{"version":108,"empirical_calibration":false,"macro_feedback_integrated":false,"rate_interpretation":"0 and .04 are scenario assumptions, not observed borrowing rates","financing":"new lender cash to treasury; matched principal claim; monthly interest; terminal principal; no refinancing/writeoff","cost_closure":"extra cash-tax surcharge only in cost_funded cases; other source paths frozen","common_endowments":{"buffer_lender":21.994052768166096,"taxpayers":476.9139922145329},"source_sha256":{"annual_monthly_bridge_v106.py":"594dc3457992610fb851dbeb32798fca3ec1fe6da9f07c7c9795da4dd9a76849","capital_feedback_v74.py":"9b08922ac50e6d870ea62812450b76d502dd46cc46762070e54f8aa4e3bf0c45","corporate_credit_ledger_v98.py":"ed39de1b092e597fb111d322b443866e1b342adcf38dd9005756340b241aaf5f","corporate_workout_ledger_v100.py":"740a662f1259cac4995a34473f0dbb420e37c5a6f3ab3eec94c79f4a40e435e8","corporate_workout_model_v100.py":"aa4eda0aa2eb512458ef4d66c7f10e0e8701608f717b6e506e743eb92de9add0","coupled_thesis_v71.py":"09fdb791524844072137e34b4e82a2978ec127d75ab1c15711ef50d1a2664c25","credit_ledger_v77.py":"5a2a3f5526deced577c42985e3e90eaed06c2fc5bf1f9e11ec4707d8ff5f38a8","financed_fiscal_buffer_v108.py":"295a8f891717ef69aa4f6bf3afc7de644aa5b8dd610006f744536efd94920d90","household_distribution_v72.py":"697348d042f608d7ff90cc901870cc40bd78ce96b9e75cd243506240ea2523b8","housing_stress_v75.py":"8b6194f5ced86fb52155ab53349adb9f8930749fcac0647f0dc622a705ecc413","monthly_fiscal_bridge_v107.py":"cf78a613db2fb0519e2dd00408dae8b2e1d441b3e7a4bb2141641e013f7d631f","monthly_transfer_v105.py":"0a31d6d63d63694bca9d428d187cef1516a9ad3eec79d4ed77160cdaf60b57c4","saving_asset_sensitivity_v73.py":"153c79caa37286fdaa64488abdebe977348a014d12fc4f07cfdadb0759089a37"},"sizing":{"quarter_end":{"zero_cost_bound":3.852291666666666,"cost_funded_bound":3.878145973154362},"december":{"zero_cost_bound":21.187604166666674,"cost_funded_bound":21.994052768166096}},"source":{"cohort":"displaced_free","mass":0.1,"opening":{"cash":2.0,"equity_units":0.0},"reference_real_consumption":4.140000000000001,"annual":[{"year":1,"price":0.9785714285714284,"other_income":4.32,"benefit":0.3326964610980987,"consumption":4.007426814988289,"maintenance":0.2,"equity_purchase":1.4434129423627375,"equity_quote":195.7142857142857,"target_cash":1.0018567037470723,"target_units":0.007375102625211068,"revenue":22.233749999999993,"goods":19.767142857142854,"interest":1.7999999999999998,"total_benefit":0.6666071428571394,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":2,"price":0.9590909090909091,"other_income":4.0674421517092885,"benefit":0.6254839292128356,"consumption":4.043633472829912,"maintenance":0.2,"equity_purchase":0.4402409436318062,"equity_quote":191.8181818181818,"target_cash":1.010908368207478,"target_units":0.009670197592011954,"revenue":22.44,"goods":19.373636363636365,"interest":1.7999999999999998,"total_benefit":1.2663636363636366,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":3,"price":0.9413043478260871,"other_income":3.6612097184474215,"benefit":0.8856868339211298,"consumption":3.9122068971316963,"maintenance":0.2,"equity_purchase":0.46754629916140866,"equity_quote":188.2608695652174,"target_cash":0.978051724282924,"target_units":0.012153699873931676,"revenue":22.618750000000006,"goods":19.014347826086958,"interest":1.7999999999999998,"total_benefit":1.804402173913048,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":4,"price":0.925,"other_income":3.2571617054020394,"benefit":1.1140494037254416,"consumption":3.754089998214733,"maintenance":0.2,"equity_purchase":0.4566503356419891,"equity_quote":185.0,"target_cash":0.9385224995536832,"target_units":0.014622080066591076,"revenue":22.769999999999996,"goods":18.685,"interest":1.7999999999999998,"total_benefit":2.2849999999999975,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":5,"price":0.91,"other_income":2.8506744875581056,"benefit":1.3129740804272432,"consumption":3.567283711186813,"maintenance":0.2,"equity_purchase":0.44306642855551515,"equity_quote":182.0,"target_cash":0.8918209277967034,"target_units":0.017056510992720278,"revenue":22.89375,"goods":18.382,"interest":1.7999999999999998,"total_benefit":2.7117499999999994,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":6,"price":0.8961538461538461,"other_income":2.440700943359886,"benefit":1.484506298397796,"consumption":3.3526865175819136,"maintenance":0.2,"equity_purchase":0.4261700225769931,"equity_quote":179.23076923076923,"target_cash":0.8381716293954784,"target_units":0.019434283650875177,"revenue":22.990000000000002,"goods":18.10230769230769,"interest":1.7999999999999998,"total_benefit":3.087692307692312,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":7,"price":0.8833333333333333,"other_income":2.02621385226266,"benefit":1.6305397531614028,"consumption":3.1110782448816567,"maintenance":0.2,"equity_purchase":0.40607742871747077,"equity_quote":176.66666666666666,"target_cash":0.7777695612204142,"target_units":0.021732835134181616,"revenue":23.058749999999996,"goods":17.843333333333334,"interest":1.7999999999999998,"total_benefit":3.4154166666666628,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":8,"price":0.8714285714285714,"other_income":1.6063276527939723,"benefit":1.7528290149811794,"consumption":2.843241000997637,"maintenance":0.2,"equity_purchase":0.38287497774852,"equity_quote":174.28571428571428,"target_cash":0.7108102502494092,"target_units":0.023929658777000994,"revenue":23.099999999999998,"goods":17.602857142857143,"interest":1.7999999999999998,"total_benefit":3.697142857142855,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":9,"price":0.8603448275862068,"other_income":1.180289640162496,"benefit":1.8530009007960357,"consumption":2.5499614868626783,"maintenance":0.2,"equity_purchase":0.35664893262959285,"equity_quote":172.06896551724137,"target_cash":0.6374903717156696,"target_units":0.026002368004708048,"revenue":23.113749999999996,"goods":17.378965517241376,"interest":1.7999999999999998,"total_benefit":3.9347844827586202,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":10,"price":0.85,"other_income":0.7474743747707406,"benefit":1.932556382704031,"consumption":2.232027681727295,"maintenance":0.2,"equity_purchase":0.32748652703132264,"equity_quote":170.0,"target_cash":0.5580069204318238,"target_units":0.027928759340186418,"revenue":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"total_benefit":4.130000000000007,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":11,"price":0.85,"other_income":0.775953396747842,"benefit":1.9273383198567346,"consumption":2.252962544944119,"maintenance":0.2,"equity_purchase":0.2450954558562518,"equity_quote":170.0,"target_cash":0.5632406362360297,"target_units":0.029370497315811428,"revenue":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"total_benefit":4.130000000000007,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":12,"price":0.85,"other_income":0.7896169300297031,"benefit":1.9244087844235476,"consumption":2.262623143007926,"maintenance":0.2,"equity_purchase":0.24898742192937307,"equity_quote":170.0,"target_cash":0.5656557857519815,"target_units":0.03083512920951362,"revenue":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"total_benefit":4.130000000000007,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":13,"price":0.85,"other_income":0.803020510441601,"benefit":1.9215999380022,"consumption":2.272158403599421,"maintenance":0.2,"equity_purchase":0.2500782296965066,"equity_quote":170.0,"target_cash":0.5680396008998553,"target_units":0.03230617761949307,"revenue":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"total_benefit":4.130000000000007,"redemption":0.0,"target_treasury":0.0,"target_bonds":60.0},{"year":14,"price":0.85,"other_income":0.8157717537552496,"benefit":1.918970818175585,"consumption":2.2812683147377504,"maintenance":0.2,"equity_purchase":0.25119677940850127,"equity_quote":170.0,"target_cash":0.5703170786844376,"target_units":0.03378380573366073,"revenue":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"total_benefit":4.130000000000008,"redemption":0.0,"target_treasury":-8.881784197001252e-16,"target_bonds":60.0},{"year":15,"price":0.85,"other_income":0.827932357523236,"benefit":1.9165065571517088,"consumption":2.289995023207451,"maintenance":0.2,"equity_purchase":0.25226221435006935,"equity_quote":170.0,"target_cash":0.5724987558018627,"target_units":0.03526770111219055,"revenue":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"total_benefit":4.130000000000007,"redemption":0.0,"target_treasury":-8.881784197001252e-16,"target_bonds":60.0},{"year":16,"price":0.85,"other_income":0.8395456292955297,"benefit":1.9141957900789381,"consumption":2.2983672774370207,"maintenance":0.2,"equity_purchase":0.25328107838005454,"equity_quote":170.0,"target_cash":0.5745918193592552,"target_units":0.03675758980854381,"revenue":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"total_benefit":4.130000000000008,"redemption":0.0,"target_treasury":-1.7763568394002505e-15,"target_bonds":60.0},{"year":17,"price":0.85,"other_income":0.8506509445028136,"benefit":1.9120281748528063,"consumption":2.306411207420058,"maintenance":0.2,"equity_purchase":0.2542569294398025,"equity_quote":170.0,"target_cash":0.5766028018550144,"target_units":0.038253218805248526,"revenue":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"total_benefit":4.130000000000007,"redemption":0.0,"target_treasury":-1.7763568394002505e-15,"target_bonds":60.0},{"year":18,"price":0.85,"other_income":0.8612838835402223,"benefit":1.9099943296422277,"consumption":2.314150391864205,"maintenance":0.2,"equity_purchase":0.25519302520720855,"equity_quote":170.0,"target_cash":0.5785375979660512,"target_units":0.03975435424764387,"revenue":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"total_benefit":4.130000000000008,"redemption":0.0,"target_treasury":-2.6645352591003757e-15,"target_bonds":60.0},{"year":19,"price":0.85,"other_income":0.8714766934751959,"benefit":1.9080857205754094,"consumption":2.3216061726455446,"maintenance":0.2,"equity_purchase":0.2560922962097255,"equity_quote":170.0,"target_cash":0.5804015431613861,"target_units":0.04126077951946579,"revenue":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"total_benefit":4.130000000000007,"redemption":0.0,"target_treasury":-2.6645352591003757e-15,"target_bonds":60.0},{"year":20,"price":0.85,"other_income":0.881258675195657,"benefit":1.9062945664067183,"consumption":2.328797917442138,"maintenance":0.2,"equity_purchase":0.25695738796108936,"equity_quote":170.0,"target_cash":0.5821994793605345,"target_units":0.04277229356629572,"revenue":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"total_benefit":4.130000000000007,"redemption":0.0,"target_treasury":-2.6645352591003757e-15,"target_bonds":60.0}],"opening_treasury":0.0,"opening_bonds":60.0,"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0}},"monthly_columns":["month","selected_benefit","shortfall","buffer_interest_paid","buffer_principal_paid","buffer_principal_claim","buffer_interest_arrears","treasury_cash","total_government_arrears"],"archive_scope":"all annual flows; first year, every December and all selected-consumption shortfalls; full traces via build()","cases":{"quarter_end__no_buffer":{"buffer":0.0,"annual_rate":0.0,"cost_funded_by_extra_tax":false,"lender_endowment":21.994052768166096,"taxpayer_endowment":476.9139922145329,"tax_timing":"quarter_end","initial_cash_before_funding":{"household":2.0,"treasury":0.0,"market":35.47400530097366,"taxpayers":476.9139922145329,"lender":0.0,"public_services":0.0,"government_creditors":0.0,"other_households":0.0,"buffer_lender":21.994052768166096},"annual":[{"tax":22.233749999999993,"goods":19.767142857142854,"interest":1.7999999999999998,"selected_benefit":0.3326964610980987,"other_benefit":0.3339106817590407,"redemption":0.0,"consumption":4.007426814988289,"consumption_real":4.095180686849347,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":1.4434129423627375,"year":1,"closing_treasury":0.0,"bonds":60.0,"household_cash":1.0018567037470696,"household_units":0.007375102625211068,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":22.44,"goods":19.373636363636365,"interest":1.7999999999999998,"selected_benefit":0.6254839292128356,"other_benefit":0.640879707150801,"redemption":0.0,"consumption":4.043633472829912,"consumption_real":4.2161107299648375,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4402409436318062,"year":2,"closing_treasury":0.0,"bonds":60.0,"household_cash":1.0109083682074762,"household_units":0.009670197592011954,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":22.618750000000006,"goods":19.014347826086958,"interest":1.7999999999999998,"selected_benefit":0.8856868339211297,"other_benefit":0.9187153399919181,"redemption":0.0,"consumption":3.9122068971316963,"consumption_real":4.156155133211501,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.46754629916140866,"year":3,"closing_treasury":5.551115123125783e-17,"bonds":60.0,"household_cash":0.9780517242829229,"household_units":0.012153699873931676,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":22.769999999999996,"goods":18.685,"interest":1.7999999999999998,"selected_benefit":1.1140494037254416,"other_benefit":1.1709505962745559,"redemption":0.0,"consumption":3.7540899982147335,"consumption_real":4.058475673745658,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4566503356419891,"year":4,"closing_treasury":0.0,"bonds":60.0,"household_cash":0.9385224995536812,"household_units":0.014622080066591076,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":22.89375,"goods":18.382,"interest":1.7999999999999998,"selected_benefit":1.3129740804272432,"other_benefit":1.3987759195727563,"redemption":0.0,"consumption":3.567283711186813,"consumption_real":3.9200919903151794,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.44306642855551515,"year":5,"closing_treasury":0.0,"bonds":60.0,"household_cash":0.8918209277967014,"household_units":0.017056510992720278,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":22.990000000000002,"goods":18.10230769230769,"interest":1.7999999999999998,"selected_benefit":1.484506298397796,"other_benefit":1.603186009294516,"redemption":0.0,"consumption":3.3526865175819136,"consumption_real":3.7411952556708057,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4261700225769931,"year":6,"closing_treasury":0.0,"bonds":60.0,"household_cash":0.8381716293954762,"household_units":0.019434283650875177,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":-5.551115123125783e-17,"other_benefit":5.551115123125783e-17,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.058749999999996,"goods":17.843333333333334,"interest":1.7999999999999998,"selected_benefit":1.6305397531614028,"other_benefit":1.78487691350526,"redemption":0.0,"consumption":3.111078244881657,"consumption_real":3.5219753715641398,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.40607742871747077,"year":7,"closing_treasury":8.881784197001252e-16,"bonds":60.0,"household_cash":0.7777695612204111,"household_units":0.021732835134181616,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":-5.551115123125783e-17,"other_benefit":5.551115123125783e-17,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.099999999999998,"goods":17.602857142857143,"interest":1.7999999999999998,"selected_benefit":1.7528290149811792,"other_benefit":1.9443138421616752,"redemption":0.0,"consumption":2.843241000997637,"consumption_real":3.2627355749153213,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.38287497774852,"year":8,"closing_treasury":9.992007221626409e-16,"bonds":60.0,"household_cash":0.7108102502494055,"household_units