665534097,11.476266840500248,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.51418442475113,112.3531024752443,232.9176864700023,10.581976956630882,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.712997186894654,110.27192159910716,9.209906762064575,8.579706860018534,184.7376981743871,0.0,0.0,0.0,1.0,false],["owners",428.17721781249685,127.89044737529777,3307.714751538213,97.41031705234303,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.21805950210003,"nominal_output":108.77761469677785,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.34668198855674,143.34947340231096,243.8682058462937,12.611169922568306,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",43.94254428298071,106.1414113115476,236.92424540996458,9.3377906601334,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",35.77685914145141,104.61069924400992,-5.78085897479434,7.602582567558424,175.29638855131742,0.0,0.0,0.0,1.0,false],["owners",523.2823440771954,156.2969964388278,3620.6678549112635,111.197498116404,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":310.3291227767159,"nominal_output":117.92164183346019,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.69237437095377,153.84631490568546,278.3241002609495,13.534629553827676,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.620070000491275,112.60886473548616,262.2005511197671,9.906764875104395,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.42899344044136,109.44150128784018,14.628455625878068,7.95366110609379,166.79796911529934,0.0,0.0,0.0,1.0,false],["owners",561.3747039631567,167.67464276079954,3923.3110416957256,119.2921245921708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":399.5359464342155,"nominal_output":129.2374637052316,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",66.71031761799725,161.13603289371315,307.45926853322834,14.175942493824415,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.25955623254348,118.98443534430795,283.6325512479463,10.46765569941549,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.04387653258798,114.16338167423383,31.700694004374594,8.296823763174945,159.71384913297888,0.0,0.0,0.0,1.0,false],["owners",602.9761951477514,180.10041671079796,4184.08800069369,128.13244146889716,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":495.27765055965403,"nominal_output":139.8311446098983,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",45.007435658621134,108.71361270198342,214.2145055851165,11.251858914655283,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.00743565862114,108.71361270198344,214.2145055851165,11.251858914655285,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.39434454937207,106.41621213266684,9.769837141871704,9.098586137343018,184.66437449773565,0.0,0.0,0.0,1.0,false],["owners",335.2979555500086,100.14873224313284,3174.236618600631,83.82448888750216,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",47.81354798100324,115.4916617898629,210.16363923639977,11.95338699525081,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",47.813547981003246,115.49166178986292,210.16363923639977,11.953386995250812,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.87868981371537,110.75640296408001,0.48828915526922145,9.469672453428844,174.49069164907976,0.0,0.0,0.0,1.0,false],["owners",352.2049189783266,105.19860184537832,3336.012451845783,88.05122974458165,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.35291831704095,121.62540656290086,237.58701449990178,12.588229579260238,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",50.35291831704097,121.62540656290089,237.58701449990178,12.588229579260242,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.24335166756484,114.74664230282114,21.992833558615743,9.810837916891211,163.9090021791377,0.0,0.0,0.0,1.0,false],["owners",372.1769452926219,111.16396215430765,3538.2059674887546,93.04423632315547,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256804,"nominal_output":118.17049089784123,"money_error":-2.842170943040401e-14},{"year":19,"groups":[["workers",52.141385241529704,125.94537497954036,260.470913716813,13.035346310382426,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.141385241529704,125.94537497954036,260.470913716813,13.035346310382426,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.23388182523393,117.64292931354949,39.712718870662314,10.058470456308486,155.17287579282305,0.0,0.0,0.0,1.0,false],["owners",390.17356397885237,116.53929628997982,3708.5603719623714,97.54339099471309,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":428.07922762474095,"nominal_output":124.11324561421226,"money_error":-4.973799150320701e-14},{"year":20,"groups":[["workers",52.68056464608861,127.2477406910353,266.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.68056464608861,127.24774069103529,266.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.52055360983681,118.48115090595557,44.21500260508866,10.130138402459202,152.95756789868526,0.0,0.0,0.0,1.0,false],["owners",395.1446098781418,118.02407702453462,3752.465328615498,98.78615246953545,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.81413817487777,"nominal_output":125.64587861580556,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"par":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.44512896923186,121.84813760684024,234.06224665534097,11.476266840500248,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.51418442475113,112.3531024752443,232.9176864700023,10.581976956630882,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.712997186894654,110.27192159910716,9.209906762064575,8.579706860018534,184.7376981743871,0.0,0.0,0.0,1.0,false],["owners",428.17721781249685,127.89044737529777,3307.714751538213,97.41031705234303,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.21805950210003,"nominal_output":108.77761469677785,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.34668198855674,143.34947340231096,243.8682058462937,12.611169922568306,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",43.94254428298071,106.1414113115476,236.92424540996458,9.3377906601334,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",35.77685914145141,104.61069924400992,-5.78085897479434,7.602582567558424,175.29638855131742,0.0,0.0,0.0,1.0,false],["owners",523.2823440771954,156.2969964388278,3620.6678549112635,111.197498116404,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":310.3291227767159,"nominal_output":117.92164183346019,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.69237437095377,153.84631490568546,278.3241002609495,13.534629553827676,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.620070000491275,112.60886473548616,262.2005511197671,9.906764875104395,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.42899344044136,109.44150128784018,14.628455625878068,7.95366110609379,166.79796911529934,0.0,0.0,0.0,1.0,false],["owners",561.3747039631567,167.67464276079954,3923.3110416957256,119.2921245921708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":399.5359464342155,"nominal_output":129.2374637052316,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",66.71031761799725,161.13603289371315,307.45926853322834,14.175942493824415,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.25955623254348,118.98443534430795,283.6325512479463,10.46765569941549,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.04387653258798,114.16338167423383,31.700694004374594,8.296823763174945,159.71384913297888,0.0,0.0,0.0,1.0,false],["owners",602.9761951477514,180.10041671079796,4184.08800069369,128.13244146889716,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":495.27765055965403,"nominal_output":139.8311446098983,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"owner_free","stress":"rate_shock","recourse":0.5,"actual":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.44512896923186,121.84813760684024,234.06224665534097,11.476266840500248,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.51418442475113,112.3531024752443,232.9176864700023,10.581976956630882,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.712997186894654,110.27192159910716,9.209906762064575,8.579706860018534,184.7376981743871,0.0,0.0,0.0,1.0,false],["owners",428.17721781249685,127.89044737529777,3307.714751538213,97.41031705234303,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.21805950210003,"nominal_output":108.77761469677785,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.34668198855674,143.34947340231096,243.8682058462937,12.611169922568306,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",43.94254428298071,106.1414113115476,236.92424540996458,9.3377906601334,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",35.77685914145141,104.61069924400992,-5.78085897479434,7.602582567558424,175.29638855131742,0.0,0.0,0.0,1.0,false],["owners",523.2823440771954,156.2969964388278,3620.6678549112635,111.197498116404,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":310.3291227767159,"nominal_output":117.92164183346019,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.69237437095377,153.84631490568546,278.3241002609495,13.534629553827676,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.620070000491275,112.60886473548616,262.2005511197671,9.906764875104395,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.42899344044136,109.44150128784018,14.628455625878068,7.95366110609379,166.79796911529934,0.0,0.0,0.0,1.0,false],["owners",561.3747039631567,167.67464276079954,3923.3110416957256,119.2921245921708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":399.5359464342155,"nominal_output":129.2374637052316,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",66.71031761799725,161.13603289371315,307.45926853322834,14.175942493824415,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.25955623254348,118.98443534430795,283.6325512479463,10.46765569941549,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.04387653258798,114.16338167423383,31.700694004374594,8.296823763174945,159.71384913297888,0.0,0.0,0.0,1.0,false],["owners",602.9761951477514,180.10041671079796,4184.08800069369,128.13244146889716,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":495.27765055965403,"nominal_output":139.8311446098983,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",45.007435658621134,108.71361270198342,214.2145055851165,11.251858914655283,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.00743565862114,108.71361270198344,214.2145055851165,11.251858914655285,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.39434454937207,106.41621213266684,9.769837141871704,9.098586137343018,184.66437449773565,0.0,0.0,0.0,1.0,false],["owners",335.2979555500086,100.14873224313284,3174.236618600631,83.82448888750216,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",47.81354798100324,115.4916617898629,210.16363923639977,11.95338699525081,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",47.813547981003246,115.49166178986292,210.16363923639977,11.953386995250812,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.87868981371537,110.75640296408001,0.48828915526922145,9.469672453428844,174.49069164907976,0.0,0.0,0.0,1.0,false],["owners",352.2049189783266,105.19860184537832,3336.012451845783,88.05122974458165,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.35291831704095,121.62540656290086,237.58701449990178,12.588229579260238,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",50.35291831704097,121.62540656290089,237.58701449990178,12.588229579260242,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.24335166756484,114.74664230282114,21.992833558615743,9.810837916891211,163.9090021791377,0.0,0.0,0.0,1.0,false],["owners",372.1769452926219,111.16396215430765,3538.2059674887546,93.04423632315547,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256804,"nominal_output":118.17049089784123,"money_error":-2.842170943040401e-14},{"year":19,"groups":[["workers",52.141385241529704,125.94537497954036,260.470913716813,13.035346310382426,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.141385241529704,125.94537497954036,260.470913716813,13.035346310382426,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.23388182523393,117.64292931354949,39.712718870662314,10.058470456308486,155.17287579282305,0.0,0.0,0.0,1.0,false],["owners",390.17356397885237,116.53929628997982,3708.5603719623714,97.54339099471309,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":428.07922762474095,"nominal_output":124.11324561421226,"money_error":-4.973799150320701e-14},{"year":20,"groups":[["workers",52.68056464608861,127.2477406910353,266.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.68056464608861,127.24774069103529,266.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.52055360983681,118.48115090595557,44.21500260508866,10.130138402459202,152.95756789868526,0.0,0.0,0.0,1.0,false],["owners",395.1446098781418,118.02407702453462,3752.465328615498,98.78615246953545,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.81413817487777,"nominal_output":125.64587861580556,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"par":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.44512896923186,121.84813760684024,234.06224665534097,11.476266840500248,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.51418442475113,112.3531024752443,232.9176864700023,10.581976956630882,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.712997186894654,110.27192159910716,9.209906762064575,8.579706860018534,184.7376981743871,0.0,0.0,0.0,1.0,false],["owners",428.17721781249685,127.89044737529777,3307.714751538213,97.41031705234303,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.21805950210003,"nominal_output":108.77761469677785,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.34668198855674,143.34947340231096,243.8682058462937,12.611169922568306,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",43.94254428298071,106.1414113115476,236.92424540996458,9.3377906601334,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",35.77685914145141,104.61069924400992,-5.78085897479434,7.602582567558424,175.29638855131742,0.0,0.0,0.0,1.0,false],["owners",523.2823440771954,156.2969964388278,3620.6678549112635,111.197498116404,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":310.3291227767159,"nominal_output":117.92164183346019,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.69237437095377,153.84631490568546,278.3241002609495,13.534629553827676,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.620070000491275,112.60886473548616,262.2005511197671,9.906764875104395,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.42899344044136,109.44150128784018,14.628455625878068,7.95366110609379,166.79796911529934,0.0,0.0,0.0,1.0,false],["owners",561.3747039631567,167.67464276079954,3923.3110416957256,119.2921245921708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":399.5359464342155,"nominal_output":129.2374637052316,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",66.71031761799725,161.13603289371315,307.45926853322834,14.175942493824415,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.25955623254348,118.98443534430795,283.6325512479463,10.46765569941549,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.04387653258798,114.16338167423383,31.700694004374594,8.296823763174945,159.71384913297888,0.0,0.0,0.0,1.0,false],["owners",602.9761951477514,180.10041671079796,4184.08800069369,128.13244146889716,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":495.27765055965403,"nominal_output":139.8311446098983,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"owner_free","stress":"credit_stress","recourse":0.0,"actual":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.44512896923186,121.84813760684024,201.095213688308,11.476266840500248,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.51418442475113,112.3531024752443,199.95065350296935,10.581976956630882,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.712997186894654,110.27192159910716,-23.75712620496839,8.579706860018534,184.7376981743871,0.0,0.0,0.0,1.0,false],["owners",428.17721781249685,127.89044737529777,3274.74771857118,97.41031705234303,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.21805950210003,"nominal_output":108.77761469677785,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.34668198855674,143.34947340231096,173.27997055217605,12.611169922568306,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",43.94254428298071,106.1414113115476,166.33601011584696,9.3377906601334,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",35.77685914145141,104.61069924400992,-76.369094268912,7.602582567558424,175.29638855131742,0.0,0.0,0.0,1.0,false],["owners",523.2823440771954,156.2969964388278,3550.0796196171455,111.197498116404,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":310.3291227767159,"nominal_output":117.92164183346019,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.69237437095377,153.84631490568546,207.7358649668318,13.534629553827676,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.620070000491275,112.60886473548616,191.6123158256495,9.906764875104395,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.42899344044136,109.44150128784018,-55.9597796682396,7.95366110609379,166.79796911529934,0.0,0.0,0.0,1.0,false],["owners",561.3747039631567,167.67464276079954,3852.7228064016076,119.2921245921708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":399.5359464342155,"nominal_output":129.2374637052316,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",66.71031761799725,161.13603289371315,236.8710332391107,14.175942493824415,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.25955623254348,118.98443534430795,213.04431595382863,10.46765569941549,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.04387653258798,114.16338167423383,-38.887541289743034,8.296823763174945,159.71384913297888,0.0,0.0,0.0,1.0,false],["owners",602.9761951477514,180.10041671079796,4113.499765399572,128.13244146889716,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":495.27765055965403,"nominal_output":139.8311446098983,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",45.007435658621134,108.71361270198342,184.2145055851165,11.251858914655283,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.00743565862114,108.71361270198344,184.2145055851165,11.251858914655285,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.39434454937207,106.41621213266684,-20.230162858128296,9.098586137343018,184.66437449773565,0.0,0.0,0.0,1.0,false],["owners",335.2979555500086,100.14873224313284,3144.236618600631,83.82448888750216,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",47.81354798100324,115.4916617898629,150.16363923639977,11.95338699525081,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",47.813547981003246,115.49166178986292,150.16363923639977,11.953386995250812,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.87868981371537,110.75640296408001,-59.51171084473076,9.469672453428844,174.49069164907976,0.0,0.0,0.0,1.0,false],["owners",352.2049189783266,105.19860184537832,3276.012451845783,88.05122974458165,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.35291831704095,121.62540656290086,177.58701449990178,12.588229579260238,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",50.35291831704097,121.62540656290089,177.58701449990178,12.588229579260242,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.24335166756484,114.74664230282114,-38.007166441384236,9.810837916891211,163.9090021791377,0.0,0.0,0.0,1.0,false],["owners",372.1769452926219,111.16396215430765,3478.2059674887546,93.04423632315547,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256804,"nominal_output":118.17049089784123,"money_error":-2.842170943040401e-14},{"year":19,"groups":[["workers",52.141385241529704,125.94537497954036,200.47091371681304,13.035346310382426,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.141385241529704,125.94537497954036,200.47091371681304,13.035346310382426,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.23388182523393,117.64292931354949,-20.287281129337646,10.058470456308486,155.17287579282305,0.0,0.0,0.0,1.0,false],["owners",390.17356397885237,116.53929628997982,3648.5603719623714,97.54339099471309,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":428.07922762474095,"nominal_output":124.11324561421226,"money_error":-4.973799150320701e-14},{"year":20,"groups":[["workers",52.68056464608861,127.2477406910353,206.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.68056464608861,127.24774069103529,206.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.52055360983681,118.48115090595557,-15.784997394911358,10.130138402459202,152.95756789868526,0.0,0.0,0.0,1.0,false],["owners",395.1446098781418,118.02407702453462,3692.465328615498,98.78615246953545,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.81413817487777,"nominal_output":125.64587861580556,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"par":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.44512896923186,121.84813760684024,201.095213688308,11.476266840500248,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.51418442475113,112.3531024752443,199.95065350296935,10.581976956630882,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.712997186894654,110.27192159910716,-23.75712620496839,8.579706860018534,184.7376981743871,0.0,0.0,0.0,1.0,false],["owners",428.17721781249685,127.89044737529777,3274.74771857118,97.41031705234303,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.21805950210003,"nominal_output":108.77761469677785,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.34668198855674,143.34947340231096,173.27997055217605,12.611169922568306,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",43.94254428298071,106.1414113115476,166.33601011584696,9.3377906601334,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",35.77685914145141,104.61069924400992,-76.369094268912,7.602582567558424,175.29638855131742,0.0,0.0,0.0,1.0,false],["owners",523.2823440771954,156.2969964388278,3550.0796196171455,111.197498116404,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":310.3291227767159,"nominal_output":117.92164183346019,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.69237437095377,153.84631490568546,207.7358649668318,13.534629553827676,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.620070000491275,112.60886473548616,191.6123158256495,9.906764875104395,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.42899344044136,109.44150128784018,-55.9597796682396,7.95366110609379,166.79796911529934,0.0,0.0,0.0,1.0,false],["owners",561.3747039631567,167.67464276079954,3852.7228064016076,119.2921245921708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":399.5359464342155,"nominal_output":129.2374637052316,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",66.71031761799725,161.13603289371315,236.8710332391107,14.175942493824415,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.25955623254348,118.98443534430795,213.04431595382863,10.46765569941549,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.04387653258798,114.16338167423383,-38.887541289743034,8.296823763174945,159.71384913297888,0.0,0.0,0.0,1.0,false],["owners",602.9761951477514,180.10041671079796,4113.499765399572,128.13244146889716,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":495.27765055965403,"nominal_output":139.8311446098983,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"owner_free","stress":"credit_stress","recourse":0.5,"actual":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.44512896923186,121.84813760684024,201.095213688308,11.476266840500248,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.51418442475113,112.3531024752443,199.95065350296935,10.581976956630882,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.712997186894654,110.27192159910716,-23.75712620496839,8.579706860018534,184.7376981743871,0.0,0.0,0.0,1.0,false],["owners",428.17721781249685,127.89044737529777,3274.74771857118,97.41031705234303,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.21805950210003,"nominal_output":108.77761469677785,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.34668198855674,143.34947340231096,173.27997055217605,12.611169922568306,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",43.94254428298071,106.1414113115476,166.33601011584696,9.3377906601334,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",35.77685914145141,104.61069924400992,-76.369094268912,7.602582567558424,175.29638855131742,0.0,0.0,0.0,1.0,false],["owners",523.2823440771954,156.2969964388278,3550.0796196171455,111.197498116404,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":310.3291227767159,"nominal_output":117.92164183346019,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.69237437095377,153.84631490568546,207.7358649668318,13.534629553827676,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.620070000491275,112.60886473548616,191.6123158256495,9.906764875104395,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.42899344044136,109.44150128784018,-55.9597796682396,7.95366110609379,166.79796911529934,0.0,0.0,0.0,1.0,false],["owners",561.3747039631567,167.67464276079954,3852.7228064016076,119.2921245921708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":399.5359464342155,"nominal_output":129.2374637052316,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",66.71031761799725,161.13603289371315,236.8710332391107,14.175942493824415,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.25955623254348,118.98443534430795,213.04431595382863,10.46765569941549,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.04387653258798,114.16338167423383,-38.887541289743034,8.296823763174945,159.71384913297888,0.0,0.0,0.0,1.0,false],["owners",602.9761951477514,180.10041671079796,4113.499765399572,128.13244146889716,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":495.27765055965403,"nominal_output":139.8311446098983,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",45.007435658621134,108.71361270198342,184.2145055851165,11.251858914655283,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",45.00743565862114,108.71361270198344,184.2145055851165,11.251858914655285,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.39434454937207,106.41621213266684,-20.230162858128296,9.098586137343018,184.66437449773565,0.0,0.0,0.0,1.0,false],["owners",335.2979555500086,100.14873224313284,3144.236618600631,83.82448888750216,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":242.7978102155288,"nominal_output":104.74576070885475,"money_error":-3.552713678800501e-14},{"year":10,"groups":[["workers",47.81354798100324,115.4916617898629,150.16363923639977,11.95338699525081,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",47.813547981003246,115.49166178986292,150.16363923639977,11.953386995250812,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.87868981371537,110.75640296408001,-59.51171084473076,9.469672453428844,174.49069164907976,0.0,0.0,0.0,1.0,false],["owners",352.2049189783266,105.19860184537832,3276.012451845783,88.05122974458165,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":296.55846074911557,"nominal_output":111.18998158681485,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.35291831704095,121.62540656290086,177.58701449990178,12.588229579260238,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",50.35291831704097,121.62540656290089,177.58701449990178,12.588229579260242,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.24335166756484,114.74664230282114,-38.007166441384236,9.810837916891211,163.9090021791377,0.0,0.0,0.0,1.0,false],["owners",372.1769452926219,111.16396215430765,3478.2059674887546,93.04423632315547,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":363.46687430256804,"nominal_output":118.17049089784123,"money_error":-2.842170943040401e-14},{"year":19,"groups":[["workers",52.141385241529704,125.94537497954036,200.47091371681304,13.035346310382426,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.141385241529704,125.94537497954036,200.47091371681304,13.035346310382426,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.23388182523393,117.64292931354949,-20.287281129337646,10.058470456308486,155.17287579282305,0.0,0.0,0.0,1.0,false],["owners",390.17356397885237,116.53929628997982,3648.5603719623714,97.54339099471309,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":428.07922762474095,"nominal_output":124.11324561421226,"money_error":-4.973799150320701e-14},{"year":20,"groups":[["workers",52.68056464608861,127.2477406910353,206.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",52.68056464608861,127.24774069103529,206.32430978860066,13.170141161522153,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",40.52055360983681,118.48115090595557,-15.784997394911358,10.130138402459202,152.95756789868526,0.0,0.0,0.0,1.0,false],["owners",395.1446098781418,118.02407702453462,3692.465328615498,98.78615246953545,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":445.81413817487777,"nominal_output":125.64587861580556,"money_error":-5.684341886080802e-14}],"events":[],"max_money_error":5.684341886080802e-14},"par":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-2.7195157118142532,"real_capital":522.7037736180656},"last_year":19,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.44512896923186,121.84813760684024,201.095213688308,11.476266840500248,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.51418442475113,112.3531024752443,199.95065350296935,10.581976956630882,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.712997186894654,110.27192159910716,-23.75712620496839,8.579706860018534,184.7376981743871,0.0,0.0,0.0,1.0,false],["owners",428.17721781249685,127.89044737529777,3274.74771857118,97.41031705234303,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":246.21805950210003,"nominal_output":108.77761469677785,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.34668198855674,143.34947340231096,173.27997055217605,12.611169922568306,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",43.94254428298071,106.1414113115476,166.33601011584696,9.3377906601334,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",35.77685914145141,104.61069924400992,-76.369094268912,7.602582567558424,175.29638855131742,0.0,0.0,0.0,1.0,false],["owners",523.2823440771954,156.2969964388278,3550.0796196171455,111.197498116404,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":310.3291227767159,"nominal_output":117.92164183346019,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.69237437095377,153.84631490568546,207.7358649668318,13.534629553827676,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.620070000491275,112.60886473548616,191.6123158256495,9.906764875104395,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.42899344044136,109.44150128784018,-55.9597796682396,7.95366110609379,166.79796911529934,0.0,0.0,0.0,1.0,false],["owners",561.3747039631567,167.67464276079954,3852.7228064016076,119.2921245921708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":399.5359464342155,"nominal_output":129.2374637052316,"money_error":-7.105427357601002e-15},{"year":19,"groups":[["workers",66.71031761799725,161.13603289371315,236.8710332391107,14.175942493824415,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.25955623254348,118.98443534430795,213.04431595382863,10.46765569941549,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",39.04387653258798,114.16338167423383,-38.887541289743034,8.296823763174945,159.71384913297888,0.0,0.0,0.0,1.0,false],["owners",602.9761951477514,180.10041671079796,4113.499765399572,128.13244146889716,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":495.27765055965403,"nominal_output":139.8311446098983,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":3.552713678800501e-14}},{"mode":"complement","tenure":"mortgage_fixed","stress":"stable","recourse":0.0,"actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,118.32338408368265,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,117.25842417443951,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-106.46110870143804,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4850.571262412667,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,177.16040059724165,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,171.16987136747036,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-71.74485304063582,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5332.269891196882,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,238.34703119075445,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,225.1877973773631,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-22.697715839816325,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5700.529571773878,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,265.2170813008664,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,249.24996657184363,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-0.8013950954429812,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5859.134651395677,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,108.89500355111736,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,108.89500355111737,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-95.53785389277121,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4583.