{"version":99,"illustrative":true,"calibrated":false,"summary":{"disabled":{"actual":{"n":576,"complete_n":202,"borrowed_observed_n":0,"completed_borrower_n":0,"completed_nonborrower_n":202,"completed_full_scheduled_cash_service_n":0,"completed_capitalization_n":0,"completed_principal_shortfall_n":0,"completed_persistent_capitalization_n":0,"completed_borrowers_zero_terminal_debt_n":0,"completed_negative_residual_equity_n":0,"max_peak_claim_by_cohort_observed":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"max_claim_share_cash_plus_claim_observed":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"max_completed_terminal_debt":0.0,"max_completed_gross_haircut_exposure_by_cohort":{"0.25":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"0.5":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0}}},"control":{"n":576,"complete_n":72,"borrowed_observed_n":0,"completed_borrower_n":0,"completed_nonborrower_n":72,"completed_full_scheduled_cash_service_n":0,"completed_capitalization_n":0,"completed_principal_shortfall_n":0,"completed_persistent_capitalization_n":0,"completed_borrowers_zero_terminal_debt_n":0,"completed_negative_residual_equity_n":0,"max_peak_claim_by_cohort_observed":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"max_claim_share_cash_plus_claim_observed":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"max_completed_terminal_debt":0.0,"max_completed_gross_haircut_exposure_by_cohort":{"0.25":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"0.5":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0}}}},"limited_20":{"actual":{"n":576,"complete_n":212,"borrowed_observed_n":205,"completed_borrower_n":10,"completed_nonborrower_n":202,"completed_full_scheduled_cash_service_n":2,"completed_capitalization_n":8,"completed_principal_shortfall_n":8,"completed_persistent_capitalization_n":0,"completed_borrowers_zero_terminal_debt_n":0,"completed_negative_residual_equity_n":0,"max_peak_claim_by_cohort_observed":{"workers":11.814166344411927,"displaced_free":1.168310717950566,"displaced_debt":1.0189965290529284,"owners":12.250711511562539},"max_claim_share_cash_plus_claim_observed":{"workers":0.8153647989524102,"displaced_free":0.8154132065660563,"displaced_debt":0.8154132065660564,"owners":0.8153371021231985},"max_completed_terminal_debt":18.452887389794064,"max_completed_gross_haircut_exposure_by_cohort":{"0.25":{"workers":2.8959226250923313,"displaced_free":0.24298745835129892,"displaced_debt":0.21313142977922586,"owners":1.639004913538129},"0.5":{"workers":5.791845250184663,"displaced_free":0.48597491670259785,"displaced_debt":0.4262628595584517,"owners":3.278009827076258}}},"control":{"n":576,"complete_n":144,"borrowed_observed_n":216,"completed_borrower_n":72,"completed_nonborrower_n":72,"completed_full_scheduled_cash_service_n":72,"completed_capitalization_n":0,"completed_principal_shortfall_n":0,"completed_persistent_capitalization_n":0,"completed_borrowers_zero_terminal_debt_n":0,"completed_negative_residual_equity_n":0,"max_peak_claim_by_cohort_observed":{"workers":9.331374802379376,"displaced_free":1.3330535431970545,"displaced_debt":1.086993875059461,"owners":10.63367788989406},"max_claim_share_cash_plus_claim_observed":{"workers":0.879426534928951,"displaced_free":0.879426534928951,"displaced_debt":0.8794525202366135,"owners":0.8793857478837187},"max_completed_terminal_debt":9.177517078531164,"max_completed_gross_haircut_exposure_by_cohort":{"0.25":{"workers":1.2406293201075012,"displaced_free":0.17723276001535737,"displaced_debt":0.14307921686553587,"owners":1.3193828828479224},"0.5":{"workers":2.4812586402150023,"displaced_free":0.35446552003071474,"displaced_debt":0.28615843373107175,"owners":2.6387657656958448}}}},"limited_60":{"actual":{"n":576,"complete_n":220,"borrowed_observed_n":224,"completed_borrower_n":18,"completed_nonborrower_n":202,"completed_full_scheduled_cash_service_n":2,"completed_capitalization_n":16,"completed_principal_shortfall_n":16,"completed_persistent_capitalization_n":5,"completed_borrowers_zero_terminal_debt_n":0,"completed_negative_residual_equity_n":0,"max_peak_claim_by_cohort_observed":{"workers":34.05507904893224,"displaced_free":3.125215805222953,"displaced_debt":2.23180324141023,"owners":44.68144798914265},"max_claim_share_cash_plus_claim_observed":{"workers":0.9999077950440775,"displaced_free":0.9999081300229018,"displaced_debt":0.9999081300229018,"owners":0.9999077432105818},"max_completed_terminal_debt":42.203894780238635,"max_completed_gross_haircut_exposure_by_cohort":{"0.25":{"workers":4.023739026185583,"displaced_free":0.259592125992016,"displaced_debt":0.21358845809469673,"owners":6.054054084787362},"0.5":{"workers":8.047478052371167,"displaced_free":