":0.023929658777000994,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.113749999999996,"goods":17.378965517241376,"interest":1.7999999999999998,"selected_benefit":1.8530009007960355,"other_benefit":2.0817835819625845,"redemption":0.0,"consumption":2.5499614868626788,"consumption_real":2.9638830909425926,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.35664893262959285,"year":9,"closing_treasury":9.43689570931383e-16,"bonds":60.0,"household_cash":0.6374903717156651,"household_units":0.026002368004708048,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.932556382704031,"other_benefit":2.197443617295976,"redemption":0.0,"consumption":2.2320276817272955,"consumption_real":2.625914919679171,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.32748652703132264,"year":10,"closing_treasury":8.881784197001252e-16,"bonds":60.0,"household_cash":0.5580069204318189,"household_units":0.027928759340186418,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9273383198567346,"other_benefit":2.2026616801432723,"redemption":0.0,"consumption":2.2529625449441193,"consumption_real":2.650544170522493,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2450954558562518,"year":11,"closing_treasury":8.881784197001252e-16,"bonds":60.0,"household_cash":0.5632406362360244,"household_units":0.029370497315811428,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9244087844235476,"other_benefit":2.2055912155764594,"redemption":0.0,"consumption":2.2626231430079264,"consumption_real":2.661909580009325,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.24898742192937307,"year":12,"closing_treasury":8.881784197001252e-16,"bonds":60.0,"household_cash":0.5656557857519754,"household_units":0.03083512920951362,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9215999380022,"other_benefit":2.208400061997807,"redemption":0.0,"consumption":2.272158403599421,"consumption_real":2.673127533646378,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2500782296965066,"year":13,"closing_treasury":8.881784197001252e-16,"bonds":60.0,"household_cash":0.5680396008998486,"household_units":0.03230617761949307,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.918970818175585,"other_benefit":2.211029181824423,"redemption":0.0,"consumption":2.2812683147377504,"consumption_real":2.6838450761620596,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25119677940850127,"year":14,"closing_treasury":6.661338147750939e-16,"bonds":60.0,"household_cash":0.5703170786844314,"household_units":0.03378380573366073,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9165065571517088,"other_benefit":2.213493442848298,"redemption":0.0,"consumption":2.2899950232074513,"consumption_real":2.694111792008766,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25226221435006935,"year":15,"closing_treasury":8.881784197001252e-16,"bonds":60.0,"household_cash":0.5724987558018549,"household_units":0.03526770111219055,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.914195790078938,"other_benefit":2.2158042099210693,"redemption":0.0,"consumption":2.298367277437021,"consumption_real":2.7039615028670836,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25328107838005454,"year":16,"closing_treasury":8.326672684688674e-16,"bonds":60.0,"household_cash":0.5745918193592469,"household_units":0.03675758980854381,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.912028174852806,"other_benefit":2.2179718251472007,"redemption":0.0,"consumption":2.3064112074200582,"consumption_real":2.713424949905951,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2542569294398025,"year":17,"closing_treasury":9.43689570931383e-16,"bonds":60.0,"household_cash":0.5766028018550055,"household_units":0.038253218805248526,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9099943296422275,"other_benefit":2.2200056703577804,"redemption":0.0,"consumption":2.314150391864205,"consumption_real":2.7225298727814176,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25519302520720855,"year":18,"closing_treasury":6.661338147750939e-16,"bonds":60.0,"household_cash":0.5785375979660412,"household_units":0.03975435424764387,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9080857205754094,"other_benefit":2.2219142794245976,"redemption":0.0,"consumption":2.321606172645545,"consumption_real":2.731301379582994,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2560922962097255,"year":19,"closing_treasury":8.881784197001252e-16,"bonds":60.0,"household_cash":0.580401543161376,"household_units":0.04126077951946579,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.099999999999845,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9062945664066442,"other_benefit":2.223705433593202,"redemption":0.0,"consumption":2.328797917442138,"consumption_real":2.7397622558142802,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25695738796108936,"year":20,"closing_treasury":0.0,"bonds":60.0,"household_cash":0.58219947936045,"household_units":0.04277229356629572,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":7.427392034742297e-14,"other_benefit":8.64863736182997e-14,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0}],"summary":{"months_with_government_arrears":160,"months_with_benefit_arrears":160,"months_with_selected_consumption_shortfall":0,"total_interest_due":0.0,"total_interest_paid":0.0,"total_added_cash_tax":0.0,"principal_repaid":0.0,"terminal_principal_unpaid":0.0,"terminal_interest_unpaid":0.0,"final_treasury_cash":0.0,"max_cash_identity_error":2.2737367544323206e-13,"max_claim_error":0.0},"monthly_checkpoints":[["0001-01",0.0,0.0,0.0,0.0,0.0,0.0,0.0,1.8528124999999995],["0001-02",0.0,0.0,0.0,0.0,0.0,0.0,0.0,3.705624999999999],["0001-03",0.08317411527452467,0.0,0.0,0.0,0.0,0.0,0.0,0.0],["0001-04",0.0,0.0,0.0,0.0,0.0,0.0,0.0,1.8528124999999995],["0001-05",0.0,0.0,0.0,0.0,0.0,0.0,0.0,3.705624999999999],["0001-06",0.08317411527452467,0.0,0.0,0.0,0.0,0.0,0.0,0.0],["0001-07",0.0,0.0,0.0,0.0,0.0,0.0,0.0,1.8528124999999995],["0001-08",0.0,0.0,0.0,0.0,0.0,0.0,0.0,3.705624999999999],["0001-09",0.08317411527452467,0.0,0.0,0.0,0.0,0.0,0.0,0.0],["0001-10",0.0,0.0,0.0,0.0,0.0,0.0,0.0,1.8528124999999995],["0001-11",0.0,0.0,0.0,0.0,0.0,0.0,0.0,3.705624999999999],["0001-12",0.08317411527452467,0.0,0.0,0.0,0.0,0.0,0.0,0.0],["0002-12",0.1563709823032089,0.0,0.0,0.0,0.0,0.0,0.0,0.0],["0003-12",0.22142170848028242,0.0,0.0,0.0,0.0,0.0,5.551115123125783e-17,0.0],["0004-12",0.2785123509313604,0.0,0.0,0.0,0.0,0.0,0.0,0.0],["0005-12",0.3282435201068108,0.0,0.0,0.0,0.0,0.0,0.0,0.0],["0006-12",0.37112657459944903,0.0,0.0,0.0,0.0,0.0,0.0,0.0],["0007-12",0.40763493829035075,0.0,0.0,0.0,0.0,0.0,8.881784197001252e-16,0.0],["0008-12",0.4382072537452948,0.0,0.0,0.0,0.0,0.0,9.992007221626409e-16,0.0],["0009-12",0.4632502251990089,0.0,0.0,0.0,0.0,0.0,9.43689570931383e-16,0.0],["0010-12",0.48313909567600777,0.0,0.0,0.0,0.0,0.0,8.881784197001252e-16,0.0],["0011-12",0.48183457996418366,0.0,0.0,0.0,0.0,0.0,8.881784197001252e-16,0.0],["0012-12",0.4811021961058869,0.0,0.0,0.0,0.0,0.0,8.881784197001252e-16,0.0],["0013-12",0.48039998450055,0.0,0.0,0.0,0.0,0.0,8.881784197001252e-16,0.0],["0014-12",0.4797427045438962,0.0,0.0,0.0,0.0,0.0,6.661338147750939e-16,0.0],["0015-12",0.4791266392879272,0.0,0.0,0.0,0.0,0.0,8.881784197001252e-16,0.0],["0016-12",0.4785489475197345,0.0,0.0,0.0,0.0,0.0,8.326672684688674e-16,0.0],["0017-12",0.4780070437132015,0.0,0.0,0.0,0.0,0.0,9.43689570931383e-16,0.0],["0018-12",0.47749858241055687,0.0,0.0,0.0,0.0,0.0,6.661338147750939e-16,0.0],["0019-12",0.47702143014385234,0.0,0.0,0.0,0.0,0.0,8.881784197001252e-16,0.0],["0020-12",0.4765736416016053,0.0,0.0,0.0,0.0,0.0,0.0,1.6076029396572267e-13]]},"quarter_end__zero_cost":{"buffer":3.852291666666666,"annual_rate":0.0,"cost_funded_by_extra_tax":false,"lender_endowment":21.994052768166096,"taxpayer_endowment":476.9139922145329,"tax_timing":"quarter_end","initial_cash_before_funding":{"household":2.0,"treasury":0.0,"market":35.47400530097366,"taxpayers":476.9139922145329,"lender":0.0,"public_services":0.0,"government_creditors":0.0,"other_households":0.0,"buffer_lender":21.994052768166096},"annual":[{"tax":22.233749999999993,"goods":19.767142857142854,"interest":1.7999999999999998,"selected_benefit":0.3326964610980987,"other_benefit":0.3339106817590407,"redemption":0.0,"consumption":4.007426814988289,"consumption_real":4.095180686849347,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":1.4434129423627375,"year":1,"closing_treasury":3.8522916666666625,"bonds":63.852291666666666,"household_cash":1.0018567037470714,"household_units":0.007375102625211068,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":22.44,"goods":19.373636363636365,"interest":1.7999999999999998,"selected_benefit":0.6254839292128356,"other_benefit":0.640879707150801,"redemption":0.0,"consumption":4.043633472829912,"consumption_real":4.2161107299648375,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4402409436318062,"year":2,"closing_treasury":3.8522916666666625,"bonds":63.852291666666666,"household_cash":1.010908368207477,"household_units":0.009670197592011954,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":22.618750000000006,"goods":19.014347826086958,"interest":1.7999999999999998,"selected_benefit":0.8856868339211297,"other_benefit":0.9187153399919181,"redemption":0.0,"consumption":3.9122068971316963,"consumption_real":4.156155133211501,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.46754629916140866,"year":3,"closing_treasury":3.852291666666663,"bonds":63.852291666666666,"household_cash":0.9780517242829231,"household_units":0.012153699873931676,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":22.769999999999996,"goods":18.685,"interest":1.7999999999999998,"selected_benefit":1.1140494037254416,"other_benefit":1.1709505962745559,"redemption":0.0,"consumption":3.7540899982147335,"consumption_real":4.058475673745658,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4566503356419891,"year":4,"closing_treasury":3.8522916666666625,"bonds":63.852291666666666,"household_cash":0.9385224995536814,"household_units":0.014622080066591076,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":22.89375,"goods":18.382,"interest":1.7999999999999998,"selected_benefit":1.3129740804272432,"other_benefit":1.3987759195727563,"redemption":0.0,"consumption":3.567283711186813,"consumption_real":3.9200919903151794,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.44306642855551515,"year":5,"closing_treasury":3.8522916666666625,"bonds":63.852291666666666,"household_cash":0.8918209277967016,"household_units":0.017056510992720278,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":22.990000000000002,"goods":18.10230769230769,"interest":1.7999999999999998,"selected_benefit":1.484506298397796,"other_benefit":1.6031860092945163,"redemption":0.0,"consumption":3.3526865175819136,"consumption_real":3.7411952556708057,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4261700225769931,"year":6,"closing_treasury":3.852291666666662,"bonds":63.852291666666666,"household_cash":0.8381716293954757,"household_units":0.019434283650875177,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.058749999999996,"goods":17.843333333333334,"interest":1.7999999999999998,"selected_benefit":1.6305397531614028,"other_benefit":1.78487691350526,"redemption":0.0,"consumption":3.111078244881657,"consumption_real":3.5219753715641398,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.40607742871747077,"year":7,"closing_treasury":3.852291666666662,"bonds":63.852291666666666,"household_cash":0.7777695612204093,"household_units":0.021732835134181616,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.099999999999998,"goods":17.602857142857143,"interest":1.7999999999999998,"selected_benefit":1.7528290149811792,"other_benefit":1.9443138421616752,"redemption":0.0,"consumption":2.843241000997637,"consumption_real":3.2627355749153213,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.38287497774852,"year":8,"closing_treasury":3.852291666666661,"bonds":63.852291666666666,"household_cash":0.7108102502494037,"household_units":0.023929658777000994,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.113749999999996,"goods":17.378965517241376,"interest":1.7999999999999998,"selected_benefit":1.8530009007960355,"other_benefit":2.0817835819625845,"redemption":0.0,"consumption":2.5499614868626788,"consumption_real":2.9638830909425926,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.35664893262959285,"year":9,"closing_treasury":3.8522916666666602,"bonds":63.852291666666666,"household_cash":0.6374903717156638,"household_units":0.026002368004708048,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.932556382704031,"other_benefit":2.197443617295976,"redemption":0.0,"consumption":2.2320276817272955,"consumption_real":2.625914919679171,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.32748652703132264,"year":10,"closing_treasury":3.85229166666666,"bonds":63.852291666666666,"household_cash":0.5580069204318178,"household_units":0.027928759340186418,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9273383198567346,"other_benefit":2.2026616801432723,"redemption":0.0,"consumption":2.2529625449441193,"consumption_real":2.650544170522493,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2450954558562518,"year":11,"closing_treasury":3.85229166666666,"bonds":63.852291666666666,"household_cash":0.5632406362360235,"household_units":0.029370497315811428,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9244087844235476,"other_benefit":2.2055912155764594,"redemption":0.0,"consumption":2.2626231430079264,"consumption_real":2.661909580009325,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.24898742192937307,"year":12,"closing_treasury":3.8522916666666567,"bonds":63.852291666666666,"household_cash":0.5656557857519741,"household_units":0.03083512920951362,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9215999380022,"other_benefit":2.208400061997807,"redemption":0.0,"consumption":2.272158403599421,"consumption_real":2.673127533646378,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2500782296965066,"year":13,"closing_treasury":3.8522916666666562,"bonds":63.852291666666666,"household_cash":0.5680396008998473,"household_units":0.03230617761949307,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.918970818175585,"other_benefit":2.211029181824423,"redemption":0.0,"consumption":2.2812683147377504,"consumption_real":2.6838450761620596,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25119677940850127,"year":14,"closing_treasury":3.8522916666666536,"bonds":63.852291666666666,"household_cash":0.57031707868443,"household_units":0.03378380573366073,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9165065571517088,"other_benefit":2.213493442848298,"redemption":0.0,"consumption":2.2899950232074513,"consumption_real":2.694111792008766,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25226221435006935,"year":15,"closing_treasury":3.8522916666666536,"bonds":63.852291666666666,"household_cash":0.5724987558018534,"household_units":0.03526770111219055,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.914195790078938,"other_benefit":2.2158042099210693,"redemption":0.0,"consumption":2.298367277437021,"consumption_real":2.7039615028670836,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25328107838005454,"year":16,"closing_treasury":3.8522916666666536,"bonds":63.852291666666666,"household_cash":0.5745918193592462,"household_units":0.03675758980854381,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.912028174852806,"other_benefit":2.2179718251472007,"redemption":0.0,"consumption":2.3064112074200582,"consumption_real":2.713424949905951,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