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,153.3752802392297,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,153.3752802392297,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-56.12719070877585,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4811.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,204.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,204.0202464052071,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-11.046626507641193,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,5057.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":17,"groups":[["workers",40.409438765014286,123.35601628596841,226.20159753125995,10.102359691253572,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",40.40943876501431,123.35601628596847,226.20159753125995,10.102359691253577,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",29.830322935292525,116.7144281905178,8.797675359816886,7.45758073382313,167.00673660805168,64.64643215790277,0.0,0.0,1.0,false],["owners",469.16674841042925,122.37004392551627,5161.503114181784,117.29168710260731,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.0112969228236,"nominal_output":128.544558389732,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,249.62829151124186,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,249.62829151124197,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,29.808088365543846,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5268.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,118.32338408368265,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,117.25842417443951,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-106.46110870143804,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4850.571262412667,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,177.16040059724165,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,171.16987136747036,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-71.74485304063582,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5332.269891196882,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,238.34703119075445,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,225.1877973773631,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-22.697715839816325,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5700.529571773878,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,265.2170813008664,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,249.24996657184363,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-0.8013950954429812,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5859.134651395677,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"complement","tenure":"mortgage_fixed","stress":"stable","recourse":0.5,"actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,118.32338408368265,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,117.25842417443951,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-106.46110870143804,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4850.571262412667,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,177.16040059724165,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,171.16987136747036,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-71.74485304063582,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5332.269891196882,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,238.34703119075445,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,225.1877973773631,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-22.697715839816325,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5700.529571773878,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,265.2170813008664,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,249.24996657184363,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-0.8013950954429812,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5859.134651395677,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,108.89500355111736,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,108.89500355111737,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-95.53785389277121,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4583.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,153.3752802392297,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,153.3752802392297,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-56.12719070877585,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4811.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,204.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,204.0202464052071,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-11.046626507641193,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,5057.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":17,"groups":[["workers",40.409438765014286,123.35601628596841,226.20159753125995,10.102359691253572,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",40.40943876501431,123.35601628596847,226.20159753125995,10.102359691253577,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",29.830322935292525,116.7144281905178,8.797675359816886,7.45758073382313,167.00673660805168,64.64643215790277,0.0,0.0,1.0,false],["owners",469.16674841042925,122.37004392551627,5161.503114181784,117.29168710260731,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.0112969228236,"nominal_output":128.544558389732,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,249.62829151124186,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,249.62829151124197,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,29.808088365543846,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5268.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,118.32338408368265,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,117.25842417443951,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-106.46110870143804,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4850.571262412667,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,177.16040059724165,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,171.16987136747036,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-71.74485304063582,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5332.269891196882,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,238.34703119075445,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,225.1877973773631,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-22.697715839816325,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5700.529571773878,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,265.2170813008664,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,249.24996657184363,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-0.8013950954429812,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5859.134651395677,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"complement","tenure":"mortgage_fixed","stress":"rate_shock","recourse":0.0,"actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,85.35635111664965,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,84.29139120740655,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-139.428141668471,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4817.604229445635,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,106.57216530312398,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,100.5816360733527,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-142.33308833475348,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5261.681655902764,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,167.7587958966368,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,154.59956208324544,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-93.28595113393395,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5629.941336479761,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,194.62884600674877,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,178.66173127772598,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-71.38963038956064,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5788.54641610156,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,78.89500355111734,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,78.89500355111736,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-125.53785389277121,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4553.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,93.37528023922971,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,93.37528023922972,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-116.12719070877584,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4751.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,144.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,144.02024640520713,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-71.0466265076412,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,4997.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":17,"groups":[["workers",40.409438765014286,123.35601628596841,166.20159753125992,10.102359691253572,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",40.40943876501431,123.35601628596847,166.20159753125995,10.102359691253577,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",29.830322935292525,116.7144281905178,-51.202324640183114,7.45758073382313,167.00673660805168,64.64643215790277,0.0,0.0,1.0,false],["owners",469.16674841042925,122.37004392551627,5101.503114181784,117.29168710260731,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.0112969228236,"nominal_output":128.544558389732,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,189.62829151124186,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,189.62829151124197,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,-30.191911634456137,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5208.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,85.35635111664965,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,84.29139120740655,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-139.428141668471,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4817.604229445635,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,106.57216530312398,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,100.5816360733527,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-142.33308833475348,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5261.681655902764,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,167.7587958966368,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,154.59956208324544,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-93.28595113393395,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5629.941336479761,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,194.62884600674877,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,178.66173127772598,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-71.38963038956064,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5788.54641610156,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"complement","tenure":"mortgage_fixed","stress":"rate_shock","recourse":0.5,"actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,85.35635111664965,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,84.29139120740655,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-139.428141668471,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4817.604229445635,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,106.57216530312398,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,100.5816360733527,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-142.33308833475348,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5261.681655902764,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,167.7587958966368,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,154.59956208324544,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-93.28595113393395,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5629.941336479761,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,194.62884600674877,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,178.66173127772598,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-71.38963038956064,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5788.54641610156,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,78.89500355111734,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,78.89500355111736,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-125.53785389277121,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4553.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,93.37528023922971,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,93.37528023922972,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-116.12719070877584,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4751.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,144.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,144.02024640520713,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-71.0466265076412,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,4997.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":17,"groups":[["workers",40.409438765014286,123.35601628596841,166.20159753125992,10.102359691253572,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",40.40943876501431,123.35601628596847,166.20159753125995,10.102359691253577,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",29.830322935292525,116.7144281905178,-51.202324640183114,7.45758073382313,167.00673660805168,64.64643215790277,0.0,0.0,1.0,false],["owners",469.16674841042925,122.37004392551627,5101.503114181784,117.29168710260731,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.0112969228236,"nominal_output":128.544558389732,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,189.62829151124186,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,189.62829151124197,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,-30.191911634456137,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5208.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,85.35635111664965,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,84.29139120740655,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-139.428141668471,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4817.604229445635,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,106.57216530312398,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,100.5816360733527,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-142.33308833475348,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5261.681655902764,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,167.7587958966368,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,154.59956208324544,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-93.28595113393395,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5629.941336479761,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,194.62884600674877,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,178.66173127772598,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-71.38963038956064,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5788.54641610156,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"complement","tenure":"mortgage_fixed","stress":"credit_stress","recourse":0.0,"actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,52.38931814961671,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,51.324358240373584,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-172.39517463550396,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4784.637196478601,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,35.983930009006315,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,29.99340077923506,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-212.9213236288711,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5191.093420608647,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,97.17056060251915,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,84.0113267891278,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-163.87418642805162,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5559.353101185643,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,124.04061071263112,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,108.07349598360832,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-141.97786568367826,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5717.958180807442,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,48.895003551117355,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,48.895003551117355,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-155.5378538927712,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4523.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,33.3752802392297,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,33.37528023922971,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-176.12719070877583,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4691.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,84.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,84.02024640520712,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-131.04662650764118,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,4937.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":17,"groups":[["workers",40.409438765014286,123.35601628596841,106.20159753125992,10.102359691253572,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",40.40943876501431,123.35601628596847,106.20159753125996,10.102359691253577,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",29.830322935292525,116.7144281905178,-111.20232464018311,7.45758073382313,167.00673660805168,64.64643215790277,0.0,0.0,1.0,false],["owners",469.16674841042925,122.37004392551627,5041.503114181784,117.29168710260731,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.0112969228236,"nominal_output":128.544558389732,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,129.62829151124188,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,129.6282915112419,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,-90.19191163445615,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5148.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,52.38931814961671,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,51.324358240373584,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-172.39517463550396,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4784.637196478601,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,35.983930009006315,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,29.99340077923506,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-212.9213236288711,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5191.093420608647,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,97.17056060251915,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,84.0113267891278,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-163.87418642805162,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5559.353101185643,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,124.04061071263112,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,108.07349598360832,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-141.97786568367826,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5717.958180807442,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"complement","tenure":"mortgage_fixed","stress":"credit_stress","recourse":0.5,"actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,52.38931814961671,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,51.324358240373584,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-172.39517463550396,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4784.637196478601,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,35.983930009006315,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,29.99340077923506,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-212.9213236288711,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5191.093420608647,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,97.17056060251915,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,84.0113267891278,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-163.87418642805162,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5559.353101185643,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,124.04061071263112,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,108.07349598360832,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-141.97786568367826,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5717.958180807442,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,48.895003551117355,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,48.895003551117355,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-155.5378538927712,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4523.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,33.3752802392297,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,33.37528023922971,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-176.12719070877583,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4691.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,84.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,84.02024640520712,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-131.04662650764118,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,4937.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":17,"groups":[["workers",40.409438765014286,123.35601628596841,106.20159753125992,10.102359691253572,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",40.40943876501431,123.35601628596847,106.20159753125996,10.102359691253577,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",29.830322935292525,116.7144281905178,-111.20232464018311,7.45758073382313,167.00673660805168,64.64643215790277,0.0,0.0,1.0,false],["owners",469.16674841042925,122.37004392551627,5041.503114181784,117.29168710260731,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.0112969228236,"nominal_output":128.544558389732,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,129.62829151124188,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,129.6282915112419,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,-90.19191163445615,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5148.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,52.38931814961671,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,51.324358240373584,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-172.39517463550396,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4784.637196478601,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,35.983930009006315,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,29.99340077923506,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-212.9213236288711,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5191.093420608647,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,97.17056060251915,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,84.0113267891278,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-163.87418642805162,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5559.353101185643,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,124.04061071263112,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,108.07349598360832,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-141.97786568367826,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5717.958180807442,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"complement","tenure":"mortgage_reset","stress":"stable","recourse":0.0,"actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,118.32338408368265,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,117.25842417443951,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-106.46110870143804,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4850.571262412667,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,177.16040059724165,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,171.16987136747036,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-71.74485304063582,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5332.269891196882,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,238.34703119075445,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,225.1877973773631,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-22.697715839816325,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5700.529571773878,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,265.2170813008664,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,249.24996657184363,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-0.8013950954429812,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5859.134651395677,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,108.89500355111736,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,108.89500355111737,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-95.53785389277121,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4583.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,153.3752802392297,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,153.3752802392297,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-56.12719070877585,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4811.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,204.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,204.0202464052071,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-11.046626507641193,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,5057.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":17,"groups":[["workers",40.409438765014286,123.35601628596841,226.20159753125995,10.102359691253572,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",40.40943876501431,123.35601628596847,226.20159753125995,10.102359691253577,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",29.830322935292525,116.7144281905178,8.797675359816886,7.45758073382313,167.00673660805168,64.64643215790277,0.0,0.0,1.0,false],["owners",469.16674841042925,122.37004392551627,5161.503114181784,117.29168710260731,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.0112969228236,"nominal_output":128.544558389732,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,249.62829151124186,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,249.62829151124197,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,29.808088365543846,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5268.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,118.32338408368265,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,117.25842417443951,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-106.46110870143804,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4850.571262412667,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,177.16040059724165,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,171.16987136747036,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-71.74485304063582,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5332.269891196882,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,238.34703119075445,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,225.1877973773631,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-22.697715839816325,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5700.529571773878,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,265.2170813008664,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,249.24996657184363,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-0.8013950954429812,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5859.134651395677,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"complement","tenure":"mortgage_reset","stress":"stable","recourse":0.5,"actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,118.32338408368265,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,117.25842417443951,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-106.46110870143804,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4850.571262412667,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,177.16040059724165,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,171.16987136747036,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-71.74485304063582,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5332.269891196882,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,238.34703119075445,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,225.1877973773631,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-22.697715839816325,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5700.529571773878,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,265.2170813008664,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,249.24996657184363,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-0.8013950954429812,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5859.134651395677,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-9.177517078531164,"real_capital":563.6396437452227},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.091501973321165,110.17485125432164,108.89500355111736,9.022875493330291,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",36.09150197332118,110.17485125432164,108.89500355111737,9.022875493330295,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.586557047984126,107.93544671255474,-95.53785389277121,6.8966392619960315,185.9714867586452,130.49151963747684,0.0,0.0,1.0,false],["owners",392.9240840000124,102.48411163276279,4583.332481445002,98.2310210000031,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.0356779037151,"nominal_output":106.49370021269593,"money_error":-2.1316282072803006e-14},{"year":10,"groups":[["workers",38.13311307063775,116.40718259737015,153.3752802392297,9.533278267659437,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",38.133113070637755,116.40718259737014,153.3752802392297,9.533278267659439,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",28.618305545592982,111.97227649130222,-56.12719070877585,7.1545763863982454,178.2626483560872,106.75647038299964,0.0,0.0,1.0,false],["owners",423.73995290760064,110.5216361261348,4811.794951433724,105.93498822690016,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":338.4613375633995,"nominal_output":115.26531663267008,"money_error":0.0},{"year":15,"groups":[["workers",39.83235702533539,121.59438567060347,204.02024640520708,9.958089256333848,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",39.8323570253354,121.59438567060346,204.0202464052071,9.95808925633385,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",29.5120101115086,115.46899416373105,-11.046626507641193,7.378002527877152,170.27273760829266,77.87915381893295,0.0,0.0,1.0,false],["owners",456.1315443455599,118.97014719498175,5057.96699501452,114.03288608638998,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.8442522278671,"nominal_output":124.64596699551097,"money_error":0.0},{"year":17,"groups":[["workers",40.409438765014286,123.35601628596841,226.20159753125995,10.102359691253572,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",40.40943876501431,123.35601628596847,226.20159753125995,10.102359691253577,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",29.830322935292525,116.7144281905178,8.797675359816886,7.45758073382313,167.00673660805168,64.64643215790277,0.0,0.0,1.0,false],["owners",469.16674841042925,122.37004392551627,5161.503114181784,117.29168710260731,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.0112969228236,"nominal_output":128.544558389732,"money_error":1.4210854715202004e-14},{"year":19,"groups":[["workers",41.21851133188548,125.82