0.519184251984032,"displaced_debt":0.42717691618939346,"owners":12.108108169574724}}},"control":{"n":576,"complete_n":144,"borrowed_observed_n":216,"completed_borrower_n":72,"completed_nonborrower_n":72,"completed_full_scheduled_cash_service_n":72,"completed_capitalization_n":0,"completed_principal_shortfall_n":0,"completed_persistent_capitalization_n":0,"completed_borrowers_zero_terminal_debt_n":0,"completed_negative_residual_equity_n":0,"max_peak_claim_by_cohort_observed":{"workers":15.759601397489442,"displaced_free":2.2513716282127785,"displaced_debt":1.8947983188709094,"owners":13.87531868478822},"max_claim_share_cash_plus_claim_observed":{"workers":0.9875154294873603,"displaced_free":0.9875154294873604,"displaced_debt":0.987525853676288,"owners":0.9875059324195683},"max_completed_terminal_debt":9.177517078531164,"max_completed_gross_haircut_exposure_by_cohort":{"0.25":{"workers":1.2406293201075012,"displaced_free":0.17723276001535737,"displaced_debt":0.14307921686553587,"owners":1.3193828828479224},"0.5":{"workers":2.4812586402150023,"displaced_free":0.35446552003071474,"displaced_debt":0.28615843373107175,"owners":2.6387657656958448}}}},"rate_08":{"actual":{"n":576,"complete_n":220,"borrowed_observed_n":224,"completed_borrower_n":18,"completed_nonborrower_n":202,"completed_full_scheduled_cash_service_n":2,"completed_capitalization_n":16,"completed_principal_shortfall_n":16,"completed_persistent_capitalization_n":5,"completed_borrowers_zero_terminal_debt_n":0,"completed_negative_residual_equity_n":0,"max_peak_claim_by_cohort_observed":{"workers":34.87622790599582,"displaced_free":3.200688489353796,"displaced_debt":2.2861650378210934,"owners":43.12886220928878},"max_claim_share_cash_plus_claim_observed":{"workers":0.9999085224885289,"displaced_free":0.9999088648462837,"displaced_debt":0.9999088648462837,"owners":0.9999084695065154},"max_completed_terminal_debt":43.1141069527519,"max_completed_gross_haircut_exposure_by_cohort":{"0.25":{"workers":4.110431499182334,"displaced_free":0.2652373192020547,"displaced_debt":0.21823323731814628,"owners":6.18462468248544},"0.5":{"workers":8.220862998364668,"displaced_free":0.5304746384041094,"displaced_debt":0.43646647463629257,"owners":12.36924936497088}}},"control":{"n":576,"complete_n":144,"borrowed_observed_n":216,"completed_borrower_n":72,"completed_nonborrower_n":72,"completed_full_scheduled_cash_service_n":72,"completed_capitalization_n":0,"completed_principal_shortfall_n":0,"completed_persistent_capitalization_n":0,"completed_borrowers_zero_terminal_debt_n":0,"completed_negative_residual_equity_n":0,"max_peak_claim_by_cohort_observed":{"workers":15.886139395313991,"displaced_free":2.269448485044857,"displaced_debt":1.9100541566947014,"owners":13.986463488758769},"max_claim_share_cash_plus_claim_observed":{"workers":0.9876138429660523,"displaced_free":0.9876138429660524,"displaced_debt":0.9876244978239526,"owners":0.9876041352758838},"max_completed_terminal_debt":9.177517078531164,"max_completed_gross_haircut_exposure_by_cohort":{"0.25":{"workers":1.2406293201075012,"displaced_free":0.17723276001535737,"displaced_debt":0.14307921686553587,"owners":1.3193828828479224},"0.5":{"workers":2.4812586402150023,"displaced_free":0.35446552003071474,"displaced_debt":0.28615843373107175,"owners":2.6387657656958448}}}}},"haircut_definition":"Static gross lender claim exposure only, no default probability, realized loss, borrower relief or dynamic balance-sheet update.","source_sha256":{"debt_service_audit_v99.py":"5dac27130681a19b5adfad85a06ddce90b83b5c06efbee1b7344634e44272600","corporate_credit_v98.py":"ec074f9acad9e2d65cf638f26f9e51c8277afc9e779c5f6ec5db03fc0348d631","corporate_credit_model_v98.py":"dddeaf5990f2831b5b3110a7fcbfe5f7eb36d8c4152f18c7e5b3d62d683e757d","corporate_credit_ledger_v98.py":"ed39de1b092e597fb111d322b443866e1b342adcf38dd9005756340b241aaf5f","macro_sensitivity_v96.py":"39d2fec415cbcd8ac10bae5285c3fbe693aaec15f4423e0bc05b1f98d1cabe9a","credit_resolution_v77.py":"06ae0b004ff907da797c86f5103405ade666117e392b073be996804a138aab61","credit_ledger_v77.py":"70a77262cffa33a3f7d972e208b503f141881559a48cb8d4f6308232d0df31c8","capital_feedback_v74.py":"13e3846f47b6b44610e805fffd3787c315f591e5e2d0233c0d376c0effd4e294","coupled_thesis_v71.py":"84a86ee1cbc69d4388033321f4b7553aa9c079ea1c193ac106cdabc027caa724","household_distribution_v72.py":"b7b9cf8bd0d5936f4583c873a4a13e2ee4dcdd515f0727abbfb870ea682ed192","housing_stress_v75.py":"7065fa2ee7e32e916720a2ef341a3344fd77b7b7fc5abf0dd20460f0240231b4","saving_asset_sensitivity_v73.py":"2b93da2794a6e73987f86cbd350e8ec4eb0d9e63a6e4117d7749eabebfd7e211","integrated_housing_v76.py":"5fdbe90c5dc2a59a3d0f3cd602e277cfa62b4075a3e6f8d3e3a00bf67b417887"}}