2542569294398025,"year":17,"closing_treasury":3.852291666666653,"bonds":63.852291666666666,"household_cash":0.5766028018550039,"household_units":0.038253218805248526,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9099943296422275,"other_benefit":2.2200056703577804,"redemption":0.0,"consumption":2.314150391864205,"consumption_real":2.7225298727814176,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25519302520720855,"year":18,"closing_treasury":3.8522916666666527,"bonds":63.852291666666666,"household_cash":0.5785375979660397,"household_units":0.03975435424764387,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9080857205754094,"other_benefit":2.2219142794245976,"redemption":0.0,"consumption":2.321606172645545,"consumption_real":2.731301379582994,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2560922962097255,"year":19,"closing_treasury":3.8522916666666496,"bonds":63.852291666666666,"household_cash":0.5804015431613745,"household_units":0.04126077951946579,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.099999999999845,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9062945664067183,"other_benefit":2.2237054335932886,"redemption":3.8522916666664875,"consumption":2.328797917442138,"consumption_real":2.7397622558142802,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25695738796108936,"year":20,"closing_treasury":0.0,"bonds":60.00000000000018,"household_cash":0.5821994793605224,"household_units":0.04277229356629572,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":1.7852386235972517e-13},"buffer_interest_paid":0.0,"buffer_principal_paid":3.8522916666664875,"added_cash_tax":0.0,"closing_buffer_principal_claim":1.7852386235972517e-13}],"summary":{"months_with_government_arrears":0,"months_with_benefit_arrears":0,"months_with_selected_consumption_shortfall":0,"total_interest_due":0.0,"total_interest_paid":0.0,"total_added_cash_tax":0.0,"principal_repaid":3.8522916666664875,"terminal_principal_unpaid":1.7852386235972517e-13,"terminal_interest_unpaid":0.0,"final_treasury_cash":0.0,"max_cash_identity_error":7.389644451905042e-13,"max_claim_error":0.0},"monthly_checkpoints":[["0001-01",0.027724705091508223,0.0,0.0,0.0,3.852291666666666,0.0,1.9994791666666665,0.0],["0001-02",0.027724705091508223,0.0,0.0,0.0,3.852291666666666,0.0,0.14666666666666692,0.0],["0001-03",0.027724705091508223,0.0,0.0,0.0,3.852291666666666,0.0,3.852291666666665,0.0],["0001-04",0.027724705091508223,0.0,0.0,0.0,3.852291666666666,0.0,1.9994791666666656,0.0],["0001-05",0.027724705091508223,0.0,0.0,0.0,3.852291666666666,0.0,0.14666666666666603,0.0],["0001-06",0.027724705091508223,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666642,0.0],["0001-07",0.027724705091508223,0.0,0.0,0.0,3.852291666666666,0.0,1.9994791666666647,0.0],["0001-08",0.027724705091508223,0.0,0.0,0.0,3.852291666666666,0.0,0.14666666666666514,0.0],["0001-09",0.027724705091508223,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666633,0.0],["0001-10",0.027724705091508223,0.0,0.0,0.0,3.852291666666666,0.0,1.9994791666666638,0.0],["0001-11",0.027724705091508223,0.0,0.0,0.0,3.852291666666666,0.0,0.14666666666666425,0.0],["0001-12",0.027724705091508223,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666625,0.0],["0002-12",0.05212366076773629,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666625,0.0],["0003-12",0.07380723616009414,0.0,0.0,0.0,3.852291666666666,0.0,3.852291666666663,0.0],["0004-12",0.09283745031045346,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666625,0.0],["0005-12",0.10941450670227026,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666625,0.0],["0006-12",0.12370885819981632,0.0,0.0,0.0,3.852291666666666,0.0,3.852291666666662,0.0],["0007-12",0.13587831276345022,0.0,0.0,0.0,3.852291666666666,0.0,3.852291666666662,0.0],["0008-12",0.14606908458176493,0.0,0.0,0.0,3.852291666666666,0.0,3.852291666666661,0.0],["0009-12",0.15441674173300568,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666602,0.0],["0010-12",0.1610463652253359,0.0,0.0,0.0,3.852291666666666,0.0,3.85229166666666,0.0],["0011-12",0.1606115266547279,0.0,0.0,0.0,3.852291666666666,0.0,3.85229166666666,0.0],["0012-12",0.1603673987019623,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666567,0.0],["0013-12",0.16013332816685,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666562,0.0],["0014-12",0.1599142348479654,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666536,0.0],["0015-12",0.1597088797626424,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666536,0.0],["0016-12",0.1595163158399115,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666536,0.0],["0017-12",0.15933568123773384,0.0,0.0,0.0,3.852291666666666,0.0,3.852291666666653,0.0],["0018-12",0.1591661941368523,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666527,0.0],["0019-12",0.1590071433812841,0.0,0.0,0.0,3.852291666666666,0.0,3.8522916666666496,0.0],["0020-12",0.1588578805338932,0.0,0.0,3.8522916666664875,1.7852386235972517e-13,0.0,0.0,1.7852386235972517e-13]]},"quarter_end__cost_unfunded":{"buffer":3.852291666666666,"annual_rate":0.04,"cost_funded_by_extra_tax":false,"lender_endowment":21.994052768166096,"taxpayer_endowment":476.9139922145329,"tax_timing":"quarter_end","initial_cash_before_funding":{"household":2.0,"treasury":0.0,"market":35.47400530097366,"taxpayers":476.9139922145329,"lender":0.0,"public_services":0.0,"government_creditors":0.0,"other_households":0.0,"buffer_lender":21.994052768166096},"annual":[{"tax":22.233749999999993,"goods":19.767142857142854,"interest":1.9540916666666666,"selected_benefit":0.3326964610980987,"other_benefit":0.3339106817590407,"redemption":0.0,"consumption":4.007426814988289,"consumption_real":4.095180686849347,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":1.4434129423627375,"year":1,"closing_treasury":3.6981999999999964,"bonds":63.852291666666666,"household_cash":1.0018567037470714,"household_units":0.007375102625211068,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":22.44,"goods":19.373636363636365,"interest":1.9540916666666666,"selected_benefit":0.6254839292128355,"other_benefit":0.640879707150801,"redemption":0.0,"consumption":4.043633472829912,"consumption_real":4.2161107299648375,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4402409436318062,"year":2,"closing_treasury":3.5441083333333334,"bonds":63.852291666666666,"household_cash":1.010908368207478,"household_units":0.009670197592011954,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":22.618750000000006,"goods":19.014347826086958,"interest":1.9540916666666666,"selected_benefit":0.8856868339211297,"other_benefit":0.9187153399919181,"redemption":0.0,"consumption":3.9122068971316963,"consumption_real":4.156155133211501,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.46754629916140866,"year":3,"closing_treasury":3.3900166666666687,"bonds":63.852291666666666,"household_cash":0.978051724282924,"household_units":0.012153699873931676,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-2.7755575615628914e-17,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":22.769999999999996,"goods":18.685,"interest":1.9540916666666666,"selected_benefit":1.1140494037254416,"other_benefit":1.1709505962745559,"redemption":0.0,"consumption":3.7540899982147335,"consumption_real":4.058475673745658,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4566503356419891,"year":4,"closing_treasury":3.2359250000000026,"bonds":63.852291666666666,"household_cash":0.9385224995536823,"household_units":0.014622080066591076,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":22.89375,"goods":18.382,"interest":1.9540916666666666,"selected_benefit":1.3129740804272432,"other_benefit":1.3987759195727563,"redemption":0.0,"consumption":3.567283711186813,"consumption_real":3.9200919903151794,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.44306642855551515,"year":5,"closing_treasury":3.0818333333333365,"bonds":63.852291666666666,"household_cash":0.8918209277967025,"household_units":0.017056510992720278,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":22.990000000000002,"goods":18.10230769230769,"interest":1.9540916666666666,"selected_benefit":1.484506298397796,"other_benefit":1.603186009294516,"redemption":0.0,"consumption":3.3526865175819136,"consumption_real":3.7411952556708057,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4261700225769931,"year":6,"closing_treasury":2.9277416666666705,"bonds":63.852291666666666,"household_cash":0.8381716293954775,"household_units":0.019434283650875177,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.058749999999996,"goods":17.843333333333334,"interest":1.9540916666666666,"selected_benefit":1.6305397531614028,"other_benefit":1.78487691350526,"redemption":0.0,"consumption":3.111078244881657,"consumption_real":3.5219753715641398,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.40607742871747077,"year":7,"closing_treasury":2.7736500000000066,"bonds":63.852291666666666,"household_cash":0.7777695612204115,"household_units":0.021732835134181616,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":5.551115123125783e-17,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.099999999999998,"goods":17.602857142857143,"interest":1.9540916666666666,"selected_benefit":1.7528290149811792,"other_benefit":1.9443138421616752,"redemption":0.0,"consumption":2.843241000997637,"consumption_real":3.2627355749153213,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.38287497774852,"year":8,"closing_treasury":2.619558333333341,"bonds":63.852291666666666,"household_cash":0.7108102502494059,"household_units":0.023929658777000994,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.113749999999996,"goods":17.378965517241376,"interest":1.9540916666666666,"selected_benefit":1.8530009007960355,"other_benefit":2.0817835819625845,"redemption":0.0,"consumption":2.5499614868626788,"consumption_real":2.9638830909425926,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.35664893262959285,"year":9,"closing_treasury":2.4654666666666767,"bonds":63.852291666666666,"household_cash":0.637490371715666,"household_units":0.026002368004708048,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.9540916666666666,"selected_benefit":1.932556382704031,"other_benefit":2.197443617295976,"redemption":0.0,"consumption":2.2320276817272955,"consumption_real":2.625914919679171,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.32748652703132264,"year":10,"closing_treasury":2.3113750000000106,"bonds":63.852291666666666,"household_cash":0.5580069204318198,"household_units":0.027928759340186418,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.9540916666666666,"selected_benefit":1.9273383198567346,"other_benefit":2.2026616801432723,"redemption":0.0,"consumption":2.2529625449441193,"consumption_real":2.650544170522493,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2450954558562518,"year":11,"closing_treasury":2.157283333333345,"bonds":63.852291666666666,"household_cash":0.5632406362360257,"household_units":0.029370497315811428,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.9540916666666666,"selected_benefit":1.9244087844235476,"other_benefit":2.2055912155764594,"redemption":0.0,"consumption":2.2626231430079264,"consumption_real":2.661909580009325,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.24898742192937307,"year":12,"closing_treasury":2.003191666666679,"bonds":63.852291666666666,"household_cash":0.5656557857519763,"household_units":0.03083512920951362,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.9540916666666666,"selected_benefit":1.9215999380022,"other_benefit":2.208400061997807,"redemption":0.0,"consumption":2.272158403599421,"consumption_real":2.673127533646378,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2500782296965066,"year":13,"closing_treasury":1.8491000000000128,"bonds":63.852291666666666,"household_cash":0.5680396008998495,"household_units":0.03230617761949307,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.9540916666666666,"selected_benefit":1.918970818175585,"other_benefit":2.211029181824423,"redemption":0.0,"consumption":2.2812683147377504,"consumption_real":2.6838450761620596,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25119677940850127,"year":14,"closing_treasury":1.6950083333333459,"bonds":63.852291666666666,"household_cash":0.5703170786844323,"household_units":0.03378380573366073,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.9540916666666666,"selected_benefit":1.9165065571517086,"other_benefit":2.213493442848298,"redemption":0.0,"consumption":2.2899950232074513,"consumption_real":2.694111792008766,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25226221435006935,"year":15,"closing_treasury":1.5409166666666796,"bonds":63.852291666666666,"household_cash":0.5724987558018558,"household_units":0.03526770111219055,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.9540916666666666,"selected_benefit":1.914195790078938,"other_benefit":2.2158042099210693,"redemption":0.0,"consumption":2.298367277437021,"consumption_real":2.7039615028670836,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25328107838005454,"year":16,"closing_treasury":1.386825000000013,"bonds":63.852291666666666,"household_cash":0.5745918193592477,"household_units":0.03675758980854381,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.9540916666666666,"selected_benefit":1.912028174852806,"other_benefit":2.2179718251472007,"redemption":0.0,"consumption":2.3064112074200582,"consumption_real":2.713424949905951,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2542569294398025,"year":17,"closing_treasury":1.232733333333347,"bonds":63.852291666666666,"household_cash":0.5766028018550063,"household_units":0.038253218805248526,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.9540916666666666,"selected_benefit":1.9099943296422275,"other_benefit":2.2200056703577804,"redemption":0.0,"consumption":2.314150391864205,"consumption_real":2.7225298727814176,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25519302520720855,"year":18,"closing_treasury":1.0786416666666794,"bonds":63.852291666666666,"household_cash":0.5785375979660421,"household_units":0.03975435424764387,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.9540916666666666,"selected_benefit":1.9080857205754094,"other_benefit":2.2219142794245976,"redemption":0.0,"consumption":2.321606172645545,"consumption_real":2.731301379582994,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2560922962097255,"year":19,"closing_treasury":0.9245500000000132,"bonds":63.852291666666666,"household_cash":0.5804015431613769,"household_units":0.04126077951946579,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.852291666666666},{"tax":23.099999999999845,"goods":17.169999999999998,"interest":1.9540916666666666,"selected_benefit":1.9062945664067183,"other_benefit":2.2237054335932886,"redemption":0.7704583333331855,"consumption":2.328797917442138,"consumption_real":2.7397622558142802,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25695738796108936,"year":20,"closing_treasury":0.0,"bonds":63.08183333333348,"household_cash":0.5821994793605253,"household_units":0.04277229356629572,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":3.0818333333334804},"buffer_interest_paid":0.15409166666666665,"buffer_principal_paid":0.7704583333331855,"added_cash_tax":0.0,"closing_buffer_principal_claim":3.0818333333334804}],"summary":{"months_with_government_arrears":107,"months_with_benefit_arrears":106,"months_with_selected_consumption_shortfall":0,"total_interest_due":3.081833333333333,"total_interest_paid":3.081833333333332,"total_added_cash_tax":0.0,"principal_repaid":0.7704583333331855,"terminal_principal_unpaid":3.0818333333334