583452115513,249.62829151124186,10.30462783297137,0.0,50.3339204093325,0.0,0.0,1.0,false],["displaced_free",41.2185113318855,125.82583452115517,249.62829151124197,10.304627832971375,0.0,50.333920409332514,0.0,0.0,1.0,false],["displaced_debt",30.24537683044234,118.33837232768785,29.808088365543846,7.561344207610585,163.70966771636705,50.333920409332514,0.0,0.0,1.0,false],["owners",484.28948340623396,126.31441925045232,5268.278396799531,121.07237085155849,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":536.8871891024598,"nominal_output":132.50151189463665,"money_error":1.4210854715202004e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-13.929294522686273,"real_capital":604.1223899681039},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.53755917937064,123.7471235223696,118.32338408368265,9.222294713306821,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",37.022039162162706,113.01545889772243,117.25842417443951,8.422513909392016,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",28.25033964804475,110.53256933764143,-106.46110870143804,6.426952269930181,186.04900129229367,130.49151963747684,0.0,0.0,1.0,false],["owners",494.97665782970915,129.10189301766022,4850.571262412667,112.60718965625884,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":265.6254312403348,"nominal_output":111.21982950607229,"money_error":4.263256414560601e-14},{"year":10,"groups":[["workers",47.259587220664116,144.2671462170288,177.16040059724165,10.042662284391124,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",34.411448257861636,105.04622933282747,171.16987136747036,7.312432754795598,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",26.075713386361794,102.02410426969796,-71.74485304063582,5.541089094601883,178.99844561111274,106.75647038299964,0.0,0.0,1.0,false],["owners",623.8285793997759,162.7095929576881,5332.269891196882,132.56357312245237,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":362.21528884763507,"nominal_output":124.15610838316701,"money_error":4.263256414560601e-14},{"year":15,"groups":[["workers",50.02061090194834,152.69559493107818,238.34703119075445,10.629379816664022,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.2412184517781,113.6845373320102,225.1877973773631,7.913758921002847,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",27.86864786374568,109.03915813836883,-22.697715839816325,5.922087671045957,172.78256987101986,77.87915381893295,0.0,0.0,1.0,false],["owners",690.7546841934511,180.16554099985694,5700.529571773878,146.78537039110836,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":498.9857010530831,"nominal_output":139.68301748570218,"money_error":9.947598300641403e-14},{"year":17,"groups":[["workers",51.23558047875353,156.40447611042023,265.2170813008664,10.887560851735126,0.0,64.64643215790275,0.0,0.0,1.0,false],["displaced_free",38.59386879637303,117.81371019450327,249.24996657184363,8.201197119229269,0.0,64.64643215790277,0.0,0.0,1.0,false],["displaced_debt",28.69926403035835,112.28903549109776,-0.8013950954429812,6.098593606451148,170.18124735287887,64.64643215790277,0.0,0.0,1.0,false],["owners",721.8160425806898,188.26709509146846,5859.134651395677,153.38590904839657,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":567.2620084269776,"nominal_output":146.51222250571996,"money_error":1.1368683772161603e-13}],"events":[],"max_money_error":1.1368683772161603e-13}},{"mode":"complement","tenure":"mortgage_reset","stress":"rate_shock","recourse":0.0,"actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.501107551947811,"real_capital":584.469698310069},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.566800258592224,117.73107932683045,81.89082807211147,8.773947058829732,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",35.0230999282784,106.91338996962884,80.81935320158226,7.967755233683336,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",26.25703003813255,102.73352566546187,-142.89899693462382,5.973474333675157,186.12570155501948,133.0421787797914,0.0,0.0,1.0,false],["owners",518.1610633761784,135.14894715080294,4826.33598747795,117.88164191808058,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":263.1668924897792,"nominal_output":110.9520784445836,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",43.128071477427596,131.65506005883992,94.66941652750091,9.164715188953364,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",30.211700563052823,92.22585466614625,88.63932800587423,6.419986369648725,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",21.93094586224154,85.80724424408994,-154.2754022238318,4.6603259957263266,179.65468771469403,114.73040533075765,0.0,0.0,1.0,false],["owners",665.6814470286575,173.6258338624564,5293.848987808037,141.45730749358972,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":353.04455700803624,"nominal_output":123.13486282349871,"money_error":4.973799150320701e-14},{"year":15,"groups":[["workers",45.67122187653021,139.4184171268172,148.6799386123017,9.70513464876267,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",32.8345933071236,100.23263748575984,135.4451658238784,6.977351077763765,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",23.587057489686906,92.28696362346909,-112.38629763304259,5.012249716558467,174.42234925135597,89.94126707609506,0.0,0.0,1.0,false],["owners",723.2759779760007,188.64788157955164,5682.273313259477,153.69614531990015,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":482.115384262967,"nominal_output":137.95283722861893,"money_error":7.105427357601002e-14},{"year":17,"groups":[["workers",46.660511564375824,142.43837579427287,174.17714379367317,9.915358707429862,0.0,77.02737974371277,0.0,0.0,1.0,false],["displaced_free",34.058501781548536,103.96880602256242,158.1339427766049,7.237431628579063,0.0,77.02737974371279,0.0,0.0,1.0,false],["displaced_debt",24.344789614059653,95.25167412323776,-91.8276904416993,5.1732677929876765,172.22239389944082,77.02737974371279,0.0,0.0,1.0,false],["owners",749.8760617853421,195.5858272783887,5847.383359971747,159.3486631293852,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":548.2685137951628,"nominal_output":144.6497848688127,"money_error":7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-5.280492096551097,"real_capital":550.4449698772381},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",34.29613612208866,104.69422133338217,75.7424408326231,8.574034030522165,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",34.296136122088676,104.69422133338217,75.74244083262316,8.574034030522169,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",25.78904874405043,100.90249724310337,-128.69178217631978,6.447262186012607,186.04843279127047,133.0421787797914,0.0,0.0,1.0,false],["owners",414.2909615592713,108.05711047451003,4560.748990104101,103.57274038981782,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":257.8374985681212,"nominal_output":106.3009809234485,"money_error":0.0},{"year":10,"groups":[["workers",34.63659751856797,105.7335320204983,83.22853546096334,8.659149379641992,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",34.636597518567974,105.73353202049832,83.2285354609634,8.659149379641994,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",25.138406206390844,98.35678656125482,-126.27094328494168,6.284601551597713,178.91256975289087,114.73040533075765,0.0,0.0,1.0,false],["owners",460.65382641768565,120.14966781890605,4776.515209757282,115.16345660442141,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":331.0692137944843,"nominal_output":114.59573178135514,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",36.1918064122218,110.48104595478587,127.79589261110496,9.04795160305545,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",36.1918064122218,110.48104595478584,127.79589261110499,9.04795160305545,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",25.922837097028676,101.42595892839182,-87.24741436121258,6.480709274257168,171.89342827968736,89.94126707609506,0.0,0.0,1.0,false],["owners",486.18930293479093,126.80993816765549,5040.961376365726,121.54732573369773,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":426.47154718763653,"nominal_output":123.59608967984748,"money_error":2.842170943040401e-14},{"year":17,"groups":[["workers",36.710840010477206,112.06547570575756,148.83972518486593,9.177710002619301,0.0,77.02737974371277,0.0,0.0,1.0,false],["displaced_free",36.71084001047721,112.06547570575759,148.83972518486598,9.177710002619303,0.0,77.02737974371279,0.0,0.0,1.0,false],["displaced_debt",26.197014858365907,102.4987096561143,-68.52690184250679,6.549253714591479,169.02438790669274,77.02737974371279,0.0,0.0,1.0,false],["owners",495.9661313477469,129.35997166086256,5150.639629575999,123.99153283693673,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":472.55155517797294,"nominal_output":127.44787361536527,"money_error":4.263256414560601e-14},{"year":19,"groups":[["workers",37.405535955149375,114.18614174032201,172.17355709848823,9.351383988787344,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_free",37.4055359551494,114.18614174032204,172.17355709848826,9.35138398878735,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_debt",26.54423317338738,103.8572396050831,-47.585810623319844,6.636058293346845,166.1286236787223,61.964621559222095,0.0,0.0,1.0,false],["owners",507.0202421139914,132.24315130777035,5262.679919807781,126.75506052849785,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":523.3313240091585,"nominal_output":131.43099967872922,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14},"par":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.501107551947811,"real_capital":584.469698310069},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.566800258592224,117.73107932683045,81.89082807211147,8.773947058829732,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",35.0230999282784,106.91338996962884,80.81935320158226,7.967755233683336,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",26.25703003813255,102.73352566546187,-142.89899693462382,5.973474333675157,186.12570155501948,133.0421787797914,0.0,0.0,1.0,false],["owners",518.1610633761784,135.14894715080294,4826.33598747795,117.88164191808058,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":263.1668924897792,"nominal_output":110.9520784445836,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",43.128071477427596,131.65506005883992,94.66941652750091,9.164715188953364,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",30.211700563052823,92.22585466614625,88.63932800587423,6.419986369648725,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",21.93094586224154,85.80724424408994,-154.2754022238318,4.6603259957263266,179.65468771469403,114.73040533075765,0.0,0.0,1.0,false],["owners",665.6814470286575,173.6258338624564,5293.848987808037,141.45730749358972,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":353.04455700803624,"nominal_output":123.13486282349871,"money_error":4.973799150320701e-14},{"year":15,"groups":[["workers",45.67122187653021,139.4184171268172,148.6799386123017,9.70513464876267,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",32.8345933071236,100.23263748575984,135.4451658238784,6.977351077763765,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",23.587057489686906,92.28696362346909,-112.38629763304259,5.012249716558467,174.42234925135597,89.94126707609506,0.0,0.0,1.0,false],["owners",723.2759779760007,188.64788157955164,5682.273313259477,153.69614531990015,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":482.115384262967,"nominal_output":137.95283722861893,"money_error":7.105427357601002e-14},{"year":17,"groups":[["workers",46.660511564375824,142.43837579427287,174.17714379367317,9.915358707429862,0.0,77.02737974371277,0.0,0.0,1.0,false],["displaced_free",34.058501781548536,103.96880602256242,158.1339427766049,7.237431628579063,0.0,77.02737974371279,0.0,0.0,1.0,false],["displaced_debt",24.344789614059653,95.25167412323776,-91.8276904416993,5.1732677929876765,172.22239389944082,77.02737974371279,0.0,0.0,1.0,false],["owners",749.8760617853421,195.5858272783887,5847.383359971747,159.3486631293852,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":548.2685137951628,"nominal_output":144.6497848688127,"money_error":7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"rate_shock","recourse":0.5,"actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.501107551947811,"real_capital":584.469698310069},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.566800258592224,117.73107932683045,81.89082807211147,8.773947058829732,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",35.0230999282784,106.91338996962884,80.81935320158226,7.967755233683336,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",26.25703003813255,102.73352566546187,-142.89899693462382,5.973474333675157,186.12570155501948,133.0421787797914,0.0,0.0,1.0,false],["owners",518.1610633761784,135.14894715080294,4826.33598747795,117.88164191808058,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":263.1668924897792,"nominal_output":110.9520784445836,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",43.128071477427596,131.65506005883992,94.66941652750091,9.164715188953364,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",30.211700563052823,92.22585466614625,88.63932800587423,6.419986369648725,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",21.93094586224154,85.80724424408994,-154.2754022238318,4.6603259957263266,179.65468771469403,114.73040533075765,0.0,0.0,1.0,false],["owners",665.6814470286575,173.6258338624564,5293.848987808037,141.45730749358972,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":353.04455700803624,"nominal_output":123.13486282349871,"money_error":4.973799150320701e-14},{"year":15,"groups":[["workers",45.67122187653021,139.4184171268172,148.6799386123017,9.70513464876267,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",32.8345933071236,100.23263748575984,135.4451658238784,6.977351077763765,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",23.587057489686906,92.28696362346909,-112.38629763304259,5.012249716558467,174.42234925135597,89.94126707609506,0.0,0.0,1.0,false],["owners",723.2759779760007,188.64788157955164,5682.273313259477,153.69614531990015,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":482.115384262967,"nominal_output":137.95283722861893,"money_error":7.105427357601002e-14},{"year":17,"groups":[["workers",46.660511564375824,142.43837579427287,174.17714379367317,9.915358707429862,0.0,77.02737974371277,0.0,0.0,1.0,false],["displaced_free",34.058501781548536,103.96880602256242,158.1339427766049,7.237431628579063,0.0,77.02737974371279,0.0,0.0,1.0,false],["displaced_debt",24.344789614059653,95.25167412323776,-91.8276904416993,5.1732677929876765,172.22239389944082,77.02737974371279,0.0,0.0,1.0,false],["owners",749.8760617853421,195.5858272783887,5847.383359971747,159.3486631293852,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":548.2685137951628,"nominal_output":144.6497848688127,"money_error":7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-5.280492096551097,"real_capital":550.4449698772381},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",34.29613612208866,104.69422133338217,75.7424408326231,8.574034030522165,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",34.296136122088676,104.69422133338217,75.74244083262316,8.574034030522169,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",25.78904874405043,100.90249724310337,-128.69178217631978,6.447262186012607,186.04843279127047,133.0421787797914,0.0,0.0,1.0,false],["owners",414.2909615592713,108.05711047451003,4560.748990104101,103.57274038981782,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":257.8374985681212,"nominal_output":106.3009809234485,"money_error":0.0},{"year":10,"groups":[["workers",34.63659751856797,105.7335320204983,83.22853546096334,8.659149379641992,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",34.636597518567974,105.73353202049832,83.2285354609634,8.659149379641994,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",25.138406206390844,98.35678656125482,-126.27094328494168,6.284601551597713,178.91256975289087,114.73040533075765,0.0,0.0,1.0,false],["owners",460.65382641768565,120.14966781890605,4776.515209757282,115.16345660442141,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":331.0692137944843,"nominal_output":114.59573178135514,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",36.1918064122218,110.48104595478587,127.79589261110496,9.04795160305545,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",36.1918064122218,110.48104595478584,127.79589261110499,9.04795160305545,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",25.922837097028676,101.42595892839182,-87.24741436121258,6.480709274257168,171.89342827968736,89.94126707609506,0.0,0.0,1.0,false],["owners",486.18930293479093,126.80993816765549,5040.961376365726,121.54732573369773,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":426.47154718763653,"nominal_output":123.59608967984748,"money_error":2.842170943040401e-14},{"year":17,"groups":[["workers",36.710840010477206,112.06547570575756,148.83972518486593,9.177710002619301,0.0,77.02737974371277,0.0,0.0,1.0,false],["displaced_free",36.71084001047721,112.06547570575759,148.83972518486598,9.177710002619303,0.0,77.02737974371279,0.0,0.0,1.0,false],["displaced_debt",26.197014858365907,102.4987096561143,-68.52690184250679,6.549253714591479,169.02438790669274,77.02737974371279,0.0,0.0,1.0,false],["owners",495.9661313477469,129.35997166086256,5150.639629575999,123.99153283693673,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":472.55155517797294,"nominal_output":127.44787361536527,"money_error":4.263256414560601e-14},{"year":19,"groups":[["workers",37.405535955149375,114.18614174032201,172.17355709848823,9.351383988787344,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_free",37.4055359551494,114.18614174032204,172.17355709848826,9.35138398878735,0.0,61.964621559222095,0.0,0.0,1.0,false],["displaced_debt",26.54423317338738,103.8572396050831,-47.585810623319844,6.636058293346845,166.1286236787223,61.964621559222095,0.0,0.0,1.0,false],["owners",507.0202421139914,132.24315130777035,5262.679919807781,126.75506052849785,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":523.3313240091585,"nominal_output":131.43099967872922,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14},"par":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.501107551947811,"real_capital":584.469698310069},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.566800258592224,117.73107932683045,81.89082807211147,8.773947058829732,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",35.0230999282784,106.91338996962884,80.81935320158226,7.967755233683336,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",26.25703003813255,102.73352566546187,-142.89899693462382,5.973474333675157,186.12570155501948,133.0421787797914,0.0,0.0,1.0,false],["owners",518.1610633761784,135.14894715080294,4826.33598747795,117.88164191808058,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":263.1668924897792,"nominal_output":110.9520784445836,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",43.128071477427596,131.65506005883992,94.66941652750091,9.164715188953364,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",30.211700563052823,92.22585466614625,88.63932800587423,6.419986369648725,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",21.93094586224154,85.80724424408994,-154.2754022238318,4.6603259957263266,179.65468771469403,114.73040533075765,0.0,0.0,1.0,false],["owners",665.6814470286575,173.6258338624564,5293.848987808037,141.45730749358972,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":353.04455700803624,"nominal_output":123.13486282349871,"money_error":4.973799150320701e-14},{"year":15,"groups":[["workers",45.67122187653021,139.4184171268172,148.6799386123017,9.70513464876267,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",32.8345933071236,100.23263748575984,135.4451658238784,6.977351077763765,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",23.587057489686906,92.28696362346909,-112.38629763304259,5.012249716558467,174.42234925135597,89.94126707609506,0.0,0.0,1.0,false],["owners",723.2759779760007,188.64788157955164,5682.273313259477,153.69614531990015,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":482.115384262967,"nominal_output":137.95283722861893,"money_error":7.105427357601002e-14},{"year":17,"groups":[["workers",46.660511564375824,142.43837579427287,174.17714379367317,9.915358707429862,0.0,77.02737974371277,0.0,0.0,1.0,false],["displaced_free",34.058501781548536,103.96880602256242,158.1339427766049,7.237431628579063,0.0,77.02737974371279,0.0,0.0,1.0,false],["displaced_debt",24.344789614059653,95.25167412323776,-91.8276904416993,5.1732677929876765,172.22239389944082,77.02737974371279,0.0,0.0,1.0,false],["owners",749.8760617853421,195.5858272783887,5847.383359971747,159.3486631293852,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":548.2685137951628,"nominal_output":144.6497848688127,"money_error":7.815970093361102e-14}],"events":[],"max_money_error":7.815970093361102e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"credit_stress","recourse":0.0,"actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.669504808873267,"real_capital":566.0857544209433},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.41580027542487,111.16482161417854,45.76077517281893,8.284594562659159,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",32.84686077301104,100.27008580892509,44.6832740466424,7.472660825860012,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",24.085932182030028,94.23886587346655,-179.0338898437442,5.47954957141183,186.20263628695457,135.27608679461673,0.0,0.0,1.0,false],["owners",542.0148002715051,141.37057910054915,4802.173469567114,123.30836706176743,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":261.0070295589306,"nominal_output":110.71199283566918,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",38.30771332604963,116.94017668509721,13.382555461352753,8.140389081785546,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",25.370301941642165,77.44674202707998,7.326742239198239,5.39118916259896,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",17.140275704980855,67.06321893578412,-235.590338844957,3.6423085873084315,180.368499831548,121.41956097765454,0.0,0.0,1.0,false],["owners",712.7054345101003,185.89082798907165,5256.674645820742,151.44990483339632,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":345.2809795430177,"nominal_output":122.25771105761498,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",40.567381689554104,123.83816131364586,59.80056466056808,8.620568609030247,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",27.773892269019708,84.78407054809576,46.55026827180126,5.901952107166688,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",18.653024319406782,72.98201471656431,-201.23053846341608,3.963767667873941,176.2718861170041,100.72841716299813,0.0,0.0,1.0,false],["owners",764.9630994402477,199.52089187278247,5669.565404174496,162.55465863105263,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":467.0371427300972,"nominal_output":136.39736859365973,"money_error":5.684341886080802e-14},{"year":17,"groups":[["workers",41.3261762819146,126.15449831197024,83.25528220809697,8.781812459906853,0.0,88.55977688554172,0.0,0.0,1.0,false],["displaced_free",28.863915636823943,88.11153424025073,67.21777665209935,6.133582072825088,0.0,88.55977688554174,0.0,0.0,1.0,false],["displaced_debt",19.332987848345496,75.6424470103292,-182.65711468954237,4.108259917773418,174.5347472767857,88.55977688554174,0.0,0.0,1.0,false],["owners",787.9476614484191,205.51582197402695,5843.368887969178,167.43887805778905,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":530.7641116250155,"nominal_output":142.922959235813,"money_error":5.684341886080802e-14}],"events":[],"max_money_error":8.526512829121202e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.8124695078910094,"real_capital":537.7315953830288},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.33703945477068,98.71377795715063,42.86540666736182,8.08425986369267,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",32.33703945477068,98.71377795715063,42.865406667361846,8.08425986369267,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",23.8280861324096,93.23001476890718,-161.57016532502902,5.9570215331024,186.12555003175734,135.27608679461673,0.0,0.0,1.0,false],["owners",436.2380472595925,113.78144164308624,4538.278040490065,109.05951181489813,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":255.90764970129538,"nominal_output":106.12821587939374,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",30.564425162419482,93.30260066296538,14.106158208773492,7.641106290604871,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",30.5644251624195,93.30260066296542,14.106158208773568,7.641106290604875,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",21.090080316536064,82.51726506535263,-195.3883010136738,5.272520079134018,179.62063005757665,121.41956097765454,0.0,0.0,1.0,false],["owners",501.6778452163459,130.84972488689255,4742.681432659078,125.41946130408647,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":324.83771342025307,"nominal_output":114.02276533465192,"money_error":2.842170943040401e-14},{"year":15,"groups":[["workers",31.937968165234306,97.49555157252854,52.253740575311305,7.9844920413085765,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",31.937968165234327,97.49555157252857,52.25374057531141,7.984492041308582,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",21.74163795799102,85.06655619171877,-162.75516039190978,5.435409489497755,173.7310763592047,100.72841716299813,0.0,0.0,1.0,false],["owners",523.5377932295827,136.55132843755422,5028.809876195613,130.88444830739567,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":415.46425783441316,"nominal_output":122.65855411783437,"money_error":7.105427357601002e-14},{"year":17,"groups":[["workers",32.38683698488283,98.86579256371908,71.595302386349,8.096709246220707,0.0,88.55977688554172,0.0,0.0,1.0,false],["displaced_free",32.38683698488284,98.86579256371911,71.59530238634912,8.09670924622071,0.0,88.55977688554174,0.0,0.0,1.0,false],["displaced_debt",21.96334631349079,85.93401458274413,-145.71781565275714,5.490836578372697,171.32443767279403,88.55977688554174,0.0,0.0,1.0,false],["owners",530.7800399021608,138.44028166462203,5146.377003056407,132.6950099755402,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":460.18777922297005,"nominal_output":126.43736694810654,"money_error":7.105427357601002e-14},{"year":19,"groups":[["workers",32.962710016804,100.62373341306889,94.14825836128485,8.240677504201,0.0,73.29543452150044,0.0,0.0,1.0,false],["displaced_free",32.96271001680401,100.62373341306888,94.14825836128497,8.240677504201003,0.0,73.29543452150045,0.0,0.0,1.0,false],["displaced_debt",22.237886096090254,87.008181758579,-125.52875760913352,5.559471524022563,168.8963973058278,73.29543452150045,0.0,0.0,1.0,false],["owners",538.0257338076275,140.33013401346574,5265.516374900959,134.50643345190687,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":510.4666218380445,"nominal_output":130.41261705153457,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"par":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.669504808873267,"real_capital":566.0857544209433},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.41580027542487,111.16482161417854,45.76077517281893,8.284594562659159,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",32.84686077301104,100.27008580892509,44.6832740466424,7.472660825860012,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",24.085932182030028,94.23886587346655,-179.0338898437442,5.47954957141183,186.20263628695457,135.27608679461673,0.0,0.0,1.0,false],["owners",542.0148002715051,141.37057910054915,4802.173469567114,123.30836706176743,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":261.0070295589306,"nominal_output":110.71199283566918,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",38.30771332604963,116.94017668509721,13.382555461352753,8.140389081785546,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",25.370301941642165,77.44674202707998,7.326742239198239,5.39118916259896,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",17.140275704980855,67.06321893578412,-235.590338844957,3.6423085873084315,180.368499831548,121.41956097765454,0.0,0.0,1.0,false],["owners",712.7054345101003,185.89082798907165,5256.674645820742,151.44990483339632,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":345.2809795430177,"nominal_output":122.25771105761498,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",40.567381689554104,123.83816131364586,59.80056466056808,8.620568609030247,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",27.773892269019708,84.78407054809576,46.55026827180126,5.901952107166688,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",18.653024319406782,72.98201471656431,-201.23053846341608,3.963767667873941,176.2718861170041,100.72841716299813,0.0,0.0,1.0,false],["owners",764.9630994402477,199.52089187278247,5669.565404174496,162.55465863105263,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":467.0371427300972,"nominal_output":136.39736859365973,"money_error":5.684341886080802e-14},{"year":17,"groups":[["workers",41.3261762819146,126.15449831197024,83.25528220809697,8.781812459906853,0.0,88.55977688554172,0.0,0.0,1.0,false],["displaced_free",28.863915636823943,88.11153424025073,67.21777665209935,6.133582072825088,0.0,88.55977688554174,0.0,0.0,1.0,false],["displaced_debt",19.332987848345496,75.6424470103292,-182.65711468954237,4.108259917773418,174.5347472767857,88.55977688554174,0.0,0.0,1.0,false],["owners",787.9476614484191,205.51582197402695,5843.368887969178,167.43887805778905,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":530.7641116250155,"nominal_output":142.922959235813,"money_error":5.684341886080802e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"complement","tenure":"mortgage_reset","stress":"credit_stress","recourse":0.5,"actual":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.669504808873267,"real_capital":566.0857544209433},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.41580027542487,111.16482161417854,45.76077517281893,8.284594562659159,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",32.84686077301104,100.27008580892509,44.6832740466424,7.472660825860012,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",24.085932182030028,94.23886587346655,-179.0338898437442,5.47954957141183,186.20263628695457,135.27608679461673,0.0,0.0,1.0,false],["owners",542.0148002715051,141.37057910054915,4802.173469567114,123.30836706176743,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":261.0070295589306,"nominal_output":110.71199283566918,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",38.30771332604963,116.94017668509721,13.382555461352753,8.140389081785546,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",25.370301941642165,77.44674202707998,7.326742239198239,5.39118916259896,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",17.140275704980855,67.06321893578412,-235.590338844957,3.6423085873084315,180.368499831548,121.41956097765454,0.0,0.0,1.0,false],["owners",712.7054345101003,185.89082798907165,5256.674645820742,151.44990483339632,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":345.2809795430177,"nominal_output":122.25771105761498,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",40.567381689554104,123.83816131364586,59.80056466056808,8.620568609030247,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",27.773892269019708,84.78407054809576,46.55026827180126,5.901952107166688,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",18.653024319406782,72.98201471656431,-201.23053846341608,3.963767667873941,176.2718861170041,100.72841716299813,0.0,0.0,1.0,false],["owners",764.9630994402477,199.52089187278247,5669.565404174496,162.55465863105263,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":467.0371427300972,"nominal_output":136.39736859365973,"money_error":5.684341886080802e-14},{"year":17,"groups":[["workers",41.3261762819146,126.15449831197024,83.25528220809697,8.781812459906853,0.0,88.55977688554172,0.0,0.0,1.0,false],["displaced_free",28.863915636823943,88.11153424025073,67.21777665209935,6.133582072825088,0.0,88.55977688554174,0.0,0.0,1.0,false],["displaced_debt",19.332987848345496,75.6424470103292,-182.65711468954237,4.108259917773418,174.5347472767857,88.55977688554174,0.0,0.0,1.0,false],["owners",787.9476614484191,205.51582197402695,5843.368887969178,167.43887805778905,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":530.7641116250155,"nominal_output":142.922959235813,"money_error":5.684341886080802e-14}],"events":[],"max_money_error":8.526512829121202e-14},"control":{"completed":false,"failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.8124695078910094,"real_capital":537.7315953830288},"last_year":19,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.33703945477068,98.71377795715063,42.86540666736182,8.08425986369267,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",32.33703945477068,98.71377795715063,42.865406667361846,8.08425986369267,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",23.8280861324096,93.23001476890718,-161.57016532502902,5.9570215331024,186.12555003175734,135.27608679461673,0.0,0.0,1.0,false],["owners",436.2380472595925,113.78144164308624,4538.278040490065,109.05951181489813,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":255.90764970129538,"nominal_output":106.12821587939374,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",30.564425162419482,93.30260066296538,14.106158208773492,7.641106290604871,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",30.5644251624195,93.30260066296542,14.106158208773568,7.641106290604875,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",21.090080316536064,82.51726506535263,-195.3883010136738,5.272520079134018,179.62063005757665,121.41956097765454,0.0,0.0,1.0,false],["owners",501.6778452163459,130.84972488689255,4742.681432659078,125.41946130408647,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":324.83771342025307,"nominal_output":114.02276533465192,"money_error":2.842170943040401e-14},{"year":15,"groups":[["workers",31.937968165234306,97.49555157252854,52.253740575311305,7.9844920413085765,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",31.937968165234327,97.49555157252857,52.25374057531141,7.984492041308582,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",21.74163795799102,85.06655619171877,-162.75516039190978,5.435409489497755,173.7310763592047,100.72841716299813,0.0,0.0,1.0,false],["owners",523.5377932295827,136.55132843755422,5028.809876195613,130.88444830739567,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":415.46425783441316,"nominal_output":122.65855411783437,"money_error":7.105427357601002e-14},{"year":17,"groups":[["workers",32.38683698488283,98.86579256371908,71.595302386349,8.096709246220707,0.0,88.55977688554172,0.0,0.0,1.0,false],["displaced_free",32.38683698488284,98.86579256371911,71.59530238634912,8.09670924622071,0.0,88.55977688554174,0.0,0.0,1.0,false],["displaced_debt",21.96334631349079,85.93401458274413,-145.71781565275714,5.490836578372697,171.32443767279403,88.55977688554174,0.0,0.0,1.0,false],["owners",530.7800399021608,138.44028166462203,5146.377003056407,132.6950099755402,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":460.18777922297005,"nominal_output":126.43736694810654,"money_error":7.105427357601002e-14},{"year":19,"groups":[["workers",32.962710016804,100.62373341306889,94.14825836128485,8.240677504201,0.0,73.29543452150044,0.0,0.0,1.0,false],["displaced_free",32.96271001680401,100.62373341306888,94.14825836128497,8.240677504201003,0.0,73.29543452150045,0.0,0.0,1.0,false],["displaced_debt",22.237886096090254,87.008181758579,-125.52875760913352,5.559471524022563,168.8963973058278,73.29543452150045,0.0,0.0,1.0,false],["owners",538.0257338076275,140.33013401346574,5265.516374900959,134.50643345190687,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":510.4666218380445,"nominal_output":130.41261705153457,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"par":{"completed":false,"failure":{"year":18,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-1.669504808873267,"real_capital":566.0857544209433},"last_year":17,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.41580027542487,111.16482161417854,45.76077517281893,8.284594562659159,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",32.84686077301104,100.27008580892509,44.6832740466424,7.472660825860012,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",24.085932182030028,94.23886587346655,-179.0338898437442,5.47954957141183,186.20263628695457,135.27608679461673,0.0,0.0,1.0,false],["owners",542.0148002715051,141.37057910054915,4802.173469567114,123.30836706176743,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":261.0070295589306,"nominal_output":110.71199283566918,"money_error":1.4210854715202004e-14},{"year":10,"groups":[["workers",38.30771332604963,116.94017668509721,13.382555461352753,8.140389081785546,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",25.370301941642165,77.44674202707998,7.326742239198239,5.39118916259896,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",17.140275704980855,67.06321893578412,-235.590338844957,3.6423085873084315,180.368499831548,121.41956097765454,0.0,0.0,1.0,false],["owners",712.7054345101003,185.89082798907165,5256.674645820742,151.44990483339632,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":345.2809795430177,"nominal_output":122.25771105761498,"money_error":5.684341886080802e-14},{"year":15,"groups":[["workers",40.567381689554104,123.83816131364586,59.80056466056808,8.620568609030247,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",27.773892269019708,84.78407054809576,46.55026827180126,5.901952107166688,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",18.653024319406782,72.98201471656431,-201.23053846341608,3.963767667873941,176.2718861170041,100.72841716299813,0.0,0.0,1.0,false],["owners",764.9630994402477,199.52089187278247,5669.565404174496,162.55465863105263,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":467.0371427300972,"nominal_output":136.39736859365973,"money_error":5.684341886080802e-14},{"year":17,"groups":[["workers",41.3261762819146,126.15449831197024,83.25528220809697,8.781812459906853,0.0,88.55977688554172,0.0,0.0,1.0,false],["displaced_free",28.863915636823943,88.11153424025073,67.21777665209935,6.133582072825088,0.0,88.55977688554174,0.0,0.0,1.0,false],["displaced_debt",19.332987848345496,75.6424470103292,-182.65711468954237,4.108259917773418,174.5347472767857,88.55977688554174,0.0,0.0,1.0,false],["owners",787.9476614484191,205.51582197402695,5843.368887969178,167.43887805778905,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":530.7641116250155,"nominal_output":142.922959235813,"money_error":5.684341886080802e-14}],"events":[],"max_money_error":8.526512829121202e-14}},{"mode":"substitute","tenure":"renter","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.184948028968066,124.02761737335823,41.73034039366658,9.142075676590235,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.792495778727357,95.03856721829432,38.868948929987184,7.005292789660474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.165778376458203,87.95943800181826,-184.8208242808748,5.042714580644243,186.25433663923368,0.0,0.0,0.0,0.0,false],["owners",514.2891025184518,123.68665284234054,5366.925500715419,117.0007708229478,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",47.321310011700355,146.05342596203818,67.13822628612508,10.055778377486325,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.86692668078618,92.1818724715623,54.50837600266703,6.346721919667063,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.573330488128757,89.5767082862252,-188.13428175295712,4.79683272872736,181.49380109174373,0.0,0.0,0.0,0.0,false],["owners",613.6735423870058,147.58863453270948,5910.801787056144,130.40562775723873,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.50460454524153,"nominal_output":113.36539157690552,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.90538345527097,157.11538103478696,94.64576041026172,10.817393984245081,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,71.44955247325524,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.29411764705883,92.43697478991596,-175.19310528236892,4.950000000000001,176.07038472738006,0.0,0.0,0.0,0.0,false],["owners",638.4380585894479,153.5445066352689,6259.788911755064,135.66808745025767,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":358.8588762920786,"nominal_output":120.12071651349814,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",53.95155443149875,166.51714330709493,123.96710911058098,11.464705316693484,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,88.39072894384343,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-162.25192881178072,4.949999999999998,170.5703847273801,0.0,0.0,0.0,0.0,false],["owners",669.1159454677089,160.92254580752984,6624.438208449566,142.18713841188813,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.80004073018466,"nominal_output":127.55101231707792,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.77774638022257,110.42514314883509,39.19724277509352,8.944436595055642,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.530104357861205,109.66081591932473,39.137247976162605,8.882526089465301,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.097496429263614,107.52974773517305,-165.2783230971743,6.774374107315904,186.02634860224512,0.0,0.0,0.0,0.0,false],["owners",416.0117004085969,100.05091399918157,5048.859471587746,104.00292510214922,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":240.3306356348847,"nominal_output":103.46946745016146,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",37.986447410124335,117.24212163618625,59.816007092384055,9.496611852531084,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.09553063176332,114.49237849309667,59.4192300540094,9.27388265794083,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.84496229028777,110.49588210431651,-149.96492522886567,6.961240572571943,178.4630829007188,0.0,0.0,0.0,0.0,false],["owners",431.58294980702055,103.79580322439169,5285.217397923014,107.89573745175514,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":284.5790998474017,"nominal_output":107.63421784919439,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",40.04485091599639,123.59521887653212,81.61298574006803,10.011212728999098,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.20269938221366,117.90956599448661,80.416327857144,9.550674845553415,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.378322604397223,112.61239128729055,-134.30877049922927,7.094580651099305,170.7016755751643,0.0,0.0,0.0,0.0,false],["owners",446.35222146242836,107.34781660953065,5529.932223920705,111.58805536560709,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":333.3497927036215,"nominal_output":111.67152223460064,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",41.93112161728562,129.41704202865935,104.49686803787436,10.482780404321405,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.898399351665,120.05678812242284,101.88907460205219,9.72459983791625,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.723329261964484,113.98146532525585,-118.42023011486718,7.180832315491121,162.80053121517915,0.0,0.0,0.0,0.0,false],["owners",460.7671664862694,110.81461435456218,5782.720025173981,115.19179162156735,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.3058835642688,"nominal_output":115.63086035144649,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.184948028968066,124.02761737335823,41.73034039366658,9.142075676590235,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.792495778727357,95.03856721829432,38.868948929987184,7.005292789660474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.165778376458203,87.95943800181826,-184.8208242808748,5.042714580644243,186.25433663923368,0.0,0.0,0.0,0.0,false],["owners",514.2891025184518,123.68665284234054,5366.925500715419,117.0007708229478,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",47.321310011700355,146.05342596203818,67.13822628612508,10.055778377486325,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.86692668078618,92.1818724715623,54.50837600266703,6.346721919667063,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.573330488128757,89.5767082862252,-188.13428175295712,4.79683272872736,181.49380109174373,0.0,0.0,0.0,0.0,false],["owners",613.6735423870058,147.58863453270948,5910.801787056144,130.40562775723873,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.50460454524153,"nominal_output":113.36539157690552,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.90538345527097,157.11538103478696,94.64576041026172,10.817393984245081,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,71.44955247325524,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.29411764705883,92.43697478991596,-175.19310528236892,4.950000000000001,176.07038472738006,0.0,0.0,0.0,0.0,false],["owners",638.4380585894479,153.5445066352689,6259.788911755064,135.66808745025767,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":358.8588762920786,"nominal_output":120.12071651349814,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",53.95155443149875,166.51714330709493,123.96710911058098,11.464705316693484,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,88.39072894384343,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-162.25192881178072,4.949999999999998,170.5703847273801,0.0,0.0,0.0,0.0,false],["owners",669.1159454677089,160.92254580752984,6624.438208449566,142.18713841188813,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.80004073018466,"nominal_output":127.55101231707792,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"substitute","tenure":"renter","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.184948028968066,124.02761737335823,41.73034039366658,9.142075676590235,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.792495778727357,95.03856721829432,38.868948929987184,7.005292789660474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.165778376458203,87.95943800181826,-184.8208242808748,5.042714580644243,186.25433663923368,0.0,0.0,0.0,0.0,false],["owners",514.2891025184518,123.68665284234054,5366.925500715419,117.0007708229478,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",47.321310011700355,146.05342596203818,67.13822628612508,10.055778377486325,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.86692668078618,92.1818724715623,54.50837600266703,6.346721919667063,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.573330488128757,89.5767082862252,-188.13428175295712,4.79683272872736,181.49380109174373,0.0,0.0,0.0,0.0,false],["owners",613.6735423870058,147.58863453270948,5910.801787056144,130.40562775723873,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.50460454524153,"nominal_output":113.36539157690552,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.90538345527097,157.11538103478696,94.64576041026172,10.817393984245081,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,71.44955247325524,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.29411764705883,92.43697478991596,-175.19310528236892,4.950000000000001,176.07038472738006,0.0,0.0,0.0,0.0,false],["owners",638.4380585894479,153.5445066352689,6259.788911755064,135.66808745025767,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":358.8588762920786,"nominal_output":120.12071651349814,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",53.95155443149875,166.51714330709493,123.96710911058098,11.464705316693484,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,88.39072894384343,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-162.25192881178072,4.949999999999998,170.5703847273801,0.0,0.0,0.0,0.0,false],["owners",669.1159454677089,160.92254580752984,6624.438208449566,142.18713841188813,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.80004073018466,"nominal_output":127.55101231707792,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.77774638022257,110.42514314883509,39.19724277509352,8.944436595055642,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.530104357861205,109.66081591932473,39.137247976162605,8.882526089465301,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.097496429263614,107.52974773517305,-165.2783230971743,6.774374107315904,186.02634860224512,0.0,0.0,0.0,0.0,false],["owners",416.0117004085969,100.05091399918157,5048.859471587746,104.00292510214922,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":240.3306356348847,"nominal_output":103.46946745016146,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",37.986447410124335,117.24212163618625,59.816007092384055,9.496611852531084,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.09553063176332,114.49237849309667,59.4192300540094,9.27388265794083,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.84496229028777,110.49588210431651,-149.96492522886567,6.961240572571943,178.4630829007188,0.0,0.0,0.0,0.0,false],["owners",431.58294980702055,103.79580322439169,5285.217397923014,107.89573745175514,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":284.5790998474017,"nominal_output":107.63421784919439,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",40.04485091599639,123.59521887653212,81.61298574006803,10.011212728999098,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.20269938221366,117.90956599448661,80.416327857144,9.550674845553415,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.378322604397223,112.61239128729055,-134.30877049922927,7.094580651099305,170.7016755751643,0.0,0.0,0.0,0.0,false],["owners",446.35222146242836,107.34781660953065,5529.932223920705,111.58805536560709,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":333.3497927036215,"nominal_output":111.67152223460064,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",41.93112161728562,129.41704202865935,104.49686803787436,10.482780404321405,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.898399351665,120.05678812242284,101.88907460205219,9.72459983791625,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.723329261964484,113.98146532525585,-118.42023011486718,7.180832315491121,162.80053121517915,0.0,0.0,0.0,0.0,false],["owners",460.7671664862694,110.81461435456218,5782.720025173981,115.19179162156735,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.3058835642688,"nominal_output":115.63086035144649,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.184948028968066,124.02761737335823,41.73034039366658,9.142075676590235,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.792495778727357,95.03856721829432,38.868948929987184,7.005292789660474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.165778376458203,87.95943800181826,-184.8208242808748,5.042714580644243,186.25433663923368,0.0,0.0,0.0,0.0,false],["owners",514.2891025184518,123.68665284234054,5366.925500715419,117.0007708229478,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",47.321310011700355,146.05342596203818,67.13822628612508,10.055778377486325,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.86692668078618,92.1818724715623,54.50837600266703,6.346721919667063,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.573330488128757,89.5767082862252,-188.13428175295712,4.79683272872736,181.49380109174373,0.0,0.0,0.0,0.0,false],["owners",613.6735423870058,147.58863453270948,5910.801787056144,130.40562775723873,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.50460454524153,"nominal_output":113.36539157690552,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.90538345527097,157.11538103478696,94.64576041026172,10.817393984245081,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,71.44955247325524,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.29411764705883,92.43697478991596,-175.19310528236892,4.950000000000001,176.07038472738006,0.0,0.0,0.0,0.0,false],["owners",638.4380585894479,153.5445066352689,6259.788911755064,135.66808745025767,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":358.8588762920786,"nominal_output":120.12071651349814,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",53.95155443149875,166.51714330709493,123.96710911058098,11.464705316693484,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,88.39072894384343,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-162.25192881178072,4.949999999999998,170.5703847273801,0.0,0.0,0.0,0.0,false],["owners",669.1159454677089,160.92254580752984,6624.438208449566,142.18713841188813,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.80004073018466,"nominal_output":127.55101231707792,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"substitute","tenure":"renter","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.184948028968066,124.02761737335823,41.73034039366658,9.142075676590235,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.792495778727357,95.03856721829432,38.868948929987184,7.005292789660474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.165778376458203,87.95943800181826,-184.8208242808748,5.042714580644243,186.25433663923368,0.0,0.0,0.0,0.0,false],["owners",514.2891025184518,123.68665284234054,5037.255171045089,117.0007708229478,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",47.321310011700355,146.05342596203818,67.13822628612508,10.055778377486325,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.86692668078618,92.1818724715623,54.50837600266703,6.346721919667063,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.573330488128757,89.5767082862252,-188.13428175295712,4.79683272872736,181.49380109174373,0.0,0.0,0.0,0.0,false],["owners",613.6735423870058,147.58863453270948,5204.919434114968,130.40562775723873,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.50460454524153,"nominal_output":113.36539157690552,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.90538345527097,157.11538103478696,94.64576041026172,10.817393984245081,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,71.44955247325524,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.29411764705883,92.43697478991596,-175.19310528236892,4.950000000000001,176.07038472738006,0.0,0.0,0.0,0.0,false],["owners",638.4380585894479,153.5445066352689,5553.906558813887,135.66808745025767,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":358.8588762920786,"nominal_output":120.12071651349814,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",53.95155443149875,166.51714330709493,123.96710911058098,11.464705316693484,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,88.39072894384343,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-162.25192881178072,4.949999999999998,170.5703847273801,0.0,0.0,0.0,0.0,false],["owners",669.1159454677089,160.92254580752984,5918.55585550839,142.18713841188813,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.80004073018466,"nominal_output":127.55101231707792,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.77774638022257,110.42514314883509,39.19724277509352,8.944436595055642,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.530104357861205,109.66081591932473,39.137247976162605,8.882526089465301,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.097496429263614,107.52974773517305,-165.2783230971743,6.774374107315904,186.02634860224512,0.0,0.0,0.0,0.0,false],["owners",416.0117004085969,100.05091399918157,4748.859471587746,104.00292510214922,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":240.3306356348847,"nominal_output":103.46946745016146,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",37.986447410124335,117.24212163618625,59.816007092384055,9.496611852531084,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.09553063176332,114.49237849309667,59.4192300540094,9.27388265794083,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.84496229028777,110.49588210431651,-149.96492522886567,6.961240572571943,178.4630829007188,0.0,0.0,0.0,0.0,false],["owners",431.58294980702055,103.79580322439169,4685.217397923014,107.89573745175514,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":284.5790998474017,"nominal_output":107.63421784919439,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",40.04485091599639,123.59521887653212,81.61298574006803,10.011212728999098,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.20269938221366,117.90956599448661,80.416327857144,9.550674845553415,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.378322604397223,112.61239128729055,-134.30877049922927,7.094580651099305,170.7016755751643,0.0,0.0,0.0,0.0,false],["owners",446.35222146242836,107.34781660953065,4929.932223920705,111.58805536560709,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":333.3497927036215,"nominal_output":111.67152223460064,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",41.93112161728562,129.41704202865935,104.49686803787436,10.482780404321405,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.898399351665,120.05678812242284,101.88907460205219,9.72459983791625,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.723329261964484,113.98146532525585,-118.42023011486718,7.180832315491121,162.80053121517915,0.0,0.0,0.0,0.0,false],["owners",460.7671664862694,110.81461435456218,5182.720025173981,115.19179162156735,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.3058835642688,"nominal_output":115.63086035144649,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.184948028968066,124.02761737335823,41.73034039366658,9.142075676590235,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.792495778727357,95.03856721829432,38.868948929987184,7.005292789660474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.165778376458203,87.95943800181826,-184.8208242808748,5.042714580644243,186.25433663923368,0.0,0.0,0.0,0.0,false],["owners",514.2891025184518,123.68665284234054,5037.255171045089,117.0007708229478,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",47.321310011700355,146.05342596203818,67.13822628612508,10.055778377486325,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.86692668078618,92.1818724715623,54.50837600266703,6.346721919667063,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.573330488128757,89.5767082862252,-188.13428175295712,4.79683272872736,181.49380109174373,0.0,0.0,0.0,0.0,false],["owners",613.6735423870058,147.58863453270948,5204.919434114968,130.40562775723873,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.50460454524153,"nominal_output":113.36539157690552,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.90538345527097,157.11538103478696,94.64576041026172,10.817393984245081,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,71.44955247325524,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.29411764705883,92.43697478991596,-175.19310528236892,4.950000000000001,176.07038472738006,0.0,0.0,0.0,0.0,false],["owners",638.4380585894479,153.5445066352689,5553.906558813887,135.66808745025767,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":358.8588762920786,"nominal_output":120.12071651349814,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",53.95155443149875,166.51714330709493,123.96710911058098,11.464705316693484,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,88.39072894384343,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-162.25192881178072,4.949999999999998,170.5703847273801,0.0,0.0,0.0,0.0,false],["owners",669.1159454677089,160.92254580752984,5918.55585550839,142.18713841188813,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.80004073018466,"nominal_output":127.55101231707792,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"substitute","tenure":"renter","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.184948028968066,124.02761737335823,41.73034039366658,9.142075676590235,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.792495778727357,95.03856721829432,38.868948929987184,7.005292789660474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.165778376458203,87.95943800181826,-184.8208242808748,5.042714580644243,186.25433663923368,0.0,0.0,0.0,0.0,false],["owners",514.2891025184518,123.68665284234054,5037.255171045089,117.0007708229478,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",47.321310011700355,146.05342596203818,67.13822628612508,10.055778377486325,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.86692668078618,92.1818724715623,54.50837600266703,6.346721919667063,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.573330488128757,89.5767082862252,-188.13428175295712,4.79683272872736,181.49380109174373,0.0,0.0,0.0,0.0,false],["owners",613.6735423870058,147.58863453270948,5204.919434114968,130.40562775723873,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.50460454524153,"nominal_output":113.36539157690552,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.90538345527097,157.11538103478696,94.64576041026172,10.817393984245081,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,71.44955247325524,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.29411764705883,92.43697478991596,-175.19310528236892,4.950000000000001,176.07038472738006,0.0,0.0,0.0,0.0,false],["owners",638.4380585894479,153.5445066352689,5553.906558813887,135.66808745025767,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":358.8588762920786,"nominal_output":120.12071651349814,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",53.95155443149875,166.51714330709493,123.96710911058098,11.464705316693484,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,88.39072894384343,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-162.25192881178072,4.949999999999998,170.5703847273801,0.0,0.0,0.0,0.0,false],["owners",669.1159454677089,160.92254580752984,5918.55585550839,142.18713841188813,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.80004073018466,"nominal_output":127.55101231707792,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.77774638022257,110.42514314883509,39.19724277509352,8.944436595055642,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.530104357861205,109.66081591932473,39.137247976162605,8.882526089465301,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.097496429263614,107.52974773517305,-165.2783230971743,6.774374107315904,186.02634860224512,0.0,0.0,0.0,0.0,false],["owners",416.0117004085969,100.05091399918157,4748.859471587746,104.00292510214922,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":240.3306356348847,"nominal_output":103.46946745016146,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",37.986447410124335,117.24212163618625,59.816007092384055,9.496611852531084,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.09553063176332,114.49237849309667,59.4192300540094,9.27388265794083,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.84496229028777,110.49588210431651,-149.96492522886567,6.961240572571943,178.4630829007188,0.0,0.0,0.0,0.0,false],["owners",431.58294980702055,103.79580322439169,4685.217397923014,107.89573745175514,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":284.5790998474017,"nominal_output":107.63421784919439,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",40.04485091599639,123.59521887653212,81.61298574006803,10.011212728999098,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.20269938221366,117.90956599448661,80.416327857144,9.550674845553415,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.378322604397223,112.61239128729055,-134.30877049922927,7.094580651099305,170.7016755751643,0.0,0.0,0.0,0.0,false],["owners",446.35222146242836,107.34781660953065,4929.932223920705,111.58805536560709,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":333.3497927036215,"nominal_output":111.67152223460064,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",41.93112161728562,129.41704202865935,104.49686803787436,10.482780404321405,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.898399351665,120.05678812242284,101.88907460205219,9.72459983791625,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.723329261964484,113.98146532525585,-118.42023011486718,7.180832315491121,162.80053121517915,0.0,0.0,0.0,0.0,false],["owners",460.7671664862694,110.81461435456218,5182.720025173981,115.19179162156735,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.3058835642688,"nominal_output":115.63086035144649,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.184948028968066,124.02761737335823,41.73034039366658,9.142075676590235,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.792495778727357,95.03856721829432,38.868948929987184,7.005292789660474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.165778376458203,87.95943800181826,-184.8208242808748,5.042714580644243,186.25433663923368,0.0,0.0,0.0,0.0,false],["owners",514.2891025184518,123.68665284234054,5037.255171045089,117.