804,"terminal_interest_unpaid":0.0,"final_treasury_cash":0.0,"max_cash_identity_error":3.410605131648481e-13,"max_claim_error":0.0},"monthly_checkpoints":[["0001-01",0.027724705091508223,0.0,0.012840972222222219,0.0,3.852291666666666,1.734723475976807e-18,1.986638194444444,0.0],["0001-02",0.027724705091508223,0.0,0.012840972222222222,0.0,3.852291666666666,0.0,0.12098472222222224,0.0],["0001-03",0.027724705091508223,0.0,0.012840972222222219,0.0,3.852291666666666,1.734723475976807e-18,3.8137687499999986,0.0],["0001-04",0.027724705091508223,0.0,0.012840972222222222,0.0,3.852291666666666,0.0,1.9481152777777766,0.0],["0001-05",0.027724705091508223,0.0,0.012840972222222219,0.0,3.852291666666666,1.734723475976807e-18,0.08246180555555485,0.0],["0001-06",0.027724705091508223,0.0,0.012840972222222222,0.0,3.852291666666666,0.0,3.775245833333331,0.0],["0001-07",0.027724705091508223,0.0,0.012840972222222219,0.0,3.852291666666666,1.734723475976807e-18,1.9095923611111094,0.0],["0001-08",0.027724705091508223,0.0,0.012840972222222222,0.0,3.852291666666666,0.0,0.04393888888888767,0.0],["0001-09",0.027724705091508223,0.0,0.012840972222222219,0.0,3.852291666666666,1.734723475976807e-18,3.736722916666664,0.0],["0001-10",0.027724705091508223,0.0,0.012840972222222222,0.0,3.852291666666666,0.0,1.871069444444442,0.0],["0001-11",0.027724705091508223,0.0,0.012840972222222219,0.0,3.852291666666666,1.734723475976807e-18,0.005415972222220258,0.0],["0001-12",0.027724705091508223,0.0,0.012840972222222222,0.0,3.852291666666666,0.0,3.6981999999999964,0.0],["0002-12",0.10424732153547259,0.0,0.018953912836740035,0.0,3.852291666666666,0.0,3.5441083333333334,0.0],["0003-12",0.1476144723201883,0.0,0.025681944444444445,0.0,3.852291666666666,0.0,3.3900166666666687,-2.7755575615628914e-17],["0004-12",0.1856749006209069,0.0,0.025681944444444445,0.0,3.852291666666666,0.0,3.2359250000000026,0.0],["0005-12",0.21882901340454053,0.0,0.025681944444444445,0.0,3.852291666666666,0.0,3.0818333333333365,0.0],["0006-12",0.24741771639963264,0.0,0.025681944444444445,0.0,3.852291666666666,0.0,2.9277416666666705,0.0],["0007-12",0.27175662552690044,0.0,0.025681944444444445,0.0,3.852291666666666,0.0,2.7736500000000066,5.551115123125783e-17],["0008-12",0.29213816916352986,0.0,0.025681944444444445,0.0,3.852291666666666,0.0,2.619558333333341,0.0],["0009-12",0.3088334834660059,0.0,0.025681944444444445,0.0,3.852291666666666,0.0,2.4654666666666767,0.0],["0010-12",0.3220927304506718,0.0,0.025681944444444445,0.0,3.852291666666666,0.0,2.3113750000000106,0.0],["0011-12",0.3212230533094558,0.0,0.025681944444444445,0.0,3.852291666666666,0.0,2.157283333333345,0.0],["0012-12",0.3207347974039246,0.0,0.025681944444444445,0.0,3.852291666666666,0.0,2.003191666666679,0.0],["0013-12",0.34363203464898395,0.0,0.025681944444444445,0.0,3.852291666666666,0.0,1.8491000000000128,0.0],["0014-12",0.41475931589786297,0.0,0.025681944444444445,0.0,3.852291666666666,0.0,1.6950083333333459,0.0],["0015-12",0.4791266392879272,0.0,0.026804436346525407,0.0,3.852291666666666,0.0,1.5409166666666796,0.0],["0016-12",0.4785489475197345,0.0,0.038522916666666664,0.0,3.852291666666666,0.0,1.386825000000013,0.0],["0017-12",0.4780070437132015,0.0,0.038522916666666664,0.0,3.852291666666666,0.0,1.232733333333347,0.0],["0018-12",0.47749858241055687,0.0,0.038522916666666664,0.0,3.852291666666666,0.0,1.0786416666666794,0.0],["0019-12",0.47702143014385234,0.0,0.038522916666666664,0.0,3.852291666666666,0.0,0.9245500000000132,0.0],["0020-12",0.4765736416016796,0.0,0.038522916666666664,0.7704583333331855,3.0818333333334804,0.0,0.0,3.0818333333334804]]},"quarter_end__cost_funded":{"buffer":3.878145973154362,"annual_rate":0.04,"cost_funded_by_extra_tax":true,"lender_endowment":21.994052768166096,"taxpayer_endowment":476.9139922145329,"tax_timing":"quarter_end","initial_cash_before_funding":{"household":2.0,"treasury":0.0,"market":35.47400530097366,"taxpayers":476.9139922145329,"lender":0.0,"public_services":0.0,"government_creditors":0.0,"other_households":0.0,"buffer_lender":21.994052768166096},"annual":[{"tax":22.388875838926168,"goods":19.767142857142854,"interest":1.955125838926174,"selected_benefit":0.3326964610980987,"other_benefit":0.3339106817590407,"redemption":0.0,"consumption":4.007426814988289,"consumption_real":4.095180686849347,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":1.4434129423627375,"year":1,"closing_treasury":3.878145973154362,"bonds":63.87814597315436,"household_cash":1.0018567037470714,"household_units":0.007375102625211068,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":22.595125838926176,"goods":19.373636363636365,"interest":1.955125838926174,"selected_benefit":0.6254839292128356,"other_benefit":0.640879707150801,"redemption":0.0,"consumption":4.043633472829912,"consumption_real":4.2161107299648375,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4402409436318062,"year":2,"closing_treasury":3.8781459731543686,"bonds":63.87814597315436,"household_cash":1.010908368207477,"household_units":0.009670197592011954,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":22.77387583892618,"goods":19.014347826086958,"interest":1.955125838926174,"selected_benefit":0.8856868339211297,"other_benefit":0.9187153399919181,"redemption":0.0,"consumption":3.9122068971316963,"consumption_real":4.156155133211501,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.46754629916140866,"year":3,"closing_treasury":3.8781459731543726,"bonds":63.87814597315436,"household_cash":0.9780517242829231,"household_units":0.012153699873931676,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":22.92512583892617,"goods":18.685,"interest":1.955125838926174,"selected_benefit":1.1140494037254416,"other_benefit":1.1709505962745559,"redemption":0.0,"consumption":3.7540899982147335,"consumption_real":4.058475673745658,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4566503356419891,"year":4,"closing_treasury":3.8781459731543757,"bonds":63.87814597315436,"household_cash":0.9385224995536814,"household_units":0.014622080066591076,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.048875838926175,"goods":18.382,"interest":1.955125838926174,"selected_benefit":1.3129740804272432,"other_benefit":1.3987759195727563,"redemption":0.0,"consumption":3.567283711186813,"consumption_real":3.9200919903151794,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.44306642855551515,"year":5,"closing_treasury":3.8781459731543793,"bonds":63.87814597315436,"household_cash":0.8918209277967016,"household_units":0.017056510992720278,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.145125838926177,"goods":18.10230769230769,"interest":1.955125838926174,"selected_benefit":1.484506298397796,"other_benefit":1.6031860092945163,"redemption":0.0,"consumption":3.3526865175819136,"consumption_real":3.7411952556708057,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4261700225769931,"year":6,"closing_treasury":3.8781459731543824,"bonds":63.87814597315436,"household_cash":0.8381716293954757,"household_units":0.019434283650875177,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.21387583892617,"goods":17.843333333333334,"interest":1.955125838926174,"selected_benefit":1.6305397531614028,"other_benefit":1.78487691350526,"redemption":0.0,"consumption":3.111078244881657,"consumption_real":3.5219753715641398,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.40607742871747077,"year":7,"closing_treasury":3.878145973154386,"bonds":63.87814597315436,"household_cash":0.7777695612204093,"household_units":0.021732835134181616,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.255125838926173,"goods":17.602857142857143,"interest":1.955125838926174,"selected_benefit":1.7528290149811792,"other_benefit":1.9443138421616752,"redemption":0.0,"consumption":2.843241000997637,"consumption_real":3.2627355749153213,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.38287497774852,"year":8,"closing_treasury":3.878145973154386,"bonds":63.87814597315436,"household_cash":0.7108102502494037,"household_units":0.023929658777000994,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.26887583892617,"goods":17.378965517241376,"interest":1.955125838926174,"selected_benefit":1.8530009007960355,"other_benefit":2.0817835819625845,"redemption":0.0,"consumption":2.5499614868626788,"consumption_real":2.9638830909425926,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.35664893262959285,"year":9,"closing_treasury":3.878145973154386,"bonds":63.87814597315436,"household_cash":0.6374903717156638,"household_units":0.026002368004708048,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.25512583892618,"goods":17.169999999999998,"interest":1.955125838926174,"selected_benefit":1.932556382704031,"other_benefit":2.197443617295976,"redemption":0.0,"consumption":2.2320276817272955,"consumption_real":2.625914919679171,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.32748652703132264,"year":10,"closing_treasury":3.878145973154389,"bonds":63.87814597315436,"household_cash":0.5580069204318178,"household_units":0.027928759340186418,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.25512583892618,"goods":17.169999999999998,"interest":1.955125838926174,"selected_benefit":1.9273383198567346,"other_benefit":2.2026616801432723,"redemption":0.0,"consumption":2.2529625449441193,"consumption_real":2.650544170522493,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2450954558562518,"year":11,"closing_treasury":3.878145973154389,"bonds":63.87814597315436,"household_cash":0.5632406362360235,"household_units":0.029370497315811428,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.25512583892618,"goods":17.169999999999998,"interest":1.955125838926174,"selected_benefit":1.9244087844235476,"other_benefit":2.2055912155764594,"redemption":0.0,"consumption":2.2626231430079264,"consumption_real":2.661909580009325,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.24898742192937307,"year":12,"closing_treasury":3.8781459731543886,"bonds":63.87814597315436,"household_cash":0.5656557857519741,"household_units":0.03083512920951362,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.25512583892618,"goods":17.169999999999998,"interest":1.955125838926174,"selected_benefit":1.9215999380022,"other_benefit":2.208400061997807,"redemption":0.0,"consumption":2.272158403599421,"consumption_real":2.673127533646378,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2500782296965066,"year":13,"closing_treasury":3.878145973154389,"bonds":63.87814597315436,"household_cash":0.5680396008998473,"household_units":0.03230617761949307,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.25512583892618,"goods":17.169999999999998,"interest":1.955125838926174,"selected_benefit":1.918970818175585,"other_benefit":2.211029181824423,"redemption":0.0,"consumption":2.2812683147377504,"consumption_real":2.6838450761620596,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25119677940850127,"year":14,"closing_treasury":3.878145973154389,"bonds":63.87814597315436,"household_cash":0.57031707868443,"household_units":0.03378380573366073,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.25512583892618,"goods":17.169999999999998,"interest":1.955125838926174,"selected_benefit":1.9165065571517088,"other_benefit":2.213493442848298,"redemption":0.0,"consumption":2.2899950232074513,"consumption_real":2.694111792008766,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25226221435006935,"year":15,"closing_treasury":3.8781459731543926,"bonds":63.87814597315436,"household_cash":0.5724987558018534,"household_units":0.03526770111219055,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.25512583892618,"goods":17.169999999999998,"interest":1.955125838926174,"selected_benefit":1.914195790078938,"other_benefit":2.2158042099210693,"redemption":0.0,"consumption":2.298367277437021,"consumption_real":2.7039615028670836,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25328107838005454,"year":16,"closing_treasury":3.878145973154396,"bonds":63.87814597315436,"household_cash":0.5745918193592462,"household_units":0.03675758980854381,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.25512583892618,"goods":17.169999999999998,"interest":1.955125838926174,"selected_benefit":1.912028174852806,"other_benefit":2.2179718251472007,"redemption":0.0,"consumption":2.3064112074200582,"consumption_real":2.713424949905951,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2542569294398025,"year":17,"closing_treasury":3.8781459731543975,"bonds":63.87814597315436,"household_cash":0.5766028018550039,"household_units":0.038253218805248526,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.25512583892618,"goods":17.169999999999998,"interest":1.955125838926174,"selected_benefit":1.9099943296422275,"other_benefit":2.2200056703577804,"redemption":0.0,"consumption":2.314150391864205,"consumption_real":2.7225298727814176,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25519302520720855,"year":18,"closing_treasury":3.8781459731544006,"bonds":63.87814597315436,"household_cash":0.5785375979660397,"household_units":0.03975435424764387,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.25512583892618,"goods":17.169999999999998,"interest":1.955125838926174,"selected_benefit":1.9080857205754094,"other_benefit":2.2219142794245976,"redemption":0.0,"consumption":2.321606172645545,"consumption_real":2.731301379582994,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2560922962097255,"year":19,"closing_treasury":3.878145973154401,"bonds":63.87814597315436,"household_cash":0.5804015431613745,"household_units":0.04126077951946579,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":0.0,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":3.878145973154362},{"tax":23.255125838925906,"goods":17.169999999999998,"interest":1.955125838926174,"selected_benefit":1.9062945664067183,"other_benefit":2.2237054335932886,"redemption":3.8781459731541323,"consumption":2.328797917442138,"consumption_real":2.7397622558142802,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25695738796108936,"year":20,"closing_treasury":0.0,"bonds":60.00000000000023,"household_cash":0.5821994793605224,"household_units":0.04277229356629572,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":2.2959412149248237e-13},"buffer_interest_paid":0.15512583892617446,"buffer_principal_paid":3.8781459731541323,"added_cash_tax":0.1551258389261745,"closing_buffer_principal_claim":2.2959412149248237e-13}],"summary":{"months_with_government_arrears":0,"months_with_benefit_arrears":0,"months_with_selected_consumption_shortfall":0,"total_interest_due":3.1025167785234897,"total_interest_paid":3.102516778523485,"total_added_cash_tax":3.1025167785234897,"principal_repaid":3.8781459731541323,"terminal_principal_unpaid":2.2959412149248237e-13,"terminal_interest_unpaid":5.689893001203927e-16,"final_treasury_cash":0.0,"max_cash_identity_error":9.663381206337363e-13,"max_claim_error":0.0},"monthly_checkpoints":[["0001-01",0.027724705091508223,0.0,0.012927153243847873,0.0,3.878145973154362,1.734723475976807e-18,2.012406319910515,0.0],["0001-02",0.027724705091508223,0.0,0.012927153243847873,0.0,3.878145973154362,3.469446951953614e-18,0.14666666666666747,0.0],["0001-03",0.027724705091508223,0.0,0.012927153243847871,0.0,3.878145973154362,6.938893903907228e-18,3.878145973154362,0.0],["0001-04",0.027724705091508223,0.0,0.012927153243847873,0.0,3.878145973154362,8.673617379884035e-18,2.012406319910515,0.0],["0001-05",0.027724705091508223,0.0,0.012927153243847871,0.0,3.878145973154362,1.214306433183765e-17,0.14666666666666747,0.0],["0001-06",0.027724705091508223,0.0,0.012927153243847874,0.0,3.878145973154362,1.214306433183765e-17,3.878145973154362,0.0],["0001-07",0.027724705091508223,0.0,0.012