0007708229478,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",47.321310011700355,146.05342596203818,67.13822628612508,10.055778377486325,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.86692668078618,92.1818724715623,54.50837600266703,6.346721919667063,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.573330488128757,89.5767082862252,-188.13428175295712,4.79683272872736,181.49380109174373,0.0,0.0,0.0,0.0,false],["owners",613.6735423870058,147.58863453270948,5204.919434114968,130.40562775723873,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.50460454524153,"nominal_output":113.36539157690552,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.90538345527097,157.11538103478696,94.64576041026172,10.817393984245081,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,71.44955247325524,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.29411764705883,92.43697478991596,-175.19310528236892,4.950000000000001,176.07038472738006,0.0,0.0,0.0,0.0,false],["owners",638.4380585894479,153.5445066352689,5553.906558813887,135.66808745025767,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":358.8588762920786,"nominal_output":120.12071651349814,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",53.95155443149875,166.51714330709493,123.96710911058098,11.464705316693484,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,88.39072894384343,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-162.25192881178072,4.949999999999998,170.5703847273801,0.0,0.0,0.0,0.0,false],["owners",669.1159454677089,160.92254580752984,5918.55585550839,142.18713841188813,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.80004073018466,"nominal_output":127.55101231707792,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"substitute","tenure":"renter","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.184948028968066,124.02761737335823,41.73034039366658,9.142075676590235,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.792495778727357,95.03856721829432,38.868948929987184,7.005292789660474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.165778376458203,87.95943800181826,-184.8208242808748,5.042714580644243,186.25433663923368,0.0,0.0,0.0,0.0,false],["owners",514.2891025184518,123.68665284234054,4707.584841374759,117.0007708229478,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",47.321310011700355,146.05342596203818,67.13822628612508,10.055778377486325,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.86692668078618,92.1818724715623,54.50837600266703,6.346721919667063,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.573330488128757,89.5767082862252,-188.13428175295712,4.79683272872736,181.49380109174373,0.0,0.0,0.0,0.0,false],["owners",613.6735423870058,147.58863453270948,4499.03708117379,130.40562775723873,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.50460454524153,"nominal_output":113.36539157690552,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.90538345527097,157.11538103478696,94.64576041026172,10.817393984245081,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,71.44955247325524,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.29411764705883,92.43697478991596,-175.19310528236892,4.950000000000001,176.07038472738006,0.0,0.0,0.0,0.0,false],["owners",638.4380585894479,153.5445066352689,4848.024205872711,135.66808745025767,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":358.8588762920786,"nominal_output":120.12071651349814,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",53.95155443149875,166.51714330709493,123.96710911058098,11.464705316693484,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,88.39072894384343,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-162.25192881178072,4.949999999999998,170.5703847273801,0.0,0.0,0.0,0.0,false],["owners",669.1159454677089,160.92254580752984,5212.673502567213,142.18713841188813,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.80004073018466,"nominal_output":127.55101231707792,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.77774638022257,110.42514314883509,39.19724277509352,8.944436595055642,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.530104357861205,109.66081591932473,39.137247976162605,8.882526089465301,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.097496429263614,107.52974773517305,-165.2783230971743,6.774374107315904,186.02634860224512,0.0,0.0,0.0,0.0,false],["owners",416.0117004085969,100.05091399918157,4448.859471587746,104.00292510214922,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":240.3306356348847,"nominal_output":103.46946745016146,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",37.986447410124335,117.24212163618625,59.816007092384055,9.496611852531084,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.09553063176332,114.49237849309667,59.4192300540094,9.27388265794083,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.84496229028777,110.49588210431651,-149.96492522886567,6.961240572571943,178.4630829007188,0.0,0.0,0.0,0.0,false],["owners",431.58294980702055,103.79580322439169,4085.2173979230142,107.89573745175514,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":284.5790998474017,"nominal_output":107.63421784919439,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",40.04485091599639,123.59521887653212,81.61298574006803,10.011212728999098,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.20269938221366,117.90956599448661,80.416327857144,9.550674845553415,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.378322604397223,112.61239128729055,-134.30877049922927,7.094580651099305,170.7016755751643,0.0,0.0,0.0,0.0,false],["owners",446.35222146242836,107.34781660953065,4329.932223920705,111.58805536560709,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":333.3497927036215,"nominal_output":111.67152223460064,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",41.93112161728562,129.41704202865935,104.49686803787436,10.482780404321405,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.898399351665,120.05678812242284,101.88907460205219,9.72459983791625,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.723329261964484,113.98146532525585,-118.42023011486718,7.180832315491121,162.80053121517915,0.0,0.0,0.0,0.0,false],["owners",460.7671664862694,110.81461435456218,4582.720025173981,115.19179162156735,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.3058835642688,"nominal_output":115.63086035144649,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.184948028968066,124.02761737335823,41.73034039366658,9.142075676590235,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.792495778727357,95.03856721829432,38.868948929987184,7.005292789660474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.165778376458203,87.95943800181826,-184.8208242808748,5.042714580644243,186.25433663923368,0.0,0.0,0.0,0.0,false],["owners",514.2891025184518,123.68665284234054,4707.584841374759,117.0007708229478,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",47.321310011700355,146.05342596203818,67.13822628612508,10.055778377486325,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.86692668078618,92.1818724715623,54.50837600266703,6.346721919667063,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.573330488128757,89.5767082862252,-188.13428175295712,4.79683272872736,181.49380109174373,0.0,0.0,0.0,0.0,false],["owners",613.6735423870058,147.58863453270948,4499.03708117379,130.40562775723873,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.50460454524153,"nominal_output":113.36539157690552,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.90538345527097,157.11538103478696,94.64576041026172,10.817393984245081,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,71.44955247325524,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.29411764705883,92.43697478991596,-175.19310528236892,4.950000000000001,176.07038472738006,0.0,0.0,0.0,0.0,false],["owners",638.4380585894479,153.5445066352689,4848.024205872711,135.66808745025767,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":358.8588762920786,"nominal_output":120.12071651349814,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",53.95155443149875,166.51714330709493,123.96710911058098,11.464705316693484,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,88.39072894384343,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-162.25192881178072,4.949999999999998,170.5703847273801,0.0,0.0,0.0,0.0,false],["owners",669.1159454677089,160.92254580752984,5212.673502567213,142.18713841188813,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.80004073018466,"nominal_output":127.55101231707792,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"substitute","tenure":"renter","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.184948028968066,124.02761737335823,41.73034039366658,9.142075676590235,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.792495778727357,95.03856721829432,38.868948929987184,7.005292789660474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.165778376458203,87.95943800181826,-184.8208242808748,5.042714580644243,186.25433663923368,0.0,0.0,0.0,0.0,false],["owners",514.2891025184518,123.68665284234054,4707.584841374759,117.0007708229478,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",47.321310011700355,146.05342596203818,67.13822628612508,10.055778377486325,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.86692668078618,92.1818724715623,54.50837600266703,6.346721919667063,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.573330488128757,89.5767082862252,-188.13428175295712,4.79683272872736,181.49380109174373,0.0,0.0,0.0,0.0,false],["owners",613.6735423870058,147.58863453270948,4499.03708117379,130.40562775723873,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.50460454524153,"nominal_output":113.36539157690552,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.90538345527097,157.11538103478696,94.64576041026172,10.817393984245081,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,71.44955247325524,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.29411764705883,92.43697478991596,-175.19310528236892,4.950000000000001,176.07038472738006,0.0,0.0,0.0,0.0,false],["owners",638.4380585894479,153.5445066352689,4848.024205872711,135.66808745025767,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":358.8588762920786,"nominal_output":120.12071651349814,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",53.95155443149875,166.51714330709493,123.96710911058098,11.464705316693484,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,88.39072894384343,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-162.25192881178072,4.949999999999998,170.5703847273801,0.0,0.0,0.0,0.0,false],["owners",669.1159454677089,160.92254580752984,5212.673502567213,142.18713841188813,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.80004073018466,"nominal_output":127.55101231707792,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",35.77774638022257,110.42514314883509,39.19724277509352,8.944436595055642,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",35.530104357861205,109.66081591932473,39.137247976162605,8.882526089465301,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.097496429263614,107.52974773517305,-165.2783230971743,6.774374107315904,186.02634860224512,0.0,0.0,0.0,0.0,false],["owners",416.0117004085969,100.05091399918157,4448.859471587746,104.00292510214922,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":240.3306356348847,"nominal_output":103.46946745016146,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",37.986447410124335,117.24212163618625,59.816007092384055,9.496611852531084,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",37.09553063176332,114.49237849309667,59.4192300540094,9.27388265794083,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",27.84496229028777,110.49588210431651,-149.96492522886567,6.961240572571943,178.4630829007188,0.0,0.0,0.0,0.0,false],["owners",431.58294980702055,103.79580322439169,4085.2173979230142,107.89573745175514,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":284.5790998474017,"nominal_output":107.63421784919439,"money_error":1.4210854715202004e-14},{"year":15,"groups":[["workers",40.04485091599639,123.59521887653212,81.61298574006803,10.011212728999098,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.20269938221366,117.90956599448661,80.416327857144,9.550674845553415,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.378322604397223,112.61239128729055,-134.30877049922927,7.094580651099305,170.7016755751643,0.0,0.0,0.0,0.0,false],["owners",446.35222146242836,107.34781660953065,4329.932223920705,111.58805536560709,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":333.3497927036215,"nominal_output":111.67152223460064,"money_error":1.4210854715202004e-14},{"year":20,"groups":[["workers",41.93112161728562,129.41704202865935,104.49686803787436,10.482780404321405,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",38.898399351665,120.05678812242284,101.88907460205219,9.72459983791625,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",28.723329261964484,113.98146532525585,-118.42023011486718,7.180832315491121,162.80053121517915,0.0,0.0,0.0,0.0,false],["owners",460.7671664862694,110.81461435456218,4582.720025173981,115.19179162156735,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.3058835642688,"nominal_output":115.63086035144649,"money_error":0.0}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.4,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",32.400000000000006,100.00000000000001,20.0,20.0,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",25.200000000000006,100.00000000000001,-180.0,20.0,200.0,0.0,0.0,0.0,0.0,false],["owners",415.7999999999999,99.99999999999999,4820.0,20.0,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.184948028968066,124.02761737335823,41.73034039366658,9.142075676590235,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.792495778727357,95.03856721829432,38.868948929987184,7.005292789660474,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.165778376458203,87.95943800181826,-184.8208242808748,5.042714580644243,186.25433663923368,0.0,0.0,0.0,0.0,false],["owners",514.2891025184518,123.68665284234054,4707.584841374759,117.0007708229478,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",47.321310011700355,146.05342596203818,67.13822628612508,10.055778377486325,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",29.86692668078618,92.1818724715623,54.50837600266703,6.346721919667063,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",22.573330488128757,89.5767082862252,-188.13428175295712,4.79683272872736,181.49380109174373,0.0,0.0,0.0,0.0,false],["owners",613.6735423870058,147.58863453270948,4499.03708117379,130.40562775723873,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.50460454524153,"nominal_output":113.36539157690552,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",50.90538345527097,157.11538103478696,94.64576041026172,10.817393984245081,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,71.44955247325524,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.29411764705883,92.43697478991596,-175.19310528236892,4.950000000000001,176.07038472738006,0.0,0.0,0.0,0.0,false],["owners",638.4380585894479,153.5445066352689,4848.024205872711,135.66808745025767,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":358.8588762920786,"nominal_output":120.12071651349814,"money_error":-9.947598300641403e-14},{"year":20,"groups":[["workers",53.95155443149875,166.51714330709493,123.96710911058098,11.464705316693484,0.0,0.0,0.0,0.0,0.0,false],["displaced_free",30.49411764705882,94.11764705882352,88.39072894384343,6.4799999999999995,0.0,0.0,0.0,0.0,0.0,false],["displaced_debt",23.294117647058815,92.43697478991591,-162.25192881178072,4.949999999999998,170.5703847273801,0.0,0.0,0.0,0.0,false],["owners",669.1159454677089,160.92254580752984,5212.673502567213,142.18713841188813,0.0,0.0,0.0,0.0,10.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":438.80004073018466,"nominal_output":127.55101231707792,"money_error":-8.526512829121202e-14}],"events":[],"max_money_error":9.947598300641403e-14}},{"mode":"substitute","tenure":"owner_free","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.38650256129577,121.7065279258352,267.01602499173,11.462929332694788,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",40.962717026321684,98.94376093314418,264.15085876088307,9.319018123488183,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",32.2785752695885,94.38179903388448,40.46540729237398,7.343375873831386,184.89624361656982,0.0,0.0,0.0,1.0,false],["owners",422.5952026514332,126.22317880867186,3339.5781019433866,96.14040860320107,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.313687023781505,143.26977541976208,314.38088519334696,12.60415849255357,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,301.5944023034194,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,59.131542589230435,7.200000000000002,177.5276474171693,0.0,0.0,0.0,1.0,false],["owners",506.3044776800926,151.22594912786522,3685.872083669107,107.58970150701967,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.5944022361322,"nominal_output":113.36539157690552,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.850417840428406,154.22806241649374,348.8756077161201,13.568213791091036,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,324.41793171518407,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,77.95507200099516,7.200000000000002,169.52764741716928,0.0,0.0,0.0,1.0,false],["owners",523.7368519859592,156.4327514892352,3972.6494193975354,111.29408104701633,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":360.7872706706502,"nominal_output":120.27285397189436,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",67.68204473004431,163.4831998310249,385.65829910928323,14.382434505134414,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,347.2414611269488,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.882352941176485,99.07120743034056,96.77860141275988,7.200000000000002,161.52764741716928,0.0,0.0,0.0,1.0,false],["owners",548.9769679392919,163.97161527457942,4271.690934532937,116.6576056870995,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":443.901510124267,"nominal_output":127.94492566705202,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",44.997415135975885,108.68940854100457,244.21188085888411,11.249353783993971,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",44.73374480163127,108.05252367543784,244.14996091077327,11.183436200407817,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.22883104529443,105.93225451840473,39.72982078261403,9.057207761323607,184.66369348935478,0.0,0.0,0.0,1.0,false],["owners",333.1125122342139,99.49597139612128,3203.7328926304795,83.27812805855348,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":240.33345630039986,"nominal_output":103.46948303368082,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",47.810681207206066,115.4847372154736,270.15562269841246,11.952670301801517,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.78897176759469,113.01684001834468,269.7141219231507,11.697242941898672,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.29348829636018,109.0452874162578,60.225556660612405,9.323372074090045,174.54890770673885,0.0,0.0,0.0,1.0,false],["owners",343.478469650606,102.59213549898628,3392.2864930499713,85.8696174126515,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":284.65003313662174,"nominal_output":107.63847732749268,"money_error":0.0},{"year":15,"groups":[["workers",50.43580833791755,121.82562400463178,297.6013368433119,12.608952084479387,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",48.258279310116215,116.56589205342081,296.22271368552776,12.064569827529054,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.065161756363665,111.30164256246682,81.21368965078797,9.516290439090914,164.1513003941515,0.0,0.0,0.0,1.0,false],["owners",353.4198295901719,105.56147837221387,3586.4260459920743,88.35495739754298,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":333.65264488320355,"nominal_output":111.69047576827558,"money_error":0.0},{"year":20,"groups":[["workers",52.84154016230525,127.63657044035087,326.43339120367,13.210385040576313,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.196353397420744,118.83177149135446,323.3677729628683,12.299088349355186,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.576531601614995,112.79687602811399,102.54229415063864,9.644132900403747,153.55091937488257,0.0,0.0,0.0,1.0,false],["owners",363.46673097653894,108.56234497507141,3786.107136723924,90.86668274413474,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":388.1048699740164,"nominal_output":115.67847379559183,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.38650256129577,121.7065279258352,267.01602499173,11.462929332694788,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",40.962717026321684,98.94376093314418,264.15085876088307,9.319018123488183,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",32.2785752695885,94.38179903388448,40.46540729237398,7.343375873831386,184.89624361656982,0.0,0.0,0.0,1.0,false],["owners",422.5952026514332,126.22317880867186,3339.5781019433866,96.14040860320107,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.313687023781505,143.26977541976208,314.38088519334696,12.60415849255357,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,301.5944023034194,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,59.131542589230435,7.200000000000002,177.5276474171693,0.0,0.0,0.0,1.0,false],["owners",506.3044776800926,151.22594912786522,3685.872083669107,107.58970150701967,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.5944022361322,"nominal_output":113.36539157690552,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.850417840428406,154.22806241649374,348.8756077161201,13.568213791091036,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,324.41793171518407,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,77.95507200099516,7.200000000000002,169.52764741716928,0.0,0.0,0.0,1.0,false],["owners",523.7368519859592,156.4327514892352,3972.6494193975354,111.29408104701633,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":360.7872706706502,"nominal_output":120.27285397189436,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",67.68204473004431,163.4831998310249,385.65829910928323,14.382434505134414,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,347.2414611269488,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.882352941176485,99.07120743034056,96.77860141275988,7.200000000000002,161.52764741716928,0.0,0.0,0.0,1.0,false],["owners",548.9769679392919,163.97161527457942,4271.690934532937,116.6576056870995,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":443.901510124267,"nominal_output":127.94492566705202,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"substitute","tenure":"owner_free","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.38650256129577,121.7065279258352,267.01602499173,11.462929332694788,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",40.962717026321684,98.94376093314418,264.15085876088307,9.319018123488183,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",32.2785752695885,94.38179903388448,40.46540729237398,7.343375873831386,184.89624361656982,0.0,0.0,0.0,1.0,false],["owners",422.5952026514332,126.22317880867186,3339.5781019433866,96.14040860320107,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.313687023781505,143.26977541976208,314.38088519334696,12.60415849255357,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,301.5944023034194,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,59.131542589230435,7.200000000000002,177.5276474171693,0.0,0.0,0.0,1.0,false],["owners",506.3044776800926,151.22594912786522,3685.872083669107,107.58970150701967,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.5944022361322,"nominal_output":113.36539157690552,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.850417840428406,154.22806241649374,348.8756077161201,13.568213791091036,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,324.41793171518407,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,77.95507200099516,7.200000000000002,169.52764741716928,0.0,0.0,0.0,1.0,false],["owners",523.7368519859592,156.4327514892352,3972.6494193975354,111.29408104701633,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":360.7872706706502,"nominal_output":120.27285397189436,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",67.68204473004431,163.4831998310249,385.65829910928323,14.382434505134414,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,347.2414611269488,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.882352941176485,99.07120743034056,96.77860141275988,7.200000000000002,161.52764741716928,0.0,0.0,0.0,1.0,false],["owners",548.9769679392919,163.97161527457942,4271.690934532937,116.6576056870995,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":443.901510124267,"nominal_output":127.94492566705202,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",44.997415135975885,108.68940854100457,244.21188085888411,11.249353783993971,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",44.73374480163127,108.05252367543784,244.14996091077327,11.183436200407817,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.22883104529443,105.93225451840473,39.72982078261403,9.057207761323607,184.66369348935478,0.0,0.0,0.0,1.0,false],["owners",333.1125122342139,99.49597139612128,3203.7328926304795,83.27812805855348,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":240.33345630039986,"nominal_output":103.46948303368082,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",47.810681207206066,115.4847372154736,270.15562269841246,11.952670301801517,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.78897176759469,113.01684001834468,269.7141219231507,11.697242941898672,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.29348829636018,109.0452874162578,60.225556660612405,9.323372074090045,174.54890770673885,0.0,0.0,0.0,1.0,false],["owners",343.478469650606,102.59213549898628,3392.2864930499713,85.8696174126515,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":284.65003313662174,"nominal_output":107.63847732749268,"money_error":0.0},{"year":15,"groups":[["workers",50.43580833791755,121.82562400463178,297.6013368433119,12.608952084479387,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",48.258279310116215,116.56589205342081,296.22271368552776,12.064569827529054,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.065161756363665,111.30164256246682,81.21368965078797,9.516290439090914,164.1513003941515,0.0,0.0,0.0,1.0,false],["owners",353.4198295901719,105.56147837221387,3586.4260459920743,88.35495739754298,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":333.65264488320355,"nominal_output":111.69047576827558,"money_error":0.0},{"year":20,"groups":[["workers",52.84154016230525,127.63657044035087,326.43339120367,13.210385040576313,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.196353397420744,118.83177149135446,323.3677729628683,12.299088349355186,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.576531601614995,112.79687602811399,102.54229415063864,9.644132900403747,153.55091937488257,0.0,0.0,0.0,1.0,false],["owners",363.46673097653894,108.56234497507141,3786.107136723924,90.86668274413474,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":388.1048699740164,"nominal_output":115.67847379559183,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.38650256129577,121.7065279258352,267.01602499173,11.462929332694788,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",40.962717026321684,98.94376093314418,264.15085876088307,9.319018123488183,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",32.2785752695885,94.38179903388448,40.46540729237398,7.343375873831386,184.89624361656982,0.0,0.0,0.0,1.0,false],["owners",422.5952026514332,126.22317880867186,3339.5781019433866,96.14040860320107,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.313687023781505,143.26977541976208,314.38088519334696,12.60415849255357,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,301.5944023034194,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,59.131542589230435,7.200000000000002,177.5276474171693,0.0,0.0,0.0,1.0,false],["owners",506.3044776800926,151.22594912786522,3685.872083669107,107.58970150701967,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.5944022361322,"nominal_output":113.36539157690552,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.850417840428406,154.22806241649374,348.8756077161201,13.568213791091036,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,324.41793171518407,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,77.95507200099516,7.200000000000002,169.52764741716928,0.0,0.0,0.0,1.0,false],["owners",523.7368519859592,156.4327514892352,3972.6494193975354,111.29408104701633,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":360.7872706706502,"nominal_output":120.27285397189436,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",67.68204473004431,163.4831998310249,385.65829910928323,14.382434505134414,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,347.2414611269488,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.882352941176485,99.07120743034056,96.77860141275988,7.200000000000002,161.52764741716928,0.0,0.0,0.0,1.0,false],["owners",548.9769679392919,163.97161527457942,4271.690934532937,116.6576056870995,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":443.901510124267,"nominal_output":127.94492566705202,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"substitute","tenure":"owner_free","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.38650256129577,121.7065279258352,234.04899202469701,11.462929332694788,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",40.962717026321684,98.94376093314418,231.18382579385008,9.319018123488183,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",32.2785752695885,94.38179903388448,7.498374325341014,7.343375873831386,184.89624361656982,0.0,0.0,0.0,1.0,false],["owners",422.5952026514332,126.22317880867186,3306.6110689763536,96.14040860320107,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.313687023781505,143.26977541976208,243.79264989922927,12.60415849255357,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,231.00616700930172,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,-11.456692704887212,7.200000000000002,177.5276474171693,0.0,0.0,0.0,1.0,false],["owners",506.3044776800926,151.22594912786522,3615.2838483749892,107.58970150701967,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.5944022361322,"nominal_output":113.36539157690552,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.850417840428406,154.22806241649374,278.2873724220025,13.568213791091036,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,253.8296964210664,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,7.3668367068775105,7.200000000000002,169.52764741716928,0.0,0.0,0.0,1.0,false],["owners",523.7368519859592,156.4327514892352,3902.061184103418,111.29408104701633,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":360.7872706706502,"nominal_output":120.27285397189436,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",67.68204473004431,163.4831998310249,315.07006381516555,14.382434505134414,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,276.6532258328312,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.882352941176485,99.07120743034056,26.190366118642235,7.200000000000002,161.52764741716928,0.0,0.0,0.0,1.0,false],["owners",548.9769679392919,163.97161527457942,4201.10269923882,116.6576056870995,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":443.901510124267,"nominal_output":127.94492566705202,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",44.997415135975885,108.68940854100457,214.21188085888411,11.249353783993971,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",44.73374480163127,108.05252367543784,214.14996091077327,11.183436200407817,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.22883104529443,105.93225451840473,9.729820782614027,9.057207761323607,184.66369348935478,0.0,0.0,0.0,1.0,false],["owners",333.1125122342139,99.49597139612128,3173.7328926304795,83.27812805855348,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":240.33345630039986,"nominal_output":103.46948303368082,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",47.810681207206066,115.4847372154736,210.15562