927153243847873,0.0,3.878145973154362,1.3877787807814457e-17,2.012406319910515,0.0],["0001-08",0.027724705091508223,0.0,0.01292715324384787,0.0,3.878145973154362,1.9081958235744878e-17,0.14666666666666747,0.0],["0001-09",0.027724705091508223,0.0,0.012927153243847873,0.0,3.878145973154362,2.0816681711721685e-17,3.878145973154362,0.0],["0001-10",0.027724705091508223,0.0,0.012927153243847873,0.0,3.878145973154362,2.2551405187698492e-17,2.012406319910515,0.0],["0001-11",0.027724705091508223,0.0,0.012927153243847874,0.0,3.878145973154362,2.2551405187698492e-17,0.14666666666666747,0.0],["0001-12",0.027724705091508223,0.0,0.01292715324384787,0.0,3.878145973154362,2.7755575615628914e-17,3.878145973154362,0.0],["0002-12",0.05212366076773629,0.0,0.01292715324384787,0.0,3.878145973154362,5.898059818321144e-17,3.8781459731543686,0.0],["0003-12",0.07380723616009414,0.0,0.012927153243847871,0.0,3.878145973154362,8.673617379884035e-17,3.8781459731543726,0.0],["0004-12",0.09283745031045346,0.0,0.012927153243847871,0.0,3.878145973154362,1.1622647289044608e-16,3.8781459731543757,0.0],["0005-12",0.10941450670227026,0.0,0.012927153243847874,0.0,3.878145973154362,1.4224732503009818e-16,3.8781459731543793,0.0],["0006-12",0.12370885819981632,0.0,0.012927153243847873,0.0,3.878145973154362,1.717376241217039e-16,3.8781459731543824,0.0],["0007-12",0.13587831276345022,0.0,0.012927153243847871,0.0,3.878145973154362,2.0122792321330962e-16,3.878145973154386,0.0],["0008-12",0.14606908458176493,0.0,0.012927153243847874,0.0,3.878145973154362,2.2724877535296173e-16,3.878145973154386,0.0],["0009-12",0.15441674173300296,0.0,0.012927153243847873,0.0,3.878145973154362,2.5673907444456745e-16,3.878145973154386,0.0],["0010-12",0.1610463652253359,0.0,0.012927153243847873,0.0,3.878145973154362,2.8622937353617317e-16,3.878145973154389,0.0],["0011-12",0.1606115266547279,0.0,0.012927153243847873,0.0,3.878145973154362,3.157196726277789e-16,3.878145973154389,0.0],["0012-12",0.1603673987019623,0.0,0.012927153243847874,0.0,3.878145973154362,3.41740524767431e-16,3.8781459731543886,0.0],["0013-12",0.16013332816685,0.0,0.012927153243847873,0.0,3.878145973154362,3.712308238590367e-16,3.878145973154389,0.0],["0014-12",0.1599142348479654,0.0,0.012927153243847873,0.0,3.878145973154362,3.972516759986888e-16,3.878145973154389,0.0],["0015-12",0.1597088797626424,0.0,0.012927153243847873,0.0,3.878145973154362,4.2674197509029455e-16,3.8781459731543926,0.0],["0016-12",0.1595163158399115,0.0,0.012927153243847871,0.0,3.878145973154362,4.562322741819003e-16,3.878145973154396,0.0],["0017-12",0.15933568123773384,0.0,0.012927153243847871,0.0,3.878145973154362,4.839878497975292e-16,3.8781459731543975,0.0],["0018-12",0.1591661941368523,0.0,0.012927153243847873,0.0,3.878145973154362,5.117434254131581e-16,3.8781459731544006,0.0],["0019-12",0.1590071433812841,0.0,0.01292715324384787,0.0,3.878145973154362,5.429684479807406e-16,3.878145973154401,0.0],["0020-12",0.1588578805338932,0.0,0.012927153243847873,3.8781459731541323,2.2959412149248237e-13,5.689893001203927e-16,0.0,2.2959412149248237e-13]]},"december__no_buffer":{"buffer":0.0,"annual_rate":0.0,"cost_funded_by_extra_tax":false,"lender_endowment":21.994052768166096,"taxpayer_endowment":476.9139922145329,"tax_timing":"december","initial_cash_before_funding":{"household":2.0,"treasury":0.0,"market":35.47400530097366,"taxpayers":476.9139922145329,"lender":0.0,"public_services":0.0,"government_creditors":0.0,"other_households":0.0,"buffer_lender":21.994052768166096},"annual":[{"tax":22.233749999999993,"goods":19.767142857142854,"interest":1.7999999999999996,"selected_benefit":0.3326964610980987,"other_benefit":0.3339106817590407,"redemption":0.0,"consumption":4.007426814988289,"consumption_real":4.095180686849347,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":1.4434129423627375,"year":1,"closing_treasury":2.220446049250313e-16,"bonds":60.0,"household_cash":1.0018567037470696,"household_units":0.007375102625211068,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-5.551115123125783e-17,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":22.44,"goods":19.373636363636365,"interest":1.7999999999999996,"selected_benefit":0.6254839292128356,"other_benefit":0.640879707150801,"redemption":0.0,"consumption":4.043633472829912,"consumption_real":4.2161107299648375,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4402409436318062,"year":2,"closing_treasury":2.220446049250313e-16,"bonds":60.0,"household_cash":1.0109083682074762,"household_units":0.009670197592011954,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":22.618750000000006,"goods":19.014347826086958,"interest":1.7999999999999996,"selected_benefit":0.8856868339211296,"other_benefit":0.9187153399919185,"redemption":0.0,"consumption":3.9122068971316963,"consumption_real":4.156155133211501,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.46754629916140866,"year":3,"closing_treasury":2.220446049250313e-16,"bonds":60.0,"household_cash":0.9780517242829224,"household_units":0.012153699873931676,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-1.1102230246251565e-16,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":22.769999999999996,"goods":18.685,"interest":1.7999999999999996,"selected_benefit":1.1140494037254414,"other_benefit":1.170950596274556,"redemption":0.0,"consumption":3.7540899982147335,"consumption_real":4.058475673745658,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4566503356419891,"year":4,"closing_treasury":0.0,"bonds":60.0,"household_cash":0.9385224995536809,"household_units":0.014622080066591076,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-2.220446049250313e-16,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":22.89375,"goods":18.382,"interest":1.7999999999999996,"selected_benefit":1.3129740804272432,"other_benefit":1.3987759195727563,"redemption":0.0,"consumption":3.567283711186813,"consumption_real":3.9200919903151794,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.44306642855551515,"year":5,"closing_treasury":0.0,"bonds":60.0,"household_cash":0.8918209277967014,"household_units":0.017056510992720278,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-2.220446049250313e-16,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":22.990000000000002,"goods":18.10230769230769,"interest":1.7999999999999996,"selected_benefit":1.4845062983977957,"other_benefit":1.6031860092945165,"redemption":0.0,"consumption":3.2251873356750895,"consumption_real":3.5989214904528897,"shortfall":0.1274991819068243,"maintenance_shortfall":0.0,"equity_purchase":0.4261700225769931,"year":6,"closing_treasury":0.0,"bonds":60.0,"household_cash":0.9656708113023003,"household_units":0.019434283650875177,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-2.220446049250313e-16,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.058749999999996,"goods":17.843333333333334,"interest":1.7999999999999996,"selected_benefit":1.6305397531614025,"other_benefit":1.7848769135052602,"redemption":0.0,"consumption":2.8989566962832103,"consumption_real":3.2818377693772187,"shortfall":0.21212154859844684,"maintenance_shortfall":0.0,"equity_purchase":0.40607742871747077,"year":7,"closing_treasury":0.0,"bonds":60.0,"household_cash":1.1173902917256822,"household_units":0.021732835134181616,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":2.220446049250313e-16,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.099999999999998,"goods":17.60285714285714,"interest":1.7999999999999996,"selected_benefit":1.7528290149811792,"other_benefit":1.9443138421616761,"redemption":0.0,"consumption":2.6434607235366268,"consumption_real":3.0334795188125225,"shortfall":0.1997802774610104,"maintenance_shortfall":0.0,"equity_purchase":0.38287497774852,"year":8,"closing_treasury":3.1086244689504383e-15,"bonds":60.0,"household_cash":1.2502112582156872,"household_units":0.023929658777000994,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.113749999999996,"goods":17.378965517241376,"interest":1.7999999999999996,"selected_benefit":1.853000900796035,"other_benefit":2.0817835819625845,"redemption":0.0,"consumption":2.3613068856031987,"consumption_real":2.744605197695101,"shortfall":0.18865460125947994,"maintenance_shortfall":0.0,"equity_purchase":0.35664893262959285,"year":9,"closing_treasury":4.218847493575595e-15,"bonds":60.0,"household_cash":1.3655459809414268,"household_units":0.026002368004708048,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-4.440892098500626e-16,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.16999999999999,"interest":1.7999999999999996,"selected_benefit":1.9325563827040313,"other_benefit":2.197443617295976,"redemption":0.0,"consumption":2.053399797958547,"consumption_real":2.415764468186526,"shortfall":0.17862788376874827,"maintenance_shortfall":0.0,"equity_purchase":0.32748652703132264,"year":10,"closing_treasury":1.0436096431476471e-14,"bonds":60.0,"household_cash":1.4646904134263292,"household_units":0.027928759340186418,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-4.440892098500626e-16,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999995,"interest":1.7999999999999996,"selected_benefit":1.9273383198567346,"other_benefit":2.2026616801432715,"redemption":0.0,"consumption":2.1803945725238605,"consumption_real":2.565170085322189,"shortfall":0.07256797242025848,"maintenance_shortfall":0.0,"equity_purchase":0.2450954558562518,"year":11,"closing_treasury":1.509903313490213e-14,"bonds":60.0,"household_cash":1.5424921016507929,"household_units":0.029370497315811428,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.16999999999999,"interest":1.7999999999999996,"selected_benefit":1.9244087844235473,"other_benefit":2.20559121557646,"redemption":0.0,"consumption":2.2626231430079264,"consumption_real":2.661909580009325,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.24898742192937307,"year":12,"closing_treasury":2.1094237467877974e-14,"bonds":60.0,"household_cash":1.5449072511667443,"household_units":0.03083512920951362,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-4.440892098500626e-16,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999995,"interest":1.7999999999999996,"selected_benefit":1.9215999380022,"other_benefit":2.208400061997806,"redemption":0.0,"consumption":2.272158403599421,"consumption_real":2.673127533646378,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2500782296965066,"year":13,"closing_treasury":2.5757174171303632e-14,"bonds":60.0,"household_cash":1.5472910663146182,"household_units":0.03230617761949307,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.16999999999999,"interest":1.7999999999999996,"selected_benefit":1.918970818175585,"other_benefit":2.211029181824423,"redemption":0.0,"consumption":2.2812683147377504,"consumption_real":2.6838450761620596,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25119677940850127,"year":14,"closing_treasury":3.108624468950438e-14,"bonds":60.0,"household_cash":1.5495685440992004,"household_units":0.03378380573366073,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":4.440892098500626e-16,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999995,"interest":1.7999999999999996,"selected_benefit":1.916506557151709,"other_benefit":2.213493442848299,"redemption":0.0,"consumption":2.2899950232074513,"consumption_real":2.694111792008766,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25226221435006935,"year":15,"closing_treasury":3.441691376337985e-14,"bonds":60.0,"household_cash":1.5517502212166243,"household_units":0.03526770111219055,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-4.440892098500626e-16,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999995,"interest":1.7999999999999996,"selected_benefit":1.9141957900789384,"other_benefit":2.2158042099210693,"redemption":0.0,"consumption":2.298367277437021,"consumption_real":2.7039615028670836,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25328107838005454,"year":16,"closing_treasury":3.8413716652030416e-14,"bonds":60.0,"household_cash":1.553843284774017,"household_units":0.03675758980854381,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999995,"interest":1.7999999999999996,"selected_benefit":1.9120281748528056,"other_benefit":2.2179718251472007,"redemption":0.0,"consumption":2.3064112074200582,"consumption_real":2.713424949905951,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2542569294398025,"year":17,"closing_treasury":4.3298697960381105e-14,"bonds":60.0,"household_cash":1.5558542672697762,"household_units":0.038253218805248526,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.16999999999999,"interest":1.7999999999999996,"selected_benefit":1.9099943296422275,"other_benefit":2.2200056703577804,"redemption":0.0,"consumption":2.314150391864205,"consumption_real":2.7225298727814176,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25519302520720855,"year":18,"closing_treasury":4.884981308350689e-14,"bonds":60.0,"household_cash":1.557789063380812,"household_units":0.03975435424764387,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999995,"interest":1.7999999999999996,"selected_benefit":1.9080857205754091,"other_benefit":2.221914279424598,"redemption":0.0,"consumption":2.321606172645545,"consumption_real":2.731301379582994,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2560922962097255,"year":19,"closing_treasury":5.306866057708248e-14,"bonds":60.0,"household_cash":1.5596530085761469,"household_units":0.04126077951946579,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-4.440892098500626e-16,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0},{"tax":23.100000000000005,"goods":17.169999999999995,"interest":1.7999999999999996,"selected_benefit":1.9062945664067181,"other_benefit":2.223705433593288,"redemption":0.0,"consumption":2.328797917442138,"consumption_real":2.7397622558142802,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25695738796108936,"year":20,"closing_treasury":5.750955267558311e-14,"bonds":60.0,"household_cash":1.5614509447752947,"household_units":0.04277229356629572,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0}],"summary":{"months_with_government_arrears":220,"months_with_benefit_arrears":220,"months_with_selected_consumption_shortfall":11,"total_interest_due":0.0,"total_interest_paid":0.0,"total_added_cash_tax":0.0,"principal_repaid":0.0,"terminal_principal_unpaid":0.0,"terminal_interest_unpaid":0.0,"final_treasury_cash":5.750955267558311e-14,"max_cash_identity_error":2.8421709430404007e-13,"max_claim_error":0.0},"monthly_checkpoints":[["0001-01",0.0,0.0,0.0,0.0,0.0,0.0,0.0,1.8528124999999995],["0001-02",0.0,0.0,0.0,0.0,0.0,0.0,0.0,3.705624999999999],["0001-03",0.0,0.0,0.0,0.0,0.0,0.0,0.0,5.558437499999998],["0001-04",0.0,0.0,0.0,0.0,0.0,0.0,0.0,7.411249999999998],["0001-05",0.0,0.0,0.0,0.0,0.0,0.0,0.0,9.264062499999998],["0001-06",0.0,0.0,0.0,0.0,0.0,0.0,0.0,11.116874999999997],["0001-07",0.0,0.0,0.0,0.0,0.0,0.0,0.0,12.969687499999997],["0001-08",0.0,0.0,0.0,0.0,0.0,0.0,0.0,14.822499999999996],["0001-09",0.0,0.0,0.0,0.0,0.0,0.0,0.0,16.675312499999997],["0001-10",0.0,0.0,0.0,0.0,0.0,0.0,0.0,18.528124999999992],["0001-11",0.0,0.0,0.0,0.0,0.0,0.0,0.0,20.380937499999995],["0001-12",0.3326964610980987,0.0,0.0,0.0,0.0,0.0,2.220446049250313e-16,-5.551115123125783e-17],["0002-12",0.6254839292128356,0.0,0.0,0.0,0.0,0.0,2.220446049250313e-16,0.0],["0003-12",0.8856868339211296,0.0,0.0,0.0,0.0,0.0,2.220446049250313e-16,-1.1102230246251565e-16],["0004-12",1.1140494037254414,0.0,0.0,0.0,0.0,0.0,0.0,-2.220446049250313e-16],["0005-12",1.3129740804272432,0.0,0.0,0.0,0.0,0.0,0.0,-2.220446049250313e-16],["0006-10",0.0,0.03483371738832197,0.0,0.0,0.0,0.0,0.0,19.15833333333333],["0006-11",0.0,0.09266546451850233,0.0,0.0,0.0,0.0,0.0,21.074166666666667],["0006-12",1.4845062983977957,0.0,0.0,0.0,0.0,0.0,0.0,-2.220446049250313e-16],["0007-10",0.0,0.10504951588019709,0.0,0.0,0.0,0.0,0.0,19.215625],["0007-11",0.0,0.10707203271824975,0.0,0.0,0.0,0.0,0.0,21.137187499999996],["0007-12",1.6305397531614025,0.0,0.0,0.0,0.0,0.0,0.0,2.220446049250313e-16],["0008-10",0.0,0.08003749844403835,0.0,0.0,0.0,0.0,0.0,19.249999999999996],["0008-11",0.0,0.11974277901697206,0.0,0.0,0.0,0.0,0.0,21.174999999999997],["0008-12",1.7528290149811792,0.0,0.0,0.0,0.0,0.0,3.1086244689504383e-15,0.0],["0009-10",0.0,0.05784861403446476,0.0,0.0,0.0,0.0,0.0,19.261458333333326],["0009-11",0.0,0.13080598722501519,0.0,0.0,0.0,0.0,0.0,21.18760416666666],["0009-12",1.853000900796035,0.0,0.0,0.0,0.0,0.0,4.218847493575595e-15,-4.440892098500626e-16],["0010-10",0.0,0.038248441522368726,0.0,0.0,0.0,0.0,0.0,19.249999999999996],["0010-11",0.0,0.14037944224637955,0.0,0.0,0.0,0.0,0.0,21.174999999999994],["0010-12",1.9325563827040313,0.0,0.0,0.0,0.0,0.0,1.0436096431476471e-14,-4.440892098500626e-16],["0011-11",0.0,0.07256797242025848,0.0,0.0,0.0,0.0,0.0,21.17499999999999],["0011-12",1.9273383198567346,0.0,0.0,0.0,0.0,0.0,1.509903313490213e-14,0.0],["0012-12",1.9244087844235473,0.0,0.0,0.0,0.0,0.0,2.1094237467877974e-14,-4.440892098500626e-16],["0013-12",1.9215999380022,0.0,0.0,0.0,0.0,0.0,2.5757174171303632e-14,0.0],["0014-12",1.918970818175585,0.0,0.0,0.0,0.0,0.0,3.108624468950438e-14,4.440892098500626e-16],["0015-12",1.916506557151709,0.0,0.0,0.0,0.0,0.0,3.441691376337985e-14,-4.440892098500626e-16],["0016-12",1.9141957900789384,0.0,0.0,0.0,0.0,0.0,3.8413716652030416e-14,0.0],["0017-12",1.9120281748528056,0.0,0.0,0.0,0.0,0.0,4.3298697960381105e-14,0.0],["0018-12",1.9099943296422275,0.0,0.0,0.0,0.0,0.0,4.884981308350689e-14,0.0],["0019-12",1.9080857205754091,0.0,0.0,0.0,0.0,0.0,5.306866057708248e-14,-4.440892098500626e-16],["0020-12",1.9062945664067181,0.0,0.0,0.0,0.0,0.0,5.750955267558311e-14,0.0]]},"december__zero_cost":{"buffer":21.187604166666674,"annual_rate":0.0,"cost_funded_by_extra_tax":false,"lender_endowment":21.994052768166096,"taxpayer_endowment":476.9139922145329,"tax_timing":"december","initial_cash_before_funding":{"household":2.0,"treasury":0.0,"market":35.47400530097366,"taxpayers":476.9139922145329,"lender":0.0,"public_services":0.0,"government_creditors":0.0,"other_households":0.0,"buffer_lender":21.994052768166096},"annual":[{"tax":22.233749999999993,"goods":19.767142857142854,"interest":1.7999999999999998,"selected_benefit":0.3326964610980987,"other_benefit":0.3339106817590407,"redemption":0.0,"consumption":4.007426814988289,"consumption_real":4.095180686849347,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":1.4434129423627375,"year":1,"closing_treasury":21.18760416666667,"bonds":81.18760416666667,"household_cash":1.0018567037470714,"household_units":0.007375102625211068,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":22.44,"goods":19.373636363636365,"interest":1.7999999999999998,"selected_benefit":0.6254839292128356,"other_benefit":0.640879707150801,"redemption":0.0,"consumption":4.043633472829912,"consumption_real":4.2161107299648375,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4402409436318062,"year":2,"closing_treasury":21.187604166666674,"bonds":81.18760416666667,"household_cash":1.010908368207477,"household_units":0.009670197592011954,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":22.618750000000006,"goods":19.014347826086958,"interest":1.7999999999999998,"selected_benefit":0.8856868339211297,"other_benefit":0.9187153399919181,"redemption":0.0,"consumption":3.9122068971316963,"consumption_real":4.156155133211501,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.46754629916140866,"year":3,"closing_treasury":21.187604166666674,"bonds":81.18760416666667,"household_cash":0.9780517242829231,"household_units":0.012153699873931676,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":22.769999999999996,"goods":18.685,"interest":1.7999999999999998,"selected_benefit":1.1140494037254416,"other_benefit":1.1709505962745559,"redemption":0.0,"consumption":3.7540899982147335,"consumption_real":4.058475673745658,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4566503356419891,"year":4,"closing_treasury":21.187604166666674,"bonds":81.18760416666667,"household_cash":0.9385224995536814,"household_units":0.014622080066591076,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":22.89375,"goods":18.382,"interest":1.7999999999999998,"selected_benefit":1.3129740804272432,"other_benefit":1.3987759195727563,"redemption":0.0,"consumption":3.567283711186813,"consumption_real":3.9200919903151794,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.44306642855551515,"year":5,"closing_treasury":21.187604166666677,"bonds":81.18760416666667,"household_cash":0.8918209277967016,"household_units":0.017056510992720278,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":22.990000000000002,"goods":18.10230769230769,"interest":1.7999999999999998,"selected_benefit":1.484506298397796,"other_benefit":1.6031860092945163,"redemption":0.0,"consumption":3.3526865175819136,"consumption_real":3.7411952556708057,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4261700225769931,"year":6,"closing_treasury":21.18760416666668,"bonds":81.18760416666667,"household_cash":0.8381716293954757,"household_units":0.019434283650875177,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.058749999999996,"goods":17.843333333333334,"interest":1.7999999999999998,"selected_benefit":1.6305397531614028,"other_benefit":1.78487691350526,"redemption":0.0,"consumption":3.111078244881657,"consumption_real":3.5219753715641398,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.40607742871747077,"year":7,"closing_treasury":21.187604166666684,"bonds":81.18760416666667,"household_cash":0.7777695612204093,"household_units":0.021732835134181616,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.099999999999998,"goods":17.602857142857143,"interest":1.7999999999999998,"selected_benefit":1.7528290149811792,"other_benefit":1.9443138421616752,"redemption":0.0,"consumption":2.843241000997637,"consumption_real":3.2627355749153213,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.38287497774852,"year":8,"closing_treasury":21.187604166666688,"bonds":81.18760416666667,"household_cash":0.7108102502494037,"household_units":0.023929658777000994,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.113749999999996,"goods":17.378965517241376,"interest":1.7999999999999998,"selected_benefit":1.8530009007960355,"other_benefit":2.0817835819625845,"redemption":0.0,"consumption":2.5499614868626788,"consumption_real":2.9638830909425926,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.35664893262959285,"year":9,"closing_treasury":21.18760416666669,"bonds":81.18760416666667,"household_cash":0.6374903717156638,"household_units":0.026002368004708048,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.932556382704031,"other_benefit":2.197443617295976,"redemption":0.0,"consumption":2.2320276817272955,"consumption_real":2.625914919679171,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.32748652703132264,"year":10,"closing_treasury":21.1876041666667,"bonds":81.18760416666667,"household_cash":0.5580069204318178,"household_units":0.027928759340186418,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9273383198567346,"other_benefit":2.2026616801432723,"redemption":0.0,"consumption":2.2529625449441193,"consumption_real":2.650544170522493,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2450954558562518,"year":11,"closing_treasury":21.187604166666706,"bonds":81.18760416666667,"household_cash":0.5632406362360235,"household_units":0.029370497315811428,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9244087844235476,"other_benefit":2.2055912155764594,"redemption":0.0,"consumption":2.2626231430079264,"consumption_real":2.661909580009325,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.24898742192937307,"year":12,"closing_treasury":21.187604166666713,"bonds":81.18760416666667,"household_cash":0.5656557857519741,"household_units":0.03083512920951362,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9215999380022,"other_benefit":2.208400061997807,"redemption":0.0,"consumption":2.272158403599421,"consumption_real":2.673127533646378,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2500782296965066,"year":13,"closing_treasury":21.18760416666672,"bonds":81.18760416666667,"household_cash":0.5680396008998473,"household_units":0.03230617761949307,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.918970818175585,"other_benefit":2.211029181824423,"redemption":0.0,"consumption":2.2812683147377504,"consumption_real":2.6838450761620596,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25119677940850127,"year":14,"closing_treasury":21.187604166666727,"bonds":81.18760416666667,"household_cash":0.57031707868443,"household_units":0.03378380573366073,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9165065571517088,"other_benefit":2.213493442848298,"redemption":0.0,"consumption":2.2899950232074513,"consumption_real":2.694111792008766,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25226221435006935,"year":15,"closing_treasury":21.187604166666723,"bonds":81.18760416666667,"household_cash":0.5724987558018534,"household_units":0.03526770111219055,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.914195790078938,"other_benefit":2.2158042099210693,"redemption":0.0,"consumption":2.298367277437021,"consumption_real":2.7039615028670836,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25328107838005454,"year":16,"closing_treasury":21.18760416666672,"bonds":81.18760416666667,"household_cash":0.5745918193592462,"household_units":0.03675758980854381,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.912028174852806,"other_benefit":2.2179718251472007,"redemption":0.0,"consumption":2.3064112074200582,"consumption_real":2.713424949905951,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2542569294398025,"year":17,"closing_treasury":21.18760416666672,"bonds":81.18760416666667,"household_cash":0.5766028018550039,"household_units":0.038253218805248526,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9099943296422275,"other_benefit":2.2200056703577804,"redemption":0.0,"consumption":2.314150391864205,"consumption_real":2.7225298727814176,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25519302520720855,"year":18,"closing_treasury":21.187604166666727,"bonds":81.18760416666667,"household_cash":0.5785375979660397,"household_units":0.03975435424764387,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9080857205754094,"other_benefit":2.2219142794245976,"redemption":0.0,"consumption":2.321606172645545,"consumption_real":2.731301379582994,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2560922962097255,"year":19,"closing_treasury":21.187604166666734,"bonds":81.18760416666667,"household_cash":0.5804015431613745,"household_units":0.04126077951946579,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":1.7999999999999998,"selected_benefit":1.9062945664067183,"other_benefit":2.2237054335932886,"redemption":21.187604166666674,"consumption":2.328797917442138,"consumption_real":2.7397622558142802,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25695738796108936,"year":20,"closing_treasury":5.684341886080802e-14,"bonds":60.0,"household_cash":0.5821994793605224,"household_units":0.04277229356629572,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.0,"buffer_principal_paid":21.187604166666674,"added_cash_tax":0.0,"closing_buffer_principal_claim":0.0}],"summary":{"months_with_government_arrears":0,"months_with_benefit_arrears":0,"months_with_selected_consumption_shortfall":0,"total_interest_due":0.0,"total_interest_paid":0.0,"total_added_cash_tax":0.0,"principal_repaid":21.187604166666674,"terminal_principal_unpaid":0.0,"terminal_interest_unpaid":0.0,"final_treasury_cash":5.684341886080802e-14,"max_cash_identity_error":9.094947017729282e-13,"max_claim_error":0.0},"monthly_checkpoints":[["0001-01",0.027724705091508223,0.0,0.0,0.0,21.187604166666674,0.0,19.334791666666675,0.0],["0001-02",0.027724705091508223,0.0,0.0,0.0,21.187604166666674,0.0,17.481979166666676,0.0],["0001-03",0.027724705091508223,0.0,0.0,0.0,21.187604166666674,0.0,15.629166666666675,0.0],["0001-04",0.027724705091508223,0.0,0.0,0.0,21.187604166666674,0.0,13.776354166666675,0.0],["0001-05",0.027724705091508223,0.0,0.0,0.0,21.187604166666674,0.0,11.923541666666674,0.0],["0001-06",0.027724705091508223,0.0,0.0,0.0,21.187604166666674,0.0,10.070729166666673,0.0],["0001-07",0.027724705091508223,0.0,0.0,0.0,21.187604166666674,0.0,8.217916666666673,0.0],["0001-08",0.027724705091508223,0.0,0.0,0.0,21.187604166666674,0.0,6.365104166666673,0.0],["0001-09",0.027724705091508223,0.0,0.0,0.0,21.187604166666674,0.0,4.512291666666673,0.0],["0001-10",0.027724705091508223,0.0,0.0,0.0,21.187604166666674,0.0,2.6594791666666735,0.0],["0001-11",0.027724705091508223,0.0,0.0,0.0,21.187604166666674,0.0,0.8066666666666739,0.0],["0001-12",0.027724705091508223,0.0,0.0,0.0,21.187604166666674,0.0,21.18760416666667,0.0],["0002-12",0.05212366076773629,0.0,0.0,0.0,21.187604166666674,0.0,21.187604166666674,0.0],["0003-12",0.07380723616009414,0.0,0.0,0.0,21.187604166666674,0.0,21.187604166666674,0.0],["0004-12",0.09283745031045346,0.0,0.0,0.0,21.187604166666674,0.0,21.187604166666674,0.0],["0005-12",0.10941450670227026,0.0,0.0,0.0,21.187604166666674,0.0,21.187604166666677,0.0],["0006-12",0.12370885819981632,0.0,0.0,0.0,21.187604166666674,0.0,21.18760416666668,0.0],["0007-12",0.13587831276345022,0.0,0.0,0.0,21.187604166666674,0.0,21.187604166666684,0.0],["0008-12",0.14606908458176493,0.0,0.0,0.0,21.187604166666674,0.0,21.187604166666688,0.0],["0009-12",0.15441674173300296,0.0,0.0,0.0,21.187604166666674,0.0,21.18760416666669,0.0],["0010-12",0.1610463652253359,0.0,0.0,0.0,21.187604166666674,0.0,21.1876041666667,0.0],["0011-12",0.1606115266547279,0.0,0.0,0.0,21.187604166666674,0.0,21.187604166666706,0.0],["0012-12",0.1603673987019623,0.0,0.0,0.0,21.187604166666674,0.0,21.187604166666713,0.0],["0013-12",0.16013332816685,0.0,0.0,0.0,21.187604166666674,0.0,21.18760416666672,0.0],["0014-12",0.1599142348479654,0.0,0.0,0.0,21.187604166666674,0.0,21.187604166666727,0.0],["0015-12",0.1597088797626424,0.0,0.0,0.0,21.187604166666674,0.0,21.187604166666723,0.0],["0016-12",0.1595163158399115,0.0,0.0,0.0,21.187604166666674,0.0,21.18760416666672,0.0],["0017-12",0.15933568123773384,0.0,0.0,0.0,21.187604166666674,0.0,21.18760416666672,0.0],["0018-12",0.1591661941368523,0.0,0.0,0.0,21.187604166666674,0.0,21.187604166666727,0.0],["0019-12",0.1590071433812841,0.0,0.0,0.0,21.187604166666674,0.0,21.187604166666734,0.0],["0020-12",0.1588578805338932,0.0,0.0,21.187604166666674,0.0,0.0,5.684341886080802e-14,0.0]]},"december__cost_unfunded":{"buffer":21.187604166666674,"annual_rate":0.04,"cost_funded_by_extra_tax":false,"lender_endowment":21.994052768166096,"taxpayer_endowment":476.9139922145329,"tax_timing":"december","initial_cash_before_funding":{"household":2.0,"treasury":0.0,"market":35.47400530097366,"taxpayers":476.9139922145329,"lender":0.0,"public_services":0.0,"government_creditors":0.0,"other_households":0.0,"buffer_lender":21.994052768166096},"annual":[{"tax":22.233749999999993,"goods":19.767142857142854,"interest":2.6475041666666668,"selected_benefit":0.3326964610980987,"other_benefit":0.3339106817590407,"redemption":0.0,"consumption":4.007426814988289,"consumption_real":4.095180686849347,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":1.4434129423627375,"year":1,"closing_treasury":20.340100000000003,"bonds":81.18760416666667,"household_cash":1.0018567