269841246,11.952670301801517,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.78897176759469,113.01684001834468,209.71412192315066,11.697242941898672,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.29348829636018,109.0452874162578,0.22555666061240487,9.323372074090045,174.54890770673885,0.0,0.0,0.0,1.0,false],["owners",343.478469650606,102.59213549898628,3332.2864930499713,85.8696174126515,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":284.65003313662174,"nominal_output":107.63847732749268,"money_error":0.0},{"year":15,"groups":[["workers",50.43580833791755,121.82562400463178,237.60133684331194,12.608952084479387,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",48.258279310116215,116.56589205342081,236.2227136855278,12.064569827529054,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.065161756363665,111.30164256246682,21.213689650787977,9.516290439090914,164.1513003941515,0.0,0.0,0.0,1.0,false],["owners",353.4198295901719,105.56147837221387,3526.4260459920743,88.35495739754298,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":333.65264488320355,"nominal_output":111.69047576827558,"money_error":0.0},{"year":20,"groups":[["workers",52.84154016230525,127.63657044035087,266.43339120367,13.210385040576313,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.196353397420744,118.83177149135446,263.3677729628683,12.299088349355186,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.576531601614995,112.79687602811399,42.54229415063865,9.644132900403747,153.55091937488257,0.0,0.0,0.0,1.0,false],["owners",363.46673097653894,108.56234497507141,3726.107136723924,90.86668274413474,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":388.1048699740164,"nominal_output":115.67847379559183,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.38650256129577,121.7065279258352,234.04899202469701,11.462929332694788,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",40.962717026321684,98.94376093314418,231.18382579385008,9.319018123488183,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",32.2785752695885,94.38179903388448,7.498374325341014,7.343375873831386,184.89624361656982,0.0,0.0,0.0,1.0,false],["owners",422.5952026514332,126.22317880867186,3306.6110689763536,96.14040860320107,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.313687023781505,143.26977541976208,243.79264989922927,12.60415849255357,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,231.00616700930172,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,-11.456692704887212,7.200000000000002,177.5276474171693,0.0,0.0,0.0,1.0,false],["owners",506.3044776800926,151.22594912786522,3615.2838483749892,107.58970150701967,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.5944022361322,"nominal_output":113.36539157690552,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.850417840428406,154.22806241649374,278.2873724220025,13.568213791091036,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,253.8296964210664,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,7.3668367068775105,7.200000000000002,169.52764741716928,0.0,0.0,0.0,1.0,false],["owners",523.7368519859592,156.4327514892352,3902.061184103418,111.29408104701633,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":360.7872706706502,"nominal_output":120.27285397189436,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",67.68204473004431,163.4831998310249,315.07006381516555,14.382434505134414,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,276.6532258328312,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.882352941176485,99.07120743034056,26.190366118642235,7.200000000000002,161.52764741716928,0.0,0.0,0.0,1.0,false],["owners",548.9769679392919,163.97161527457942,4201.10269923882,116.6576056870995,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":443.901510124267,"nominal_output":127.94492566705202,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"substitute","tenure":"owner_free","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.38650256129577,121.7065279258352,234.04899202469701,11.462929332694788,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",40.962717026321684,98.94376093314418,231.18382579385008,9.319018123488183,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",32.2785752695885,94.38179903388448,7.498374325341014,7.343375873831386,184.89624361656982,0.0,0.0,0.0,1.0,false],["owners",422.5952026514332,126.22317880867186,3306.6110689763536,96.14040860320107,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.313687023781505,143.26977541976208,243.79264989922927,12.60415849255357,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,231.00616700930172,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,-11.456692704887212,7.200000000000002,177.5276474171693,0.0,0.0,0.0,1.0,false],["owners",506.3044776800926,151.22594912786522,3615.2838483749892,107.58970150701967,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.5944022361322,"nominal_output":113.36539157690552,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.850417840428406,154.22806241649374,278.2873724220025,13.568213791091036,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,253.8296964210664,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,7.3668367068775105,7.200000000000002,169.52764741716928,0.0,0.0,0.0,1.0,false],["owners",523.7368519859592,156.4327514892352,3902.061184103418,111.29408104701633,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":360.7872706706502,"nominal_output":120.27285397189436,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",67.68204473004431,163.4831998310249,315.07006381516555,14.382434505134414,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,276.6532258328312,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.882352941176485,99.07120743034056,26.190366118642235,7.200000000000002,161.52764741716928,0.0,0.0,0.0,1.0,false],["owners",548.9769679392919,163.97161527457942,4201.10269923882,116.6576056870995,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":443.901510124267,"nominal_output":127.94492566705202,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",44.997415135975885,108.68940854100457,214.21188085888411,11.249353783993971,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",44.73374480163127,108.05252367543784,214.14996091077327,11.183436200407817,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.22883104529443,105.93225451840473,9.729820782614027,9.057207761323607,184.66369348935478,0.0,0.0,0.0,1.0,false],["owners",333.1125122342139,99.49597139612128,3173.7328926304795,83.27812805855348,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":240.33345630039986,"nominal_output":103.46948303368082,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",47.810681207206066,115.4847372154736,210.15562269841246,11.952670301801517,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.78897176759469,113.01684001834468,209.71412192315066,11.697242941898672,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.29348829636018,109.0452874162578,0.22555666061240487,9.323372074090045,174.54890770673885,0.0,0.0,0.0,1.0,false],["owners",343.478469650606,102.59213549898628,3332.2864930499713,85.8696174126515,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":284.65003313662174,"nominal_output":107.63847732749268,"money_error":0.0},{"year":15,"groups":[["workers",50.43580833791755,121.82562400463178,237.60133684331194,12.608952084479387,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",48.258279310116215,116.56589205342081,236.2227136855278,12.064569827529054,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.065161756363665,111.30164256246682,21.213689650787977,9.516290439090914,164.1513003941515,0.0,0.0,0.0,1.0,false],["owners",353.4198295901719,105.56147837221387,3526.4260459920743,88.35495739754298,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":333.65264488320355,"nominal_output":111.69047576827558,"money_error":0.0},{"year":20,"groups":[["workers",52.84154016230525,127.63657044035087,266.43339120367,13.210385040576313,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.196353397420744,118.83177149135446,263.3677729628683,12.299088349355186,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.576531601614995,112.79687602811399,42.54229415063865,9.644132900403747,153.55091937488257,0.0,0.0,0.0,1.0,false],["owners",363.46673097653894,108.56234497507141,3726.107136723924,90.86668274413474,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":388.1048699740164,"nominal_output":115.67847379559183,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.38650256129577,121.7065279258352,234.04899202469701,11.462929332694788,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",40.962717026321684,98.94376093314418,231.18382579385008,9.319018123488183,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",32.2785752695885,94.38179903388448,7.498374325341014,7.343375873831386,184.89624361656982,0.0,0.0,0.0,1.0,false],["owners",422.5952026514332,126.22317880867186,3306.6110689763536,96.14040860320107,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.313687023781505,143.26977541976208,243.79264989922927,12.60415849255357,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,231.00616700930172,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,-11.456692704887212,7.200000000000002,177.5276474171693,0.0,0.0,0.0,1.0,false],["owners",506.3044776800926,151.22594912786522,3615.2838483749892,107.58970150701967,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.5944022361322,"nominal_output":113.36539157690552,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.850417840428406,154.22806241649374,278.2873724220025,13.568213791091036,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,253.8296964210664,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,7.3668367068775105,7.200000000000002,169.52764741716928,0.0,0.0,0.0,1.0,false],["owners",523.7368519859592,156.4327514892352,3902.061184103418,111.29408104701633,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":360.7872706706502,"nominal_output":120.27285397189436,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",67.68204473004431,163.4831998310249,315.07006381516555,14.382434505134414,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,276.6532258328312,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.882352941176485,99.07120743034056,26.190366118642235,7.200000000000002,161.52764741716928,0.0,0.0,0.0,1.0,false],["owners",548.9769679392919,163.97161527457942,4201.10269923882,116.6576056870995,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":443.901510124267,"nominal_output":127.94492566705202,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"substitute","tenure":"owner_free","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.38650256129577,121.7065279258352,201.08195905766405,11.462929332694788,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",40.962717026321684,98.94376093314418,198.2167928268171,9.319018123488183,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",32.2785752695885,94.38179903388448,-25.468658641691952,7.343375873831386,184.89624361656982,0.0,0.0,0.0,1.0,false],["owners",422.5952026514332,126.22317880867186,3273.6440360093206,96.14040860320107,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.313687023781505,143.26977541976208,173.20441460511157,12.60415849255357,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,160.41793171518407,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,-82.04492799900483,7.200000000000002,177.5276474171693,0.0,0.0,0.0,1.0,false],["owners",506.3044776800926,151.22594912786522,3544.6956130808717,107.58970150701967,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.5944022361322,"nominal_output":113.36539157690552,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.850417840428406,154.22806241649374,207.69913712788482,13.568213791091036,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,183.24146112694876,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,-63.22139858724012,7.200000000000002,169.52764741716928,0.0,0.0,0.0,1.0,false],["owners",523.7368519859592,156.4327514892352,3831.4729488093008,111.29408104701633,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":360.7872706706502,"nominal_output":120.27285397189436,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",67.68204473004431,163.4831998310249,244.48182852104787,14.382434505134414,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,206.06499053871354,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.882352941176485,99.07120743034056,-44.397869175475414,7.200000000000002,161.52764741716928,0.0,0.0,0.0,1.0,false],["owners",548.9769679392919,163.97161527457942,4130.514463944702,116.6576056870995,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":443.901510124267,"nominal_output":127.94492566705202,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",44.997415135975885,108.68940854100457,184.21188085888411,11.249353783993971,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",44.73374480163127,108.05252367543784,184.14996091077327,11.183436200407817,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.22883104529443,105.93225451840473,-20.270179217385973,9.057207761323607,184.66369348935478,0.0,0.0,0.0,1.0,false],["owners",333.1125122342139,99.49597139612128,3143.7328926304795,83.27812805855348,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":240.33345630039986,"nominal_output":103.46948303368082,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",47.810681207206066,115.4847372154736,150.15562269841243,11.952670301801517,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.78897176759469,113.01684001834468,149.71412192315069,11.697242941898672,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.29348829636018,109.0452874162578,-59.77444333938761,9.323372074090045,174.54890770673885,0.0,0.0,0.0,1.0,false],["owners",343.478469650606,102.59213549898628,3272.2864930499713,85.8696174126515,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":284.65003313662174,"nominal_output":107.63847732749268,"money_error":0.0},{"year":15,"groups":[["workers",50.43580833791755,121.82562400463178,177.6013368433119,12.608952084479387,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",48.258279310116215,116.56589205342081,176.2227136855278,12.064569827529054,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.065161756363665,111.30164256246682,-38.786310349212,9.516290439090914,164.1513003941515,0.0,0.0,0.0,1.0,false],["owners",353.4198295901719,105.56147837221387,3466.4260459920743,88.35495739754298,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":333.65264488320355,"nominal_output":111.69047576827558,"money_error":0.0},{"year":20,"groups":[["workers",52.84154016230525,127.63657044035087,206.43339120366997,13.210385040576313,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.196353397420744,118.83177149135446,203.3677729628683,12.299088349355186,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.576531601614995,112.79687602811399,-17.457705849361354,9.644132900403747,153.55091937488257,0.0,0.0,0.0,1.0,false],["owners",363.46673097653894,108.56234497507141,3666.107136723924,90.86668274413474,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":388.1048699740164,"nominal_output":115.67847379559183,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.38650256129577,121.7065279258352,201.08195905766405,11.462929332694788,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",40.962717026321684,98.94376093314418,198.2167928268171,9.319018123488183,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",32.2785752695885,94.38179903388448,-25.468658641691952,7.343375873831386,184.89624361656982,0.0,0.0,0.0,1.0,false],["owners",422.5952026514332,126.22317880867186,3273.6440360093206,96.14040860320107,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.313687023781505,143.26977541976208,173.20441460511157,12.60415849255357,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,160.41793171518407,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,-82.04492799900483,7.200000000000002,177.5276474171693,0.0,0.0,0.0,1.0,false],["owners",506.3044776800926,151.22594912786522,3544.6956130808717,107.58970150701967,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.5944022361322,"nominal_output":113.36539157690552,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.850417840428406,154.22806241649374,207.69913712788482,13.568213791091036,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,183.24146112694876,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,-63.22139858724012,7.200000000000002,169.52764741716928,0.0,0.0,0.0,1.0,false],["owners",523.7368519859592,156.4327514892352,3831.4729488093008,111.29408104701633,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":360.7872706706502,"nominal_output":120.27285397189436,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",67.68204473004431,163.4831998310249,244.48182852104787,14.382434505134414,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,206.06499053871354,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.882352941176485,99.07120743034056,-44.397869175475414,7.200000000000002,161.52764741716928,0.0,0.0,0.0,1.0,false],["owners",548.9769679392919,163.97161527457942,4130.514463944702,116.6576056870995,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":443.901510124267,"nominal_output":127.94492566705202,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"substitute","tenure":"owner_free","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.38650256129577,121.7065279258352,201.08195905766405,11.462929332694788,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",40.962717026321684,98.94376093314418,198.2167928268171,9.319018123488183,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",32.2785752695885,94.38179903388448,-25.468658641691952,7.343375873831386,184.89624361656982,0.0,0.0,0.0,1.0,false],["owners",422.5952026514332,126.22317880867186,3273.6440360093206,96.14040860320107,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.313687023781505,143.26977541976208,173.20441460511157,12.60415849255357,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,160.41793171518407,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,-82.04492799900483,7.200000000000002,177.5276474171693,0.0,0.0,0.0,1.0,false],["owners",506.3044776800926,151.22594912786522,3544.6956130808717,107.58970150701967,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.5944022361322,"nominal_output":113.36539157690552,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.850417840428406,154.22806241649374,207.69913712788482,13.568213791091036,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,183.24146112694876,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,-63.22139858724012,7.200000000000002,169.52764741716928,0.0,0.0,0.0,1.0,false],["owners",523.7368519859592,156.4327514892352,3831.4729488093008,111.29408104701633,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":360.7872706706502,"nominal_output":120.27285397189436,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",67.68204473004431,163.4831998310249,244.48182852104787,14.382434505134414,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,206.06499053871354,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.882352941176485,99.07120743034056,-44.397869175475414,7.200000000000002,161.52764741716928,0.0,0.0,0.0,1.0,false],["owners",548.9769679392919,163.97161527457942,4130.514463944702,116.6576056870995,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":443.901510124267,"nominal_output":127.94492566705202,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",44.997415135975885,108.68940854100457,184.21188085888411,11.249353783993971,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",44.73374480163127,108.05252367543784,184.14996091077327,11.183436200407817,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",36.22883104529443,105.93225451840473,-20.270179217385973,9.057207761323607,184.66369348935478,0.0,0.0,0.0,1.0,false],["owners",333.1125122342139,99.49597139612128,3143.7328926304795,83.27812805855348,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":240.33345630039986,"nominal_output":103.46948303368082,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",47.810681207206066,115.4847372154736,150.15562269841243,11.952670301801517,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",46.78897176759469,113.01684001834468,149.71412192315069,11.697242941898672,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",37.29348829636018,109.0452874162578,-59.77444333938761,9.323372074090045,174.54890770673885,0.0,0.0,0.0,1.0,false],["owners",343.478469650606,102.59213549898628,3272.2864930499713,85.8696174126515,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":284.65003313662174,"nominal_output":107.63847732749268,"money_error":0.0},{"year":15,"groups":[["workers",50.43580833791755,121.82562400463178,177.6013368433119,12.608952084479387,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",48.258279310116215,116.56589205342081,176.2227136855278,12.064569827529054,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.065161756363665,111.30164256246682,-38.786310349212,9.516290439090914,164.1513003941515,0.0,0.0,0.0,1.0,false],["owners",353.4198295901719,105.56147837221387,3466.4260459920743,88.35495739754298,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":333.65264488320355,"nominal_output":111.69047576827558,"money_error":0.0},{"year":20,"groups":[["workers",52.84154016230525,127.63657044035087,206.43339120366997,13.210385040576313,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",49.196353397420744,118.83177149135446,203.3677729628683,12.299088349355186,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",38.576531601614995,112.79687602811399,-17.457705849361354,9.644132900403747,153.55091937488257,0.0,0.0,0.0,1.0,false],["owners",363.46673097653894,108.56234497507141,3666.107136723924,90.86668274413474,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":388.1048699740164,"nominal_output":115.67847379559183,"money_error":-2.842170943040401e-14}],"events":[],"max_money_error":2.842170943040401e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",41.4,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.400000000000006,100.0,220.0,20.0,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",34.2,99.99999999999999,20.0,20.0,200.0,0.0,0.0,0.0,1.0,false],["owners",334.7999999999999,99.99999999999999,3020.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",50.38650256129577,121.7065279258352,201.08195905766405,11.462929332694788,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",40.962717026321684,98.94376093314418,198.2167928268171,9.319018123488183,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",32.2785752695885,94.38179903388448,-25.468658641691952,7.343375873831386,184.89624361656982,0.0,0.0,0.0,1.0,false],["owners",422.5952026514332,126.22317880867186,3273.6440360093206,96.14040860320107,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":243.8082302133962,"nominal_output":106.17902574639297,"money_error":-7.105427357601002e-15},{"year":10,"groups":[["workers",59.313687023781505,143.26977541976208,173.20441460511157,12.60415849255357,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,160.41793171518407,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,-82.04492799900483,7.200000000000002,177.5276474171693,0.0,0.0,0.0,1.0,false],["owners",506.3044776800926,151.22594912786522,3544.6956130808717,107.58970150701967,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":295.5944022361322,"nominal_output":113.36539157690552,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",63.850417840428406,154.22806241649374,207.69913712788482,13.568213791091036,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,183.24146112694876,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.88235294117647,99.07120743034055,-63.22139858724012,7.200000000000002,169.52764741716928,0.0,0.0,0.0,1.0,false],["owners",523.7368519859592,156.4327514892352,3831.4729488093008,111.29408104701633,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":360.7872706706502,"nominal_output":120.27285397189436,"money_error":-2.842170943040401e-14},{"year":20,"groups":[["workers",67.68204473004431,163.4831998310249,244.48182852104787,14.382434505134414,0.0,0.0,0.0,0.0,1.0,false],["displaced_free",41.08235294117647,99.23273657289002,206.06499053871354,8.729999999999999,0.0,0.0,0.0,0.0,1.0,false],["displaced_debt",33.882352941176485,99.07120743034056,-44.397869175475414,7.200000000000002,161.52764741716928,0.0,0.0,0.0,1.0,false],["owners",548.9769679392919,163.97161527457942,4130.514463944702,116.6576056870995,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":443.901510124267,"nominal_output":127.94492566705202,"money_error":-3.552713678800501e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,118.30737356899131,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,115.58734022745138,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-108.07023090777255,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4849.154690387378,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,177.08957911890857,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,165.5784291926094,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-76.85166721092655,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5325.728312077551,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,238.32229335739734,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,216.72715784564772,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-29.70293855788821,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5670.846081873713,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,308.28497843434087,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,275.236303495308,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,24.80620709177205,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,6040.08218394147,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.077867140752275,110.13322883441609,108.89136255133388,9.019466785188069,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.74777631974283,109.1255759212174,108.81098426799187,8.936944079935708,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.378764020063855,107.12243357527495,-95.59003742483355,6.844691005015964,185.97160439618634,130.49151963747684,0.0,0.0,1.0,false],["owners",389.85248547664736,101.68296439140519,4582.62347354558,97.46312136916184,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":256.67033223383027,"nominal_output":104.74643301130817,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",38.12138788580334,116.37138967038098,153.36267714315483,9.530346971450834,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.97167785309,112.86172326931438,152.84304680452766,9.2429194632725,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",27.96068106917389,109.39924820408467,-56.43705613474052,6.990170267293472,178.33537800951717,106.75647038299964,0.0,0.0,1.0,false],["owners",411.9675192394397,107.45110047977045,4806.677446476653,102.99187980985992,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":322.2043793015194,"nominal_output":110.46663562274354,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",39.88559992551479,121.75691779830349,204.01942230009888,9.971399981378697,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.59649030691486,114.76905921817256,202.49243511657784,9.399122576728715,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.26670141936627,110.596586572323,-11.91302201734139,7.0666753548415695,170.55027177662498,77.87915381893295,0.0,0.0,1.0,false],["owners",432.167119217364,112.71964507495153,5042.358485986958,108.041779804341,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":398.2391352836773,"nominal_output":116.0554536541205,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.36103556898256,126.26091163803196,261.81633876639256,10.34025889224564,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",37.742938095711324,115.21611357903295,258.5804320300758,9.435734523927831,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",28.351887663380815,110.92988714642077,38.961437826477905,7.087971915845204,162.69052564081483,42.745482807737616,0.0,0.0,1.0,false],["owners",450.60683194648425,117.52916847847793,5288.679971353924,112.65170798662106,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.63170142161056,"nominal_output":121.58812003421063,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":1.1368683772161603e-13},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,118.30737356899131,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,115.58734022745138,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-108.07023090777255,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4849.154690387378,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,177.08957911890857,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,165.5784291926094,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-76.85166721092655,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5325.728312077551,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,238.32229335739734,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,216.72715784564772,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-29.70293855788821,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5670.846081873713,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,308.28497843434087,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,275.236303495308,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,24.80620709177205,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,6040.08218394147,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,118.30737356899131,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,115.58734022745138,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-108.07023090777255,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4849.154690387378,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,177.08957911890857,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,165.5784291926094,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-76.85166721092655,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5325.728312077551,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,238.32229335739734,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,216.72715784564772,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-29.70293855788821,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5670.846081873713,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,308.28497843434087,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,275.236303495308,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,24.80620709177205,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,6040.08218394147,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.077867140752275,110.13322883441609,108.89136255133388,9.019466785188069,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.74777631974283,109.1255759212174,108.81098426799187,8.936944079935708,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.378764020063855,107.12243357527495,-95.59003742483355,6.844691005015964,185.97160439618634,130.49151963747684,0.0,0.0,1.0,false],["owners",389.85248547664736,101.68296439140519,4582.62347354558,97.46312136916184,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":256.67033223383027,"nominal_output":104.74643301130817,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",38.12138788580334,116.37138967038098,153.36267714315483,9.530346971450834,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.97167785309,112.86172326931438,152.84304680452766,9.2429194632725,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",27.96068106917389,109.39924820408467,-56.43705613474052,6.990170267293472,178.33537800951717,106.75647038299964,0.0,0.0,1.0,false],["owners",411.9675192394397,107.45110047977045,4806.677446476653,102.99187980985992,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":322.2043793015194,"nominal_output":110.46663562274354,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",39.88559992551479,121.75691779830349,204.01942230009888,9.971399981378697,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.59649030691486,114.76905921817256,202.49243511657784,9.399122576728715,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.26670141936627,110.596586572323,-11.91302201734139,7.0666753548415695,170.55027177662498,77.87915381893295,0.0,0.0,1.0,false],["owners",432.167119217364,112.71964507495153,5042.358485986958,108.041779804341,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":398.2391352836773,"nominal_output":116.0554536541205,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.36103556898256,126.26091163803196,261.81633876639256,10.34025889224564,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",37.742938095711324,115.21611357903295,258.5804320300758,9.435734523927831,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",28.351887663380815,110.92988714642077,38.961437826477905,7.087971915845204,162.69052564081483,42.745482807737616,0.0,0.0,1.0,false],["owners",450.60683194648425,117.52916847847793,5288.679971353924,112.65170798662106,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.63170142161056,"nominal_output":121.58812003421063,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":1.1368683772161603e-13},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,118.30737356899131,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,115.58734022745138,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-108.07023090777255,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4849.154690387378,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,177.08957911890857,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,165.5784291926094,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-76.85166721092655,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5325.728312077551,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,238.32229335739734,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,216.72715784564772,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-29.70293855788821,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5670.846081873713,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,308.28497843434087,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,275.236303495308,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,24.80620709177205,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,6040.08218394147,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,85.34034060195832,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,82.62030726041841,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-141.0372638748055,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4816.187657420345,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,106.50134382479095,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,94.99019389849175,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-147.4399025050442,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5255.140076783433,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,167.73405806327972,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,146.1389225515301,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-100.29117385200585,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5600.257846579595,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,237.69674314022322,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,204.64806820119037,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-45.7820282023456,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,5969.493948647352,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.077867140752275,110.13322883441609,78.89136255133386,9.019466785188069,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.74777631974283,109.1255759212174,78.81098426799187,8.936944079935708,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.378764020063855,107.12243357527495,-125.59003742483355,6.844691005015964,185.97160439618634,130.49151963747684,0.0,0.0,1.0,false],["owners",389.85248547664736,101.68296439140519,4552.62347354558,97.46312136916184,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":256.67033223383027,"nominal_output":104.74643301130817,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",38.12138788580334,116.37138967038098,93.36267714315481,9.530346971450834,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.97167785309,112.86172326931438,92.84304680452766,9.2429194632725,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",27.96068106917389,109.39924820408467,-116.43705613474052,6.990170267293472,178.33537800951717,106.75647038299964,0.0,0.0,1.0,false],["owners",411.9675192394397,107.45110047977045,4746.677446476653,102.99187980985992,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":322.2043793015194,"nominal_output":110.46663562274354,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",39.88559992551479,121.75691779830349,144.01942230009888,9.971399981378697,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.59649030691486,114.76905921817256,142.4924351165778,9.399122576728715,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.26670141936627,110.596586572323,-71.91302201734139,7.0666753548415695,170.55027177662498,77.87915381893295,0.0,0.0,1.0,false],["owners",432.167119217364,112.71964507495153,4982.358485986958,108.041779804341,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":398.2391352836773,"nominal_output":116.0554536541205,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.36103556898256,126.26091163803196,201.81633876639256,10.34025889224564,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",37.742938095711324,115.21611357903295,198.58043203007583,9.435734523927831,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",28.351887663380815,110.92988714642077,-21.038562173522095,7.087971915845204,162.69052564081483,42.745482807737616,0.0,0.0,1.0,false],["owners",450.60683194648425,117.52916847847793,5228.679971353924,112.65170798662106,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.63170142161056,"nominal_output":121.58812003421063,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":1.1368683772161603e-13},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,85.34034060195832,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,82.62030726041841,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-141.0372638748055,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4816.187657420345,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,106.50134382479095,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,94.99019389849175,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-147.4399025050442,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5255.140076783433,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,167.73405806327972,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,146.1389225515301,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-100.29117385200585,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5600.257846579595,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,237.69674314022322,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,204.64806820119037,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-45.7820282023456,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,5969.493948647352,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,85.34034060195832,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,82.62030726041841,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-141.0372638748055,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4816.187657420345,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,106.50134382479095,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,94.99019389849175,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-147.4399025050442,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5255.140076783433,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,167.73405806327972,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,146.1389225515301,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-100.29117385200585,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5600.257846579595,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,237.69674314022322,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,204.64806820119037,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-45.7820282023456,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,5969.493948647352,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.077867140752275,110.13322883441609,78.89136255133386,9.019466785188069,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.74777631974283,109.1255759212174,78.81098426799187,8.936944079935708,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.378764020063855,107.12243357527495,-125.59003742483355,6.844691005015964,185.97160439618634,130.49151963747684,0.0,0.0,1.0,false],["owners",389.85248547664736,101.68296439140519,4552.62347354558,97.46312136916184,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":256.67033223383027,"nominal_output":104.74643301130817,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",38.12138788580334,116.37138967038098,93.36267714315481,9.530346971450834,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.97167785309,112.86172326931438,92.84304680452766,9.2429194632725,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",27.96068106917389,109.39924820408467,-116.43705613474052,6.990170267293472,178.33537800951717,106.75647038299964,0.0,0.0,1.0,false],["owners",411.9675192394397,107.45110047977045,4746.677446476653,102.99187980985992,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":322.2043793015194,"nominal_output":110.46663562274354,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",39.88559992551479,121.75691779830349,144.01942230009888,9.971399981378697,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.59649030691486,114.76905921817256,142.4924351165778,9.399122576728715,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.26670141936627,110.596586572323,-71.91302201734139,7.0666753548415695,170.55027177662498,77.87915381893295,0.0,0.0,1.0,false],["owners",432.167119217364,112.71964507495153,4982.358485986958,108.041779804341,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":398.2391352836773,"nominal_output":116.0554536541205,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.36103556898256,126.26091163803196,201.81633876639256,10.34025889224564,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",37.742938095711324,115.21611357903295,198.58043203007583,9.435734523927831,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",28.351887663380815,110.92988714642077,-21.038562173522095,7.087971915845204,162.69052564081483,42.745482807737616,0.0,0.0,1.0,false],["owners",450.60683194648425,117.52916847847793,5228.679971353924,112.65170798662106,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.63170142161056,"nominal_output":121.58812003421063,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":1.1368683772161603e-13},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,85.34034060195832,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,82.62030726041841,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-141.0372638748055,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4816.187657420345,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,106.50134382479095,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,94.99019389849175,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-147.4399025050442,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5255.140076783433,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,167.73405806327972,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,146.1389225515301,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-100.29117385200585,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5600.257846579595,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,237.69674314022322,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,204.64806820119037,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-45.7820282023456,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,5969.493948647352,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,52.373307634925375,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,49.65327429338546,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-174.00429684183848,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4783.220624453313,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,35.913108530673284,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,24.401958604374112,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-218.02813779916184,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5184.551841489315,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,97.14582276916205,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,75.55068725741246,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-170.8794091461235,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5529.669611285478,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,167.10850784610554,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,134.05983290707275,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-116.37026349646325,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,5898.905713353234,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.077867140752275,110.13322883441609,48.891362551333884,9.019466785188069,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.74777631974283,109.1255759212174,48.81098426799188,8.936944079935708,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.378764020063855,107.12243357527495,-155.59003742483355,6.844691005015964,185.97160439618634,130.49151963747684,0.0,0.0,1.0,false],["owners",389.85248547664736,101.68296439140519,4522.62347354558,97.46312136916184,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":256.67033223383027,"nominal_output":104.74643301130817,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",38.12138788580334,116.37138967038098,33.362677143154805,9.530346971450834,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.97167785309,112.86172326931438,32.84304680452767,9.2429194632725,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",27.96068106917389,109.39924820408467,-176.43705613474054,6.990170267293472,178.33537800951717,106.75647038299964,0.0,0.0,1.0,false],["owners",411.9675192394397,107.45110047977045,4686.677446476653,102.99187980985992,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":322.2043793015194,"nominal_output":110.46663562274354,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",39.88559992551479,121.75691779830349,84.01942230009887,9.971399981378697,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.59649030691486,114.76905921817256,82.49243511657784,9.399122576728715,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.26670141936627,110.596586572323,-131.91302201734138,7.0666753548415695,170.55027177662498,77.87915381893295,0.0,0.0,1.0,false],["owners",432.167119217364,112.71964507495153,4922.358485986958,108.041779804341,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":398.2391352836773,"nominal_output":116.0554536541205,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.36103556898256,126.26091163803196,141.81633876639256,10.34025889224564,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",37.742938095711324,115.21611357903295,138.58043203007583,9.435734523927831,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",28.351887663380815,110.92988714642077,-81.0385621735221,7.087971915845204,162.69052564081483,42.745482807737616,0.0,0.0,1.0,false],["owners",450.60683194648425,117.52916847847793,5168.679971353924,112.65170798662106,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.63170142161056,"nominal_output":121.58812003421063,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":1.1368683772161603e-13},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,52.373307634925375,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,49.65327429338546,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-174.00429684183848,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4783.220624453313,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,35.913108530673284,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,24.401958604374112,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-218.02813779916184,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5184.551841489315,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,97.14582276916205,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,75.55068725741246,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-170.8794091461235,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5529.669611285478,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,167.10850784610554,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,134.05983290707275,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-116.37026349646325,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,5898.905713353234,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13}},{"mode":"substitute","tenure":"mortgage_fixed","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,52.373307634925375,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,49.65327429338546,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-174.00429684183848,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4783.220624453313,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,35.913108530673284,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,24.401958604374112,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-218.02813779916184,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5184.551841489315,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,97.14582276916205,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,75.55068725741246,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-170.8794091461235,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5529.669611285478,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,167.10850784610554,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,134.05983290707275,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-116.37026349646325,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,5898.905713353234,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.077867140752275,110.13322883441609,48.891362551333884,9.019466785188069,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.74777631974283,109.1255759212174,48.81098426799188,8.936944079935708,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.378764020063855,107.12243357527495,-155.59003742483355,6.844691005015964,185.97160439618634,130.49151963747684,0.0,0.0,1.0,false],["owners",389.85248547664736,101.68296439140519,4522.62347354558,97.46312136916184,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":256.67033223383027,"nominal_output":104.74643301130817,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",38.12138788580334,116.37138967038098,33.362677143154805,9.530346971450834,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.97167785309,112.86172326931438,32.84304680452767,9.2429194632725,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",27.96068106917389,109.39924820408467,-176.43705613474054,6.990170267293472,178.33537800951717,106.75647038299964,0.0,0.0,1.0,false],["owners",411.9675192394397,107.45110047977045,4686.677446476653,102.99187980985992,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":322.2043793015194,"nominal_output":110.46663562274354,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",39.88559992551479,121.75691779830349,84.01942230009887,9.971399981378697,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.59649030691486,114.76905921817256,82.49243511657784,9.399122576728715,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.26670141936627,110.596586572323,-131.91302201734138,7.0666753548415695,170.55027177662498,77.87915381893295,0.0,0.0,1.0,false],["owners",432.167119217364,112.71964507495153,4922.358485986958,108.041779804341,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":398.2391352836773,"nominal_output":116.0554536541205,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.36103556898256,126.26091163803196,141.81633876639256,10.34025889224564,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",37.742938095711324,115.21611357903295,138.58043203007583,9.435734523927831,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",28.351887663380815,110.92988714642077,-81.0385621735221,7.087971915845204,162.69052564081483,42.745482807737616,0.0,0.0,1.0,false],["owners",450.60683194648425,117.52916847847793,5168.679971353924,112.65170798662106,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.63170142161056,"nominal_output":121.58812003421063,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":1.1368683772161603e-13},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,52.373307634925375,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,49.65327429338546,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-174.00429684183848,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4783.220624453313,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,35.913108530673284,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,24.401958604374112,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-218.02813779916184,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5184.551841489315,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,97.14582276916205,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,75.55068725741246,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-170.8794091461235,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5529.669611285478,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,167.10850784610554,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,134.05983290707275,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-116.37026349646325,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,5898.905713353234,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13}},{"mode":"substitute","tenure":"mortgage_reset","stress":"stable","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,118.30737356899131,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,115.58734022745138,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-108.07023090777255,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4849.154690387378,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,177.08957911890857,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,165.5784291926094,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-76.85166721092655,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5325.728312077551,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,238.32229335739734,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,216.72715784564772,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-29.70293855788821,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5670.846081873713,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,308.28497843434087,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,275.236303495308,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,24.80620709177205,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,6040.08218394147,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.077867140752275,110.13322883441609,108.89136255133388,9.019466785188069,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.74777631974283,109.1255759212174,108.81098426799187,8.936944079935708,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.378764020063855,107.12243357527495,-95.59003742483355,6.844691005015964,185.97160439618634,130.49151963747684,0.0,0.0,1.0,false],["owners",389.85248547664736,101.68296439140519,4582.62347354558,97.46312136916184,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":256.67033223383027,"nominal_output":104.74643301130817,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",38.12138788580334,116.37138967038098,153.36267714315483,9.530346971450834,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.97167785309,112.86172326931438,152.84304680452766,9.2429194632725,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",27.96068106917389,109.39924820408467,-56.43705613474052,6.990170267293472,178.33537800951717,106.75647038299964,0.0,0.0,1.0,false],["owners",411.9675192394397,107.45110047977045,4806.677446476653,102.99187980985992,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":322.2043793015194,"nominal_output":110.46663562274354,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",39.88559992551479,121.75691779830349,204.01942230009888,9.971399981378697,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.59649030691486,114.76905921817256,202.49243511657784,9.399122576728715,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.26670141936627,110.596586572323,-11.91302201734139,7.0666753548415695,170.55027177662498,77.87915381893295,0.0,0.0,1.0,false],["owners",432.167119217364,112.71964507495153,5042.358485986958,108.041779804341,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":398.2391352836773,"nominal_output":116.0554536541205,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.36103556898256,126.26091163803196,261.81633876639256,10.34025889224564,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",37.742938095711324,115.21611357903295,258.5804320300758,9.435734523927831,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",28.351887663380815,110.92988714642077,38.961437826477905,7.087971915845204,162.69052564081483,42.745482807737616,0.0,0.0,1.0,false],["owners",450.60683194648425,117.52916847847793,5288.679971353924,112.65170798662106,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.63170142161056,"nominal_output":121.58812003421063,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":1.1368683772161603e-13},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,118.30737356899131,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,115.58734022745138,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-108.07023090777255,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4849.154690387378,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,177.08957911890857,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,165.5784291926094,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-76.85166721092655,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5325.728312077551,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,238.32229335739734,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,216.72715784564772,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-29.70293855788821,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5670.846081873713,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,308.28497843434087,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,275.236303495308,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,24.80620709177205,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,6040.08218394147,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13}},{"mode":"substitute","tenure":"mortgage_reset","stress":"stable","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,118.30737356899131,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,115.58734022745138,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-108.07023090777255,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4849.154690387378,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,177.08957911890857,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,165.5784291926094,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-76.85166721092655,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5325.728312077551,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,238.32229335739734,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,216.72715784564772,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-29.70293855788821,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5670.846081873713,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,308.28497843434087,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,275.236303495308,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,24.80620709177205,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,6040.08218394147,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.077867140752275,110.13322883441609,108.89136255133388,9.019466785188069,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",35.74777631974283,109.1255759212174,108.81098426799187,8.936944079935708,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",27.378764020063855,107.12243357527495,-95.59003742483355,6.844691005015964,185.97160439618634,130.49151963747684,0.0,0.0,1.0,false],["owners",389.85248547664736,101.68296439140519,4582.62347354558,97.46312136916184,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":256.67033223383027,"nominal_output":104.74643301130817,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",38.12138788580334,116.37138967038098,153.36267714315483,9.530346971450834,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",36.97167785309,112.86172326931438,152.84304680452766,9.2429194632725,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",27.96068106917389,109.39924820408467,-56.43705613474052,6.990170267293472,178.33537800951717,106.75647038299964,0.0,0.0,1.0,false],["owners",411.9675192394397,107.45110047977045,4806.677446476653,102.99187980985992,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":322.2043793015194,"nominal_output":110.46663562274354,"money_error":2.1316282072803006e-14},{"year":15,"groups":[["workers",39.88559992551479,121.75691779830349,204.01942230009888,9.971399981378697,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",37.59649030691486,114.76905921817256,202.49243511657784,9.399122576728715,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",28.26670141936627,110.596586572323,-11.91302201734139,7.0666753548415695,170.55027177662498,77.87915381893295,0.0,0.0,1.0,false],["owners",432.167119217364,112.71964507495153,5042.358485986958,108.041779804341,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":398.2391352836773,"nominal_output":116.0554536541205,"money_error":5.684341886080802e-14},{"year":20,"groups":[["workers",41.36103556898256,126.26091163803196,261.81633876639256,10.34025889224564,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",37.742938095711324,115.21611357903295,258.5804320300758,9.435734523927831,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",28.351887663380815,110.92988714642077,38.961437826477905,7.087971915845204,162.69052564081483,42.745482807737616,0.0,0.0,1.0,false],["owners",450.60683194648425,117.52916847847793,5288.679971353924,112.65170798662106,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":486.63170142161056,"nominal_output":121.58812003421063,"money_error":9.947598300641403e-14}],"events":[],"max_money_error":1.1368683772161603e-13},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",40.47022753055369,123.54158332627028,118.30737356899131,9.206976763200965,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_free",31.62472573639654,96.53933096333209,115.58734022745138,7.194625105030213,0.0,130.49151963747684,0.0,0.0,1.0,false],["displaced_debt",23.140019473655226,90.5378780861204,-108.07023090777255,5.264354430256564,186.19794810977996,130.49151963747684,0.0,0.0,1.0,false],["owners",486.357331579594,126.85376410526713,4849.154690387378,110.64629293435765,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":260.9683370690611,"nominal_output":107.5316131667877,"money_error":0.0},{"year":10,"groups":[["workers",47.26629250066116,144.28761511374688,177.08957911890857,10.044087156390496,0.0,106.75647038299961,0.0,0.0,1.0,false],["displaced_free",30.915747086857206,94.3750647791975,165.5784291926094,6.569596255957156,0.0,106.75647038299964,0.0,0.0,1.0,false],["displaced_debt",23.7157470868572,92.79047586436505,-76.85166721092655,5.0395962559571545,180.93828272726458,106.75647038299964,0.0,0.0,1.0,false],["owners",597.2793820096881,155.78491966867196,5325.728312077551,126.92186867705871,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":337.19494674146296,"nominal_output":117.43123489374071,"money_error":3.552713678800501e-14},{"year":15,"groups":[["workers",50.16836989982866,153.14665195898974,238.32229335739734,10.66077860371359,0.0,77.87915381893293,0.0,0.0,1.0,false],["displaced_free",30.9157470868572,94.37506477919747,216.72715784564772,6.569596255957155,0.0,77.87915381893295,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,-29.70293855788821,5.039596255957157,175.33873133175663,77.87915381893295,0.0,0.0,1.0,false],["owners",637.9052593