037470714,"household_units":0.007375102625211068,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":22.44,"goods":19.373636363636365,"interest":2.6475041666666668,"selected_benefit":0.6254839292128356,"other_benefit":0.640879707150801,"redemption":0.0,"consumption":4.043633472829912,"consumption_real":4.2161107299648375,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4402409436318062,"year":2,"closing_treasury":19.492595833333336,"bonds":81.18760416666667,"household_cash":1.0109083682074773,"household_units":0.009670197592011954,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":22.618750000000006,"goods":19.014347826086958,"interest":2.6475041666666668,"selected_benefit":0.8856868339211298,"other_benefit":0.9187153399919181,"redemption":0.0,"consumption":3.9122068971316963,"consumption_real":4.156155133211501,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.46754629916140866,"year":3,"closing_treasury":18.645091666666666,"bonds":81.18760416666667,"household_cash":0.9780517242829235,"household_units":0.012153699873931676,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":22.769999999999996,"goods":18.685,"interest":2.6475041666666668,"selected_benefit":1.1140494037254416,"other_benefit":1.1709505962745559,"redemption":0.0,"consumption":3.7540899982147335,"consumption_real":4.058475673745658,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4566503356419891,"year":4,"closing_treasury":17.797587500000002,"bonds":81.18760416666667,"household_cash":0.938522499553682,"household_units":0.014622080066591076,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-5.551115123125783e-17,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":22.89375,"goods":18.382,"interest":2.6475041666666668,"selected_benefit":1.3129740804272432,"other_benefit":1.398775919572756,"redemption":0.0,"consumption":3.567283711186813,"consumption_real":3.9200919903151794,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.44306642855551515,"year":5,"closing_treasury":16.950083333333332,"bonds":81.18760416666667,"household_cash":0.8918209277967023,"household_units":0.017056510992720278,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":5.551115123125783e-17,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":22.990000000000002,"goods":18.10230769230769,"interest":2.6475041666666668,"selected_benefit":1.484506298397796,"other_benefit":1.6031860092945163,"redemption":0.0,"consumption":3.3526865175819136,"consumption_real":3.7411952556708057,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4261700225769931,"year":6,"closing_treasury":16.10257916666666,"bonds":81.18760416666667,"household_cash":0.8381716293954764,"household_units":0.019434283650875177,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-1.1102230246251565e-16,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.058749999999996,"goods":17.843333333333334,"interest":2.6475041666666668,"selected_benefit":1.6305397531614028,"other_benefit":1.7848769135052598,"redemption":0.0,"consumption":3.111078244881657,"consumption_real":3.5219753715641398,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.40607742871747077,"year":7,"closing_treasury":15.255074999999989,"bonds":81.18760416666667,"household_cash":0.7777695612204106,"household_units":0.021732835134181616,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":1.1102230246251565e-16,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.099999999999998,"goods":17.602857142857143,"interest":2.6475041666666668,"selected_benefit":1.7528290149811792,"other_benefit":1.9443138421616752,"redemption":0.0,"consumption":2.843241000997637,"consumption_real":3.2627355749153213,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.38287497774852,"year":8,"closing_treasury":14.407570833333319,"bonds":81.18760416666667,"household_cash":0.7108102502494053,"household_units":0.023929658777000994,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":-1.1102230246251565e-16,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.113749999999996,"goods":17.378965517241376,"interest":2.6475041666666668,"selected_benefit":1.8530009007960353,"other_benefit":2.081783581962584,"redemption":0.0,"consumption":2.5499614868626788,"consumption_real":2.9638830909425926,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.35664893262959285,"year":9,"closing_treasury":13.560066666666648,"bonds":81.18760416666667,"household_cash":0.6374903717156651,"household_units":0.026002368004708048,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":2.6475041666666668,"selected_benefit":1.9325563827040309,"other_benefit":2.197443617295976,"redemption":0.0,"consumption":2.2320276817272955,"consumption_real":2.625914919679171,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.32748652703132264,"year":10,"closing_treasury":12.712562499999981,"bonds":81.18760416666667,"household_cash":0.5580069204318187,"household_units":0.027928759340186418,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8475041666666668,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":2.6475041666666668,"selected_benefit":1.9273383198567346,"other_benefit":2.202661680143272,"redemption":0.0,"consumption":2.237380239457718,"consumption_real":2.6322120464208445,"shortfall":0.015582305486401271,"maintenance_shortfall":0.0,"equity_purchase":0.2450954558562518,"year":11,"closing_treasury":11.86505833333331,"bonds":81.18760416666667,"household_cash":0.5788229417224257,"household_units":0.029370497315811428,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":2.220446049250313e-16,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":2.6475041666666668,"selected_benefit":1.9244087844235476,"other_benefit":2.2055912155764594,"redemption":0.0,"consumption":2.2194146669472796,"consumption_real":2.611076078761505,"shortfall":0.043208476060646844,"maintenance_shortfall":0.0,"equity_purchase":0.24898742192937307,"year":12,"closing_treasury":11.01755416666664,"bonds":81.18760416666667,"household_cash":0.6244465672990235,"household_units":0.03083512920951362,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":2.220446049250313e-16,"redemption":0.0},"buffer_interest_paid":0.8475041666666668,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":2.6475041666666668,"selected_benefit":1.9215999380022,"other_benefit":2.2084000619978066,"redemption":0.0,"consumption":2.167228543004693,"consumption_real":2.5496806388290505,"shortfall":0.10492986059472838,"maintenance_shortfall":0.0,"equity_purchase":0.2500782296965066,"year":13,"closing_treasury":10.17004999999997,"bonds":81.18760416666667,"household_cash":0.7317602430416251,"household_units":0.03230617761949307,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":2.220446049250313e-16,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":2.6475041666666668,"selected_benefit":1.918970818175585,"other_benefit":2.211029181824423,"redemption":0.0,"consumption":2.2812683147377504,"consumption_real":2.6838450761620596,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25119677940850127,"year":14,"closing_treasury":9.322545833333297,"bonds":81.18760416666667,"household_cash":0.7340377208262077,"household_units":0.03378380573366073,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":2.220446049250313e-16,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":2.6475041666666668,"selected_benefit":1.9165065571517088,"other_benefit":2.2134934428482986,"redemption":0.0,"consumption":2.139310819540364,"consumption_real":2.5168362582827815,"shortfall":0.15068420366708685,"maintenance_shortfall":0.0,"equity_purchase":0.25226221435006935,"year":15,"closing_treasury":8.475041666666629,"bonds":81.18760416666667,"household_cash":0.8869036016107185,"household_units":0.03526770111219055,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-2.220446049250313e-16,"redemption":0.0},"buffer_interest_paid":0.8475041666666668,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":2.6475041666666668,"selected_benefit":1.9141957900789381,"other_benefit":2.2158042099210693,"redemption":0.0,"consumption":2.298367277437021,"consumption_real":2.7039615028670836,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25328107838005454,"year":16,"closing_treasury":7.627537499999962,"bonds":81.18760416666667,"household_cash":0.8889966651681112,"household_units":0.03675758980854381,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":2.6475041666666668,"selected_benefit":1.9120281748528059,"other_benefit":2.2179718251472007,"redemption":0.0,"consumption":2.1556346752938964,"consumption_real":2.5360407944634074,"shortfall":0.15077653212616177,"maintenance_shortfall":0.0,"equity_purchase":0.2542569294398025,"year":17,"closing_treasury":6.780033333333296,"bonds":81.18760416666667,"household_cash":1.0417841797900316,"household_units":0.038253218805248526,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":2.220446049250313e-16,"redemption":0.0},"buffer_interest_paid":0.8475041666666668,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":2.6475041666666668,"selected_benefit":1.9099943296422275,"other_benefit":2.220005670357781,"redemption":0.0,"consumption":2.314150391864205,"consumption_real":2.7225298727814176,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25519302520720855,"year":18,"closing_treasury":5.932529166666629,"bonds":81.18760416666667,"household_cash":1.0437189759010674,"household_units":0.03975435424764387,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":-2.220446049250313e-16,"redemption":0.0},"buffer_interest_paid":0.847504166666667,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999998,"interest":2.6475041666666668,"selected_benefit":1.9080857205754094,"other_benefit":2.2219142794245967,"redemption":0.0,"consumption":2.3046192947426314,"consumption_real":2.7113168173442728,"shortfall":0.016986877902913283,"maintenance_shortfall":0.0,"equity_purchase":0.2560922962097255,"year":19,"closing_treasury":5.085024999999964,"bonds":81.18760416666667,"household_cash":1.062569798999316,"household_units":0.04126077951946579,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":-2.220446049250313e-16,"other_benefit":2.220446049250313e-16,"redemption":0.0},"buffer_interest_paid":0.8475041666666668,"buffer_principal_paid":0.0,"added_cash_tax":0.0,"closing_buffer_principal_claim":21.187604166666674},{"tax":23.100000000000005,"goods":17.169999999999995,"interest":2.6475041666666663,"selected_benefit":1.906294566406718,"other_benefit":2.2237054335932886,"redemption":4.237520833333301,"consumption":2.1988391721166325,"consumption_real":2.5868696142548617,"shortfall":0.12995874532550553,"maintenance_shortfall":0.0,"equity_purchase":0.25695738796108936,"year":20,"closing_treasury":0.0,"bonds":76.95008333333337,"household_cash":1.1943264805239688,"household_units":0.04277229356629572,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":16.950083333333374},"buffer_interest_paid":0.8475041666666667,"buffer_principal_paid":4.237520833333301,"added_cash_tax":0.0,"closing_buffer_principal_claim":16.950083333333374}],"summary":{"months_with_government_arrears":99,"months_with_benefit_arrears":98,"months_with_selected_consumption_shortfall":9,"total_interest_due":16.95008333333334,"total_interest_paid":16.95008333333334,"total_added_cash_tax":0.0,"principal_repaid":4.237520833333301,"terminal_principal_unpaid":16.950083333333374,"terminal_interest_unpaid":9.992007221626409e-16,"final_treasury_cash":0.0,"max_cash_identity_error":5.684341886080801e-13,"max_claim_error":7.105427357601002e-15},"monthly_checkpoints":[["0001-01",0.027724705091508223,0.0,0.07062534722222225,0.0,21.187604166666674,0.0,19.264166319444453,0.0],["0001-02",0.027724705091508223,0.0,0.07062534722222225,0.0,21.187604166666674,0.0,17.34072847222223,0.0],["0001-03",0.027724705091508223,0.0,0.07062534722222225,0.0,21.187604166666674,0.0,15.417290625000009,0.0],["0001-04",0.027724705091508223,0.0,0.07062534722222225,0.0,21.187604166666674,0.0,13.493852777777786,0.0],["0001-05",0.027724705091508223,0.0,0.07062534722222225,0.0,21.187604166666674,0.0,11.570414930555563,0.0],["0001-06",0.027724705091508223,0.0,0.07062534722222225,0.0,21.187604166666674,0.0,9.64697708333334,0.0],["0001-07",0.027724705091508223,0.0,0.07062534722222225,0.0,21.187604166666674,0.0,7.723539236111118,0.0],["0001-08",0.027724705091508223,0.0,0.07062534722222225,0.0,21.187604166666674,0.0,5.800101388888896,0.0],["0001-09",0.027724705091508223,0.0,0.07062534722222225,0.0,21.187604166666674,0.0,3.876663541666674,0.0],["0001-10",0.027724705091508223,0.0,0.07062534722222225,0.0,21.187604166666674,0.0,1.9532256944444522,0.0],["0001-11",0.027724705091508223,0.0,0.07062534722222225,0.0,21.187604166666674,0.0,0.029787847222230376,0.0],["0001-12",0.027724705091508223,0.0,0.07062534722222225,0.0,21.187604166666674,0.0,20.340100000000003,0.0],["0002-12",0.10424732153547259,0.0,0.1412506944444445,0.0,21.187604166666674,0.0,19.492595833333336,0.0],["0003-12",0.17834938441028503,0.0,0.1412506944444445,0.0,21.187604166666674,0.0,18.645091666666666,0.0],["0004-12",0.2785123509313604,0.0,0.21187604166666674,0.0,21.187604166666674,0.0,17.797587500000002,-5.551115123125783e-17],["0005-12",0.33228793298247,0.0,0.21187604166666674,0.0,21.187604166666674,0.0,16.950083333333332,5.551115123125783e-17],["0006-12",0.4948354327992653,0.0,0.282501388888889,0.0,21.187604166666674,0.0,16.10257916666666,-1.1102230246251565e-16],["0007-12",0.5435132510538009,0.0,0.282501388888889,0.0,21.187604166666674,0.0,15.255074999999989,1.1102230246251565e-16],["0008-12",0.7303454229088248,0.0,0.35312673611111123,0.0,21.187604166666674,0.0,14.407570833333319,-1.1102230246251565e-16],["0009-12",0.7720837086650147,0.0,0.35312673611111123,0.0,21.187604166666674,0.0,13.560066666666648,0.0],["0010-12",0.9662781913520154,0.0,0.3739802986945851,0.0,21.187604166666674,5.551115123125783e-17,12.712562499999981,0.0],["0011-11",0.0,0.015582305486401271,0.0,0.0,21.187604166666674,0.35312673611111123,0.0,9.239316319444471],["0011-12",0.9636691599283673,0.0,0.4237520833333334,0.0,21.187604166666674,5.551115123125783e-17,11.86505833333331,2.220446049250313e-16],["0012-11",0.0,0.043208476060646844,0.0,0.0,21.187604166666674,0.35312673611111134,0.0,10.08682048611114],["0012-12",1.0128511736432484,0.0,0.4237520833333334,0.0,21.187604166666674,1.6653345369377348e-16,11.01755416666664,2.220446049250313e-16],["0013-11",0.0,0.10492986059472838,0.0,0.0,21.187604166666674,0.42375208333333364,0.0,10.934324652777812],["0013-12",1.12093329716795,0.0,0.49437743055555566,0.0,21.187604166666674,2.220446049250313e-16,10.17004999999997,2.220446049250313e-16],["0014-12",1.1193996439357579,0.0,0.49437743055555566,0.0,21.187604166666674,2.7755575615628914e-16,9.322545833333297,2.220446049250313e-16],["0015-10",0.0,0.012178981526735633,0.0,0.0,21.187604166666674,0.4237520833333338,0.0,10.633707638888929],["0015-11",0.0,0.13850522214035121,0.0,0.0,21.187604166666674,0.49437743055555605,0.0,12.629332986111152],["0015-12",1.2776710381011391,0.0,0.5650027777777779,0.0,21.187604166666674,4.440892098500626e-16,8.475041666666629,-2.220446049250313e-16],["0016-12",1.2761305267192922,0.0,0.565002777777778,0.0,21.187604166666674,4.440892098500626e-16,7.627537499999962,0.0],["0017-10",0.0,0.012796510216391443,0.0,0.0,21.187604166666674,0.4272084294788868,0.0,12.328715972222266],["0017-11",0.0,0.13798002190977032,0.0,0.0,21.187604166666674,0.49783377670110907,0.0,14.324341319444489],["0017-12",1.4340211311396043,0.0,0.5684591239233308,0.0,21.187604166666674,5.551115123125783e-16,6.780033333333296,2.220446049250313e-16],["0018-12",1.4324957472316706,0.0,0.6356281250000002,0.0,21.187604166666674,6.661338147750939e-16,5.932529166666629,-2.220446049250313e-16],["0019-11",0.0,0.016986877902913283,0.