939095,166.3811318189645,5670.846081873713,135.55486762120577,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":439.39627957565693,"nominal_output":127.13203486556253,"money_error":7.105427357601002e-14},{"year":20,"groups":[["workers",52.348338312659365,159.80134025099497,308.28497843434087,11.124021891440115,0.0,42.7454828077376,0.0,0.0,1.0,false],["displaced_free",30.915747086857195,94.37506477919746,275.236303495308,6.569596255957154,0.0,42.745482807737616,0.0,0.0,1.0,false],["displaced_debt",23.715747086857203,92.79047586436506,24.80620709177205,5.039596255957157,169.73917993624872,42.745482807737616,0.0,0.0,1.0,false],["owners",682.7984966906582,178.0903747236981,6040.08218394147,145.0946805467649,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":571.0010427834541,"nominal_output":137.56702254582078,"money_error":1.5631940186722204e-13}],"events":[],"max_money_error":1.5631940186722204e-13}},{"mode":"substitute","tenure":"mortgage_reset","stress":"rate_shock","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.50125132379878,117.53098113900535,81.87516510114834,8.759034676164223,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",29.593777000221955,90.33954811476596,79.14136835781635,6.732584267550495,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",21.09426830742223,82.53365104154894,-144.51895829349536,4.798946039938556,186.2735997219099,133.0421787797914,0.0,0.0,1.0,false],["owners",509.84645787169603,132.98029678447998,4824.954326105945,115.99006916581085,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":258.7173330017578,"nominal_output":107.37937334792366,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",43.13334320982315,131.6711528313979,94.60061117722971,9.16583543208742,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,82.9603864380785,5.7141222648485535,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",19.689987128699073,77.03924606481074,-159.51601705080128,4.184122264848553,181.66391327763978,114.73040533075765,0.0,0.0,1.0,false],["owners",640.4668845193182,167.049265654491,5287.475162707509,136.09921296035512,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.44417202951706,"nominal_output":116.73172572985229,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",45.82144161977558,139.87698595777786,148.65836337766174,9.73705634420231,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,127.0629602405536,5.7141222648485535,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",19.689987128699073,77.03924606481074,-119.41344324832617,4.184122264848553,177.01488853891917,89.94126707609506,0.0,0.0,1.0,false],["owners",672.619182367685,175.43536316319384,5653.809664477564,142.93157625313304,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":425.41975013211095,"nominal_output":125.93433594213072,"money_error":-3.552713678800501e-14},{"year":20,"groups":[["workers",47.773061167567796,145.8346042786218,217.6486023845037,10.151775498108156,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",26.88998712869906,82.0858143926788,184.85287355195828,5.714122264848551,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",19.689987128699062,77.03924606481068,-65.62352993692149,4.1841222648485505,172.36586380019853,53.51789023884231,0.0,0.0,1.0,false],["owners",707.0143771738295,184.40646248665357,6038.961925451029,150.24055514943873,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":554.9669967138542,"nominal_output":136.32387041349585,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",34.28306950522229,104.65433347915226,75.73891268118105,8.570767376305572,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",33.962281841597076,103.67507988227355,75.66037260082607,8.490570460399269,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",25.58732632798414,100.11323604417306,-128.7427464258991,6.396831581996034,186.04869961405186,133.0421787797914,0.0,0.0,1.0,false],["owners",411.30873342820115,107.27927319462734,4560.058425843615,102.82718335705029,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":254.55408192446978,"nominal_output":104.60409213875592,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",34.6278446021989,105.70681239936101,83.21711156508722,8.656961150549725,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",33.5411339682566,102.38946133595594,82.72003947326543,8.38528349206415,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",24.521192873318167,95.9418713289456,-126.5663009468326,6.130298218329542,178.98309691720223,114.73040533075765,0.0,0.0,1.0,false],["owners",449.3108230260988,117.19113798281141,4771.571284839892,112.3277057565247,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":315.3715580172419,"nominal_output":109.98906665814977,"money_error":-7.105427357601002e-15},{"year":15,"groups":[["workers",36.2482437187968,110.6533294984769,127.7982583060905,9.0620609296992,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",34.116277340539376,104.14517478722776,126.35966609567569,8.529069335134844,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",24.780082256823878,96.95480459239062,-88.05659699956603,6.195020564205969,172.15517524383844,89.94126707609506,0.0,0.0,1.0,false],["owners",463.0024825986456,120.76225419891645,5025.8884490403725,115.7506206496614,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.3731029586228,"nominal_output":115.32845901907127,"money_error":2.1316282072803006e-14},{"year":20,"groups":[["workers",37.566711127975374,114.67815370217164,184.8128042077803,9.391677781993844,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",34.19636095070407,104.38964230327423,181.7832720860873,8.549090237676017,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",24.815795500461018,97.09453659659918,-37.84553873063761,6.2039488751152545,165.26579868345524,53.51789023884231,0.0,0.0,1.0,false],["owners",472.5065593185083,123.24114744875025,5286.513199302206,118.12663982962708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":475.83713095392,"nominal_output":120.90706679498267,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.50125132379878,117.53098113900535,81.87516510114834,8.759034676164223,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",29.593777000221955,90.33954811476596,79.14136835781635,6.732584267550495,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",21.09426830742223,82.53365104154894,-144.51895829349536,4.798946039938556,186.2735997219099,133.0421787797914,0.0,0.0,1.0,false],["owners",509.84645787169603,132.98029678447998,4824.954326105945,115.99006916581085,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":258.7173330017578,"nominal_output":107.37937334792366,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",43.13334320982315,131.6711528313979,94.60061117722971,9.16583543208742,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,82.9603864380785,5.7141222648485535,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",19.689987128699073,77.03924606481074,-159.51601705080128,4.184122264848553,181.66391327763978,114.73040533075765,0.0,0.0,1.0,false],["owners",640.4668845193182,167.049265654491,5287.475162707509,136.09921296035512,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.44417202951706,"nominal_output":116.73172572985229,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",45.82144161977558,139.87698595777786,148.65836337766174,9.73705634420231,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,127.0629602405536,5.7141222648485535,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",19.689987128699073,77.03924606481074,-119.41344324832617,4.184122264848553,177.01488853891917,89.94126707609506,0.0,0.0,1.0,false],["owners",672.619182367685,175.43536316319384,5653.809664477564,142.93157625313304,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":425.41975013211095,"nominal_output":125.93433594213072,"money_error":-3.552713678800501e-14},{"year":20,"groups":[["workers",47.773061167567796,145.8346042786218,217.6486023845037,10.151775498108156,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",26.88998712869906,82.0858143926788,184.85287355195828,5.714122264848551,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",19.689987128699062,77.03924606481068,-65.62352993692149,4.1841222648485505,172.36586380019853,53.51789023884231,0.0,0.0,1.0,false],["owners",707.0143771738295,184.40646248665357,6038.961925451029,150.24055514943873,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":554.9669967138542,"nominal_output":136.32387041349585,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"rate_shock","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.50125132379878,117.53098113900535,81.87516510114834,8.759034676164223,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",29.593777000221955,90.33954811476596,79.14136835781635,6.732584267550495,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",21.09426830742223,82.53365104154894,-144.51895829349536,4.798946039938556,186.2735997219099,133.0421787797914,0.0,0.0,1.0,false],["owners",509.84645787169603,132.98029678447998,4824.954326105945,115.99006916581085,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":258.7173330017578,"nominal_output":107.37937334792366,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",43.13334320982315,131.6711528313979,94.60061117722971,9.16583543208742,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,82.9603864380785,5.7141222648485535,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",19.689987128699073,77.03924606481074,-159.51601705080128,4.184122264848553,181.66391327763978,114.73040533075765,0.0,0.0,1.0,false],["owners",640.4668845193182,167.049265654491,5287.475162707509,136.09921296035512,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.44417202951706,"nominal_output":116.73172572985229,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",45.82144161977558,139.87698595777786,148.65836337766174,9.73705634420231,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,127.0629602405536,5.7141222648485535,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",19.689987128699073,77.03924606481074,-119.41344324832617,4.184122264848553,177.01488853891917,89.94126707609506,0.0,0.0,1.0,false],["owners",672.619182367685,175.43536316319384,5653.809664477564,142.93157625313304,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":425.41975013211095,"nominal_output":125.93433594213072,"money_error":-3.552713678800501e-14},{"year":20,"groups":[["workers",47.773061167567796,145.8346042786218,217.6486023845037,10.151775498108156,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",26.88998712869906,82.0858143926788,184.85287355195828,5.714122264848551,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",19.689987128699062,77.03924606481068,-65.62352993692149,4.1841222648485505,172.36586380019853,53.51789023884231,0.0,0.0,1.0,false],["owners",707.0143771738295,184.40646248665357,6038.961925451029,150.24055514943873,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":554.9669967138542,"nominal_output":136.32387041349585,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",34.28306950522229,104.65433347915226,75.73891268118105,8.570767376305572,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",33.962281841597076,103.67507988227355,75.66037260082607,8.490570460399269,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",25.58732632798414,100.11323604417306,-128.7427464258991,6.396831581996034,186.04869961405186,133.0421787797914,0.0,0.0,1.0,false],["owners",411.30873342820115,107.27927319462734,4560.058425843615,102.82718335705029,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":254.55408192446978,"nominal_output":104.60409213875592,"money_error":7.105427357601002e-15},{"year":10,"groups":[["workers",34.6278446021989,105.70681239936101,83.21711156508722,8.656961150549725,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",33.5411339682566,102.38946133595594,82.72003947326543,8.38528349206415,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",24.521192873318167,95.9418713289456,-126.5663009468326,6.130298218329542,178.98309691720223,114.73040533075765,0.0,0.0,1.0,false],["owners",449.3108230260988,117.19113798281141,4771.571284839892,112.3277057565247,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":315.3715580172419,"nominal_output":109.98906665814977,"money_error":-7.105427357601002e-15},{"year":15,"groups":[["workers",36.2482437187968,110.6533294984769,127.7982583060905,9.0620609296992,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",34.116277340539376,104.14517478722776,126.35966609567569,8.529069335134844,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",24.780082256823878,96.95480459239062,-88.05659699956603,6.195020564205969,172.15517524383844,89.94126707609506,0.0,0.0,1.0,false],["owners",463.0024825986456,120.76225419891645,5025.8884490403725,115.7506206496614,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":387.3731029586228,"nominal_output":115.32845901907127,"money_error":2.1316282072803006e-14},{"year":20,"groups":[["workers",37.566711127975374,114.67815370217164,184.8128042077803,9.391677781993844,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",34.19636095070407,104.38964230327423,181.7832720860873,8.549090237676017,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",24.815795500461018,97.09453659659918,-37.84553873063761,6.2039488751152545,165.26579868345524,53.51789023884231,0.0,0.0,1.0,false],["owners",472.5065593185083,123.24114744875025,5286.513199302206,118.12663982962708,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":475.83713095392,"nominal_output":120.90706679498267,"money_error":4.263256414560601e-14}],"events":[],"max_money_error":4.263256414560601e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",38.50125132379878,117.53098113900535,81.87516510114834,8.759034676164223,0.0,133.04217877979144,0.0,0.0,1.0,false],["displaced_free",29.593777000221955,90.33954811476596,79.14136835781635,6.732584267550495,0.0,133.0421787797914,0.0,0.0,1.0,false],["displaced_debt",21.09426830742223,82.53365104154894,-144.51895829349536,4.798946039938556,186.2735997219099,133.0421787797914,0.0,0.0,1.0,false],["owners",509.84645787169603,132.98029678447998,4824.954326105945,115.99006916581085,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":258.7173330017578,"nominal_output":107.37937334792366,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",43.13334320982315,131.6711528313979,94.60061117722971,9.16583543208742,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,82.9603864380785,5.7141222648485535,0.0,114.73040533075765,0.0,0.0,1.0,false],["displaced_debt",19.689987128699073,77.03924606481074,-159.51601705080128,4.184122264848553,181.66391327763978,114.73040533075765,0.0,0.0,1.0,false],["owners",640.4668845193182,167.049265654491,5287.475162707509,136.09921296035512,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":329.44417202951706,"nominal_output":116.73172572985229,"money_error":-2.842170943040401e-14},{"year":15,"groups":[["workers",45.82144161977558,139.87698595777786,148.65836337766174,9.73705634420231,0.0,89.94126707609504,0.0,0.0,1.0,false],["displaced_free",26.889987128699076,82.08581439267883,127.0629602405536,5.7141222648485535,0.0,89.94126707609506,0.0,0.0,1.0,false],["displaced_debt",19.689987128699073,77.03924606481074,-119.41344324832617,4.184122264848553,177.01488853891917,89.94126707609506,0.0,0.0,1.0,false],["owners",672.619182367685,175.43536316319384,5653.809664477564,142.93157625313304,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":425.41975013211095,"nominal_output":125.93433594213072,"money_error":-3.552713678800501e-14},{"year":20,"groups":[["workers",47.773061167567796,145.8346042786218,217.6486023845037,10.151775498108156,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_free",26.88998712869906,82.0858143926788,184.85287355195828,5.714122264848551,0.0,53.51789023884231,0.0,0.0,1.0,false],["displaced_debt",19.689987128699062,77.03924606481068,-65.62352993692149,4.1841222648485505,172.36586380019853,53.51789023884231,0.0,0.0,1.0,false],["owners",707.0143771738295,184.40646248665357,6038.961925451029,150.24055514943873,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":554.9669967138542,"nominal_output":136.32387041349585,"money_error":-1.4210854715202004e-14}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"credit_stress","recourse":0.0,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.351825278015056,110.96952811187896,45.74542184288086,8.270040250748426,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",27.38913035810264,83.60952573876774,42.999141229363616,6.231027156468351,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",18.87638101431478,73.85592241730423,-180.66357813285032,4.294376680756613,186.34962425949553,135.27608679461673,0.0,0.0,1.0,false],["owners",533.9741302301879,139.27337773348674,4800.8230392873575,121.47911462736775,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":256.7464089327584,"nominal_output":107.24309006777071,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",38.310933731931996,116.95000746851353,13.315411508917213,8.14107341803555,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",22.206351474278154,67.7882974332377,1.5702609719819183,4.718849688284108,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",15.006351474278148,58.71400505269563,-240.94986717777314,3.1888496882841064,182.43953175023273,121.41956097765454,0.0,0.0,1.0,false],["owners",688.6706645240201,179.62197822744406,5250.443618148581,146.34251621135428,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":322.9318949741817,"nominal_output":116.1358966604456,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",40.71754417098887,124.29655534413773,59.780689283747904,8.652478136335136,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,38.249645037026355,4.718849688284104,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",15.00635147427815,58.71400505269565,-208.2704831127286,3.1888496882841078,178.896365429917,100.72841716299813,0.0,0.0,1.0,false],["owners",716.284699405038,186.82438690793907,5642.184118385957,152.21049862357057,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":412.874962685777,"nominal_output":124.8553035395452,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",42.40080773100467,129.4349758089786,125.89485664194291,9.010171642838491,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,93.4863483997161,4.718849688284104,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",15.006351474278144,58.71400505269561,-157.03377975003886,3.1888496882841055,175.3531991096013,64.2635519453432,0.0,0.0,1.0,false],["owners",741.0204758820344,193.27607612989948,6048.695153519498,157.4668511249323,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":539.2253390286784,"nominal_output":135.09828130414348,"money_error":7.105427357601002e-15}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.32447313791503,98.6754173455194,42.86197909501435,8.081118284478757,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",32.01206156662843,97.72173305656757,42.78510388016354,8.003015391657108,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",23.631816529017343,92.46208830090356,-161.62002686657033,5.907954132254336,186.12594710210394,135.27608679461673,0.0,0.0,1.0,false],["owners",433.3361142201878,113.02454726661136,4537.604250612196,108.33402855504696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":252.69898077841577,"nominal_output":104.47658615857759,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",30.558039680804242,93.28310799990952,14.095713661931702,7.639509920201061,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",29.529724665530484,90.14401852853976,13.619268131712673,7.382431166382621,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",20.51009417286996,80.24800531703374,-195.67045461388904,5.1275235432174915,179.68920858972595,121.41956097765454,0.0,0.0,1.0,false],["owners",490.70453676078085,127.98762043838836,4737.8889036686205,122.67613419019521,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.6278210465089,"nominal_output":109.58122358324016,"money_error":-7.105427357601002e-15},{"year":15,"groups":[["workers",31.99631805435352,97.67367356809325,52.25850002713314,7.99907951358838,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",30.023717476307827,91.65200743097806,50.905282540762265,7.505929369076957,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",20.701726825338184,80.99778920318134,-163.50954232014493,5.175431706334548,173.97827843174062,100.72841716299813,0.0,0.0,1.0,false],["owners",501.039692212044,130.68327913720503,5014.20421034095,125.259923053011,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":377.67230639360446,"nominal_output":114.67743897957848,"money_error":4.263256414560601e-14},{"year":20,"groups":[["workers",33.13217568172495,101.14105337495859,106.89181071131162,8.283043920431238,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",30.031715356149917,91.67642218718863,104.07316498935688,7.507928839037479,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",20.681639990796576,80.91919724784894,-115.5415485074004,5.170409997699146,168.22420327987814,64.2635519453432,0.0,0.0,1.0,false],["owners",502.4212391658269,131.0436200223858,5293.559213487643,125.60530979145675,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":465.2387634959675,"nominal_output":120.23869731972961,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.351825278015056,110.96952811187896,45.74542184288086,8.270040250748426,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",27.38913035810264,83.60952573876774,42.999141229363616,6.231027156468351,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",18.87638101431478,73.85592241730423,-180.66357813285032,4.294376680756613,186.34962425949553,135.27608679461673,0.0,0.0,1.0,false],["owners",533.9741302301879,139.27337773348674,4800.8230392873575,121.47911462736775,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":256.7464089327584,"nominal_output":107.24309006777071,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",38.310933731931996,116.95000746851353,13.315411508917213,8.14107341803555,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",22.206351474278154,67.7882974332377,1.5702609719819183,4.718849688284108,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",15.006351474278148,58.71400505269563,-240.94986717777314,3.1888496882841064,182.43953175023273,121.41956097765454,0.0,0.0,1.0,false],["owners",688.6706645240201,179.62197822744406,5250.443618148581,146.34251621135428,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":322.9318949741817,"nominal_output":116.1358966604456,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",40.71754417098887,124.29655534413773,59.780689283747904,8.652478136335136,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,38.249645037026355,4.718849688284104,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",15.00635147427815,58.71400505269565,-208.2704831127286,3.1888496882841078,178.896365429917,100.72841716299813,0.0,0.0,1.0,false],["owners",716.284699405038,186.82438690793907,5642.184118385957,152.21049862357057,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":412.874962685777,"nominal_output":124.8553035395452,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",42.40080773100467,129.4349758089786,125.89485664194291,9.010171642838491,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,93.4863483997161,4.718849688284104,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",15.006351474278144,58.71400505269561,-157.03377975003886,3.1888496882841055,175.3531991096013,64.2635519453432,0.0,0.0,1.0,false],["owners",741.0204758820344,193.27607612989948,6048.695153519498,157.4668511249323,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":539.2253390286784,"nominal_output":135.09828130414348,"money_error":7.105427357601002e-15}],"events":[],"max_money_error":4.263256414560601e-14}},{"mode":"substitute","tenure":"mortgage_reset","stress":"credit_stress","recourse":0.5,"actual":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.351825278015056,110.96952811187896,45.74542184288086,8.270040250748426,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",27.38913035810264,83.60952573876774,42.999141229363616,6.231027156468351,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",18.87638101431478,73.85592241730423,-180.66357813285032,4.294376680756613,186.34962425949553,135.27608679461673,0.0,0.0,1.0,false],["owners",533.9741302301879,139.27337773348674,4800.8230392873575,121.47911462736775,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":256.7464089327584,"nominal_output":107.24309006777071,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",38.310933731931996,116.95000746851353,13.315411508917213,8.14107341803555,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",22.206351474278154,67.7882974332377,1.5702609719819183,4.718849688284108,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",15.006351474278148,58.71400505269563,-240.94986717777314,3.1888496882841064,182.43953175023273,121.41956097765454,0.0,0.0,1.0,false],["owners",688.6706645240201,179.62197822744406,5250.443618148581,146.34251621135428,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":322.9318949741817,"nominal_output":116.1358966604456,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",40.71754417098887,124.29655534413773,59.780689283747904,8.652478136335136,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,38.249645037026355,4.718849688284104,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",15.00635147427815,58.71400505269565,-208.2704831127286,3.1888496882841078,178.896365429917,100.72841716299813,0.0,0.0,1.0,false],["owners",716.284699405038,186.82438690793907,5642.184118385957,152.21049862357057,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":412.874962685777,"nominal_output":124.8553035395452,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",42.40080773100467,129.4349758089786,125.89485664194291,9.010171642838491,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,93.4863483997161,4.718849688284104,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",15.006351474278144,58.71400505269561,-157.03377975003886,3.1888496882841055,175.3531991096013,64.2635519453432,0.0,0.0,1.0,false],["owners",741.0204758820344,193.27607612989948,6048.695153519498,157.4668511249323,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":539.2253390286784,"nominal_output":135.09828130414348,"money_error":7.105427357601002e-15}],"events":[],"max_money_error":4.263256414560601e-14},"control":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",32.32447313791503,98.6754173455194,42.86197909501435,8.081118284478757,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",32.01206156662843,97.72173305656757,42.78510388016354,8.003015391657108,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",23.631816529017343,92.46208830090356,-161.62002686657033,5.907954132254336,186.12594710210394,135.27608679461673,0.0,0.0,1.0,false],["owners",433.3361142201878,113.02454726661136,4537.604250612196,108.33402855504696,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":252.69898077841577,"nominal_output":104.47658615857759,"money_error":-1.4210854715202004e-14},{"year":10,"groups":[["workers",30.558039680804242,93.28310799990952,14.095713661931702,7.639509920201061,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",29.529724665530484,90.14401852853976,13.619268131712673,7.382431166382621,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",20.51009417286996,80.24800531703374,-195.67045461388904,5.1275235432174915,179.68920858972595,121.41956097765454,0.0,0.0,1.0,false],["owners",490.70453676078085,127.98762043838836,4737.8889036686205,122.67613419019521,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":309.6278210465089,"nominal_output":109.58122358324016,"money_error":-7.105427357601002e-15},{"year":15,"groups":[["workers",31.99631805435352,97.67367356809325,52.25850002713314,7.99907951358838,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",30.023717476307827,91.65200743097806,50.905282540762265,7.505929369076957,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",20.701726825338184,80.99778920318134,-163.50954232014493,5.175431706334548,173.97827843174062,100.72841716299813,0.0,0.0,1.0,false],["owners",501.039692212044,130.68327913720503,5014.20421034095,125.259923053011,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":377.67230639360446,"nominal_output":114.67743897957848,"money_error":4.263256414560601e-14},{"year":20,"groups":[["workers",33.13217568172495,101.14105337495859,106.89181071131162,8.283043920431238,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",30.031715356149917,91.67642218718863,104.07316498935688,7.507928839037479,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",20.681639990796576,80.91919724784894,-115.5415485074004,5.170409997699146,168.22420327987814,64.2635519453432,0.0,0.0,1.0,false],["owners",502.4212391658269,131.0436200223858,5293.559213487643,125.60530979145675,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":465.2387634959675,"nominal_output":120.23869731972961,"money_error":8.526512829121202e-14}],"events":[],"max_money_error":8.526512829121202e-14},"par":{"completed":true,"failure":null,"last_year":20,"rows":[{"year":0,"groups":[["workers",32.75838502382862,99.99999999999997,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_free",32.75838502382864,100.0,70.0,20.0,0.0,150.0,0.0,0.0,1.0,false],["displaced_debt",25.558385023828638,100.00000000000001,-130.0,20.0,200.0,150.0,0.0,0.0,1.0,false],["owners",383.39999999999986,100.0,4370.0,20.0,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":200.0,"nominal_output":100.0,"money_error":0.0},{"year":5,"groups":[["workers",36.351825278015056,110.96952811187896,45.74542184288086,8.270040250748426,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_free",27.38913035810264,83.60952573876774,42.999141229363616,6.231027156468351,0.0,135.27608679461673,0.0,0.0,1.0,false],["displaced_debt",18.87638101431478,73.85592241730423,-180.66357813285032,4.294376680756613,186.34962425949553,135.27608679461673,0.0,0.0,1.0,false],["owners",533.9741302301879,139.27337773348674,4800.8230392873575,121.47911462736775,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":256.7464089327584,"nominal_output":107.24309006777071,"money_error":-2.842170943040401e-14},{"year":10,"groups":[["workers",38.310933731931996,116.95000746851353,13.315411508917213,8.14107341803555,0.0,121.41956097765456,0.0,0.0,1.0,false],["displaced_free",22.206351474278154,67.7882974332377,1.5702609719819183,4.718849688284108,0.0,121.41956097765454,0.0,0.0,1.0,false],["displaced_debt",15.006351474278148,58.71400505269563,-240.94986717777314,3.1888496882841064,182.43953175023273,121.41956097765454,0.0,0.0,1.0,false],["owners",688.6706645240201,179.62197822744406,5250.443618148581,146.34251621135428,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":322.9318949741817,"nominal_output":116.1358966604456,"money_error":-4.263256414560601e-14},{"year":15,"groups":[["workers",40.71754417098887,124.29655534413773,59.780689283747904,8.652478136335136,0.0,100.7284171629981,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,38.249645037026355,4.718849688284104,0.0,100.72841716299813,0.0,0.0,1.0,false],["displaced_debt",15.00635147427815,58.71400505269565,-208.2704831127286,3.1888496882841078,178.896365429917,100.72841716299813,0.0,0.0,1.0,false],["owners",716.284699405038,186.82438690793907,5642.184118385957,152.21049862357057,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":412.874962685777,"nominal_output":124.8553035395452,"money_error":-1.4210854715202004e-14},{"year":20,"groups":[["workers",42.40080773100467,129.4349758089786,125.89485664194291,9.010171642838491,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_free",22.206351474278136,67.78829743323766,93.4863483997161,4.718849688284104,0.0,64.2635519453432,0.0,0.0,1.0,false],["displaced_debt",15.006351474278144,58.71400505269561,-157.03377975003886,3.1888496882841055,175.3531991096013,64.2635519453432,0.0,0.0,1.0,false],["owners",741.0204758820344,193.27607612989948,6048.695153519498,157.4668511249323,0.0,0.0,0.0,0.0,1.0,false]],"credit_loss":0.0,"cumulative_loss":0.0,"resolution_cost":0.0,"real_capital":539.2253390286784,"nominal_output":135.09828130414348,"money_error":7.105427357601002e-15}],"events":[],"max_money_error":4.263256414560601e-14}}]}