0,0.0,21.187604166666674,0.5650027777777786,0.0,16.01934965277782],["0019-12",1.4561728851399036,0.0,0.6356281250000001,0.0,21.187604166666674,7.771561172376096e-16,5.085024999999964,0.0],["0020-11",0.0,0.12995874532550553,0.0,0.0,21.187604166666674,0.6356281250000011,0.0,16.866853819444483],["0020-12",1.5885788053389318,0.0,0.7062534722222223,4.237520833333301,16.950083333333374,9.992007221626409e-16,0.0,16.950083333333374]]},"december__cost_funded":{"buffer":21.994052768166096,"annual_rate":0.04,"cost_funded_by_extra_tax":true,"lender_endowment":21.994052768166096,"taxpayer_endowment":476.9139922145329,"tax_timing":"december","initial_cash_before_funding":{"household":2.0,"treasury":0.0,"market":35.47400530097366,"taxpayers":476.9139922145329,"lender":0.0,"public_services":0.0,"government_creditors":0.0,"other_households":0.0,"buffer_lender":21.994052768166096},"annual":[{"tax":23.11351211072664,"goods":19.767142857142854,"interest":2.6797621107266436,"selected_benefit":0.3326964610980987,"other_benefit":0.3339106817590407,"redemption":0.0,"consumption":4.007426814988289,"consumption_real":4.095180686849347,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":1.4434129423627375,"year":1,"closing_treasury":21.99405276816609,"bonds":81.9940527681661,"household_cash":1.0018567037470714,"household_units":0.007375102625211068,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.319762110726646,"goods":19.373636363636365,"interest":2.6797621107266436,"selected_benefit":0.6254839292128356,"other_benefit":0.640879707150801,"redemption":0.0,"consumption":4.043633472829912,"consumption_real":4.2161107299648375,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4402409436318062,"year":2,"closing_treasury":21.994052768166092,"bonds":81.9940527681661,"household_cash":1.010908368207477,"household_units":0.009670197592011954,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.49851211072665,"goods":19.014347826086958,"interest":2.6797621107266436,"selected_benefit":0.8856868339211297,"other_benefit":0.9187153399919181,"redemption":0.0,"consumption":3.9122068971316963,"consumption_real":4.156155133211501,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.46754629916140866,"year":3,"closing_treasury":21.994052768166092,"bonds":81.9940527681661,"household_cash":0.9780517242829231,"household_units":0.012153699873931676,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.64976211072664,"goods":18.685,"interest":2.6797621107266436,"selected_benefit":1.1140494037254416,"other_benefit":1.1709505962745559,"redemption":0.0,"consumption":3.7540899982147335,"consumption_real":4.058475673745658,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4566503356419891,"year":4,"closing_treasury":21.99405276816609,"bonds":81.9940527681661,"household_cash":0.9385224995536814,"household_units":0.014622080066591076,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.773512110726646,"goods":18.382,"interest":2.6797621107266436,"selected_benefit":1.3129740804272432,"other_benefit":1.3987759195727563,"redemption":0.0,"consumption":3.567283711186813,"consumption_real":3.9200919903151794,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.44306642855551515,"year":5,"closing_treasury":21.99405276816609,"bonds":81.9940527681661,"household_cash":0.8918209277967016,"household_units":0.017056510992720278,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.869762110726647,"goods":18.10230769230769,"interest":2.6797621107266436,"selected_benefit":1.484506298397796,"other_benefit":1.6031860092945163,"redemption":0.0,"consumption":3.3526865175819136,"consumption_real":3.7411952556708057,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.4261700225769931,"year":6,"closing_treasury":21.99405276816609,"bonds":81.9940527681661,"household_cash":0.8381716293954757,"household_units":0.019434283650875177,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.93851211072664,"goods":17.843333333333334,"interest":2.6797621107266436,"selected_benefit":1.6305397531614028,"other_benefit":1.78487691350526,"redemption":0.0,"consumption":3.111078244881657,"consumption_real":3.5219753715641398,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.40607742871747077,"year":7,"closing_treasury":21.994052768166092,"bonds":81.9940527681661,"household_cash":0.7777695612204093,"household_units":0.021732835134181616,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.979762110726643,"goods":17.602857142857143,"interest":2.6797621107266436,"selected_benefit":1.7528290149811792,"other_benefit":1.9443138421616752,"redemption":0.0,"consumption":2.843241000997637,"consumption_real":3.2627355749153213,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.38287497774852,"year":8,"closing_treasury":21.994052768166096,"bonds":81.9940527681661,"household_cash":0.7108102502494037,"household_units":0.023929658777000994,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.99351211072664,"goods":17.378965517241376,"interest":2.6797621107266436,"selected_benefit":1.8530009007960355,"other_benefit":2.0817835819625845,"redemption":0.0,"consumption":2.5499614868626788,"consumption_real":2.9638830909425926,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.35664893262959285,"year":9,"closing_treasury":21.994052768166092,"bonds":81.9940527681661,"household_cash":0.6374903717156638,"household_units":0.026002368004708048,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.97976211072665,"goods":17.169999999999998,"interest":2.6797621107266436,"selected_benefit":1.932556382704031,"other_benefit":2.197443617295976,"redemption":0.0,"consumption":2.2320276817272955,"consumption_real":2.625914919679171,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.32748652703132264,"year":10,"closing_treasury":21.994052768166103,"bonds":81.9940527681661,"household_cash":0.5580069204318178,"household_units":0.027928759340186418,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.97976211072665,"goods":17.169999999999998,"interest":2.6797621107266436,"selected_benefit":1.9273383198567346,"other_benefit":2.2026616801432723,"redemption":0.0,"consumption":2.2529625449441193,"consumption_real":2.650544170522493,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2450954558562518,"year":11,"closing_treasury":21.994052768166107,"bonds":81.9940527681661,"household_cash":0.5632406362360235,"household_units":0.029370497315811428,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.97976211072665,"goods":17.169999999999998,"interest":2.6797621107266436,"selected_benefit":1.9244087844235476,"other_benefit":2.2055912155764594,"redemption":0.0,"consumption":2.2626231430079264,"consumption_real":2.661909580009325,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.24898742192937307,"year":12,"closing_treasury":21.99405276816611,"bonds":81.9940527681661,"household_cash":0.5656557857519741,"household_units":0.03083512920951362,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.97976211072665,"goods":17.169999999999998,"interest":2.6797621107266436,"selected_benefit":1.9215999380022,"other_benefit":2.208400061997807,"redemption":0.0,"consumption":2.272158403599421,"consumption_real":2.673127533646378,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2500782296965066,"year":13,"closing_treasury":21.994052768166117,"bonds":81.9940527681661,"household_cash":0.5680396008998473,"household_units":0.03230617761949307,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.97976211072665,"goods":17.169999999999998,"interest":2.6797621107266436,"selected_benefit":1.918970818175585,"other_benefit":2.211029181824423,"redemption":0.0,"consumption":2.2812683147377504,"consumption_real":2.6838450761620596,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25119677940850127,"year":14,"closing_treasury":21.99405276816612,"bonds":81.9940527681661,"household_cash":0.57031707868443,"household_units":0.03378380573366073,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.97976211072665,"goods":17.169999999999998,"interest":2.6797621107266436,"selected_benefit":1.9165065571517088,"other_benefit":2.213493442848298,"redemption":0.0,"consumption":2.2899950232074513,"consumption_real":2.694111792008766,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25226221435006935,"year":15,"closing_treasury":21.994052768166117,"bonds":81.9940527681661,"household_cash":0.5724987558018534,"household_units":0.03526770111219055,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.97976211072665,"goods":17.169999999999998,"interest":2.6797621107266436,"selected_benefit":1.914195790078938,"other_benefit":2.2158042099210693,"redemption":0.0,"consumption":2.298367277437021,"consumption_real":2.7039615028670836,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25328107838005454,"year":16,"closing_treasury":21.994052768166114,"bonds":81.9940527681661,"household_cash":0.5745918193592462,"household_units":0.03675758980854381,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.97976211072665,"goods":17.169999999999998,"interest":2.6797621107266436,"selected_benefit":1.912028174852806,"other_benefit":2.2179718251472007,"redemption":0.0,"consumption":2.3064112074200582,"consumption_real":2.713424949905951,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2542569294398025,"year":17,"closing_treasury":21.994052768166107,"bonds":81.9940527681661,"household_cash":0.5766028018550039,"household_units":0.038253218805248526,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.97976211072665,"goods":17.169999999999998,"interest":2.6797621107266436,"selected_benefit":1.9099943296422275,"other_benefit":2.2200056703577804,"redemption":0.0,"consumption":2.314150391864205,"consumption_real":2.7225298727814176,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25519302520720855,"year":18,"closing_treasury":21.994052768166114,"bonds":81.9940527681661,"household_cash":0.5785375979660397,"household_units":0.03975435424764387,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.97976211072665,"goods":17.169999999999998,"interest":2.6797621107266436,"selected_benefit":1.9080857205754094,"other_benefit":2.2219142794245976,"redemption":0.0,"consumption":2.321606172645545,"consumption_real":2.731301379582994,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.2560922962097255,"year":19,"closing_treasury":21.99405276816612,"bonds":81.9940527681661,"household_cash":0.5804015431613745,"household_units":0.04126077951946579,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":0.0},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":0.0,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":21.994052768166096},{"tax":23.9797621107266,"goods":17.169999999999998,"interest":2.6797621107266436,"selected_benefit":1.9062945664067183,"other_benefit":2.2237054335932886,"redemption":21.994052768166064,"consumption":2.328797917442138,"consumption_real":2.7397622558142802,"shortfall":0.0,"maintenance_shortfall":0.0,"equity_purchase":0.25695738796108936,"year":20,"closing_treasury":0.0,"bonds":60.000000000000036,"household_cash":0.5821994793605224,"household_units":0.04277229356629572,"closing_arrears":{"goods":0.0,"interest":0.0,"selected_benefit":0.0,"other_benefit":0.0,"redemption":3.197442310920451e-14},"buffer_interest_paid":0.8797621107266438,"buffer_principal_paid":21.994052768166064,"added_cash_tax":0.8797621107266439,"closing_buffer_principal_claim":3.197442310920451e-14}],"summary":{"months_with_government_arrears":0,"months_with_benefit_arrears":0,"months_with_selected_consumption_shortfall":0,"total_interest_due":17.595242214532878,"total_interest_paid":17.595242214532917,"total_added_cash_tax":17.595242214532878,"principal_repaid":21.994052768166064,"terminal_principal_unpaid":3.197442310920451e-14,"terminal_interest_unpaid":2.733924198139448e-15,"final_treasury_cash":0.0,"max_cash_identity_error":7.958078640513122e-13,"max_claim_error":0.0},"monthly_checkpoints":[["0001-01",0.027724705091508223,0.0,0.07331350922722031,0.0,21.994052768166096,1.3877787807814457e-17,20.067926758938874,0.0],["0001-02",0.027724705091508223,0.0,0.07331350922722031,0.0,21.994052768166096,2.7755575615628914e-17,18.141800749711653,0.0],["0001-03",0.027724705091508223,0.0,0.07331350922722031,0.0,21.994052768166096,4.163336342344337e-17,16.21567474048443,0.0],["0001-04",0.027724705091508223,0.0,0.07331350922722032,0.0,21.994052768166096,4.163336342344337e-17,14.289548731257211,0.0],["0001-05",0.027724705091508223,0.0,0.0733135092272203,0.0,21.994052768166096,6.938893903907228e-17,12.363422722029991,0.0],["0001-06",0.027724705091508223,0.0,0.07331350922722034,0.0,21.994052768166096,5.551115123125783e-17,10.437296712802771,0.0],["0001-07",0.027724705091508223,0.0,0.07331350922722031,0.0,21.994052768166096,6.938893903907228e-17,8.511170703575551,0.0],["0001-08",0.027724705091508223,0.0,0.07331350922722031,0.0,21.994052768166096,8.326672684688674e-17,6.585044694348332,0.0],["0001-09",0.027724705091508223,0.0,0.07331350922722031,0.0,21.994052768166096,9.71445146547012e-17,4.658918685121112,0.0],["0001-10",0.027724705091508223,0.0,0.0733135092272203,0.0,21.994052768166096,1.249000902703301e-16,2.7327926758938914,0.0],["0001-11",0.027724705091508223,0.0,0.07331350922722032,0.0,21.994052768166096,1.249000902703301e-16,0.8066666666666715,0.0],["0001-12",0.027724705091508223,0.0,0.07331350922722031,0.0,21.994052768166096,1.3877787807814457e-16,21.99405276816609,0.0],["0002-12",0.05212366076773629,0.0,0.0733135092272203,0.0,21.994052768166096,2.914335439641036e-16,21.994052768166092,0.0],["0003-12",0.07380723616009414,0.0,0.07331350922722032,0.0,21.994052768166096,4.163336342344337e-16,21.994052768166092,0.0],["0004-12",0.09283745031045346,0.0,0.07331350922722031,0.0,21.994052768166096,5.689893001203927e-16,21.99405276816609,0.0],["0005-12",0.10941450670227026,0.0,0.0733135092272203,0.0,21.994052768166096,7.077671781985373e-16,21.99405276816609,0.0],["0006-12",0.12370885819981632,0.0,0.07331350922722031,0.0,21.994052768166096,8.187894806610529e-16,21.99405276816609,0.0],["0007-12",0.13587831276345022,0.0,0.07331350922722031,0.0,21.994052768166096,9.71445146547012e-16,21.994052768166092,0.0],["0008-12",0.14606908458176493,0.0,0.07331350922722032,0.0,21.994052768166096,1.096345236817342e-15,21.994052768166096,0.0],["0009-12",0.15441674173300296,0.0,0.07331350922722034,0.0,21.994052768166096,1.2212453270876722e-15,21.994052768166092,0.0],["0010-12",0.1610463652253359,0.0,0.07331350922722031,0.0,21.994052768166096,1.3600232051658168e-15,21.994052768166103,0.0],["0011-12",0.1606115266547279,0.0,0.07331350922722031,0.0,21.994052768166096,1.5126788710517758e-15,21.994052768166107,0.0],["0012-12",0.1603673987019623,0.0,0.0733135092272203,0.0,21.994052768166096,1.6514567491299204e-15,21.99405276816611,0.0],["0013-12",0.16013332816685,0.0,0.07331350922722031,0.0,21.994052768166096,1.762479051592436e-15,21.994052768166117,0.0],["0014-12",0.1599142348479654,0.0,0.07331350922722031,0.0,21.994052768166096,1.9012569296705806e-15,21.99405276816612,0.0],["0015-12",0.1597088797626424,0.0,0.07331350922722032,0.0,21.994052768166096,2.040034807748725e-15,21.994052768166117,0.0],["0016-12",0.1595163158399115,0.0,0.07331350922722032,0.0,21.994052768166096,2.1788126858268697e-15,21.994052768166114,0.0],["0017-12",0.15933568123773384,0.0,0.07331350922722031,0.0,21.994052768166096,2.3037127760972e-15,21.994052768166107,0.0],["0018-12",0.1591661941368523,0.0,0.07331350922722031,0.0,21.994052768166096,2.4424906541753444e-15,21.994052768166114,0.0],["0019-12",0.1590071433812841,0.0,0.07331350922722031,0.0,21.994052768166096,2.581268532253489e-15,21.99405276816612,0.0],["0020-12",0.1588578805338932,0.0,0.0733135092272203,21.994052768166064,3.197442310920451e-14,2.733924198139448e-15,0.0,3.197442310920451e-14]]}}}