{"version":97,"illustrative":true,"calibrated":false,"factors":{"productivity_gain":[0.25,0.5,1.0],"pass_through":[0.0,0.5,1.0],"profit_tax_rate":[0.25,0.35],"capture_share":[0.5,1.0],"ownership":["concentrated","broad"],"tenure":["renter","owner_free","mortgage_fixed","mortgage_reset"],"stress":["stable","rate_shock"]},"quote_rules":["constant_real","fixed_nominal","profit_multiple","drawdown"],"stats":{"constant_real":{"n":576,"actual_complete":202,"control_complete":72,"paired_complete":42,"actual_failure_reasons":{"Existing government commitments lack cash financing":144,"Corporate liquidity, real capital or equity-redemption capacity exhausted":230},"corporate_flag_combinations":{"negative_firm_cash":230},"corporate_stop_years":{"18":7,"17":10,"13":38,"12":12,"11":28,"20":2,"19":11,"14":13,"16":10,"15":19,"10":25,"9":27,"8":20,"7":8},"preserves_90":{"workers":202,"displaced_free":83,"displaced_debt":75,"owners":202},"baseline_actual_fail_now_complete":0,"baseline_actual_complete_now_fail":0},"fixed_nominal":{"n":576,"actual_complete":200,"control_complete":72,"paired_complete":40,"actual_failure_reasons":{"Existing government commitments lack cash financing":144,"Corporate liquidity, real capital or equity-redemption capacity exhausted":232},"corporate_flag_combinations":{"negative_firm_cash":232},"corporate_stop_years":{"18":10,"17":10,"13":40,"12":12,"11":28,"20":4,"19":8,"14":12,"16":10,"15":18,"10":25,"9":27,"8":20,"7":8},"preserves_90":{"workers":200,"displaced_free":84,"displaced_debt":73,"owners":200},"baseline_actual_fail_now_complete":0,"baseline_actual_complete_now_fail":2},"profit_multiple":{"n":576,"actual_complete":200,"control_complete":72,"paired_complete":40,"actual_failure_reasons":{"Existing government commitments lack cash financing":144,"Corporate liquidity, real capital or equity-redemption capacity exhausted":232},"corporate_flag_combinations":{"negative_firm_cash":232},"corporate_stop_years":{"17":11,"16":16,"13":36,"12":12,"11":28,"20":2,"19":7,"18":8,"14":15,"15":17,"10":20,"8":24,"9":28,"7":8},"preserves_90":{"workers":200,"displaced_free":81,"displaced_debt":76,"owners":200},"baseline_actual_fail_now_complete":0,"baseline_actual_complete_now_fail":2},"drawdown":{"n":576,"actual_complete":211,"control_complete":72,"paired_complete":44,"actual_failure_reasons":{"Existing government commitments lack cash financing":144,"Corporate liquidity, real capital or equity-redemption capacity exhausted":221},"corporate_flag_combinations":{"negative_firm_cash":221},"corporate_stop_years":{"20":5,"19":2,"18":10,"13":26,"12":16,"14":25,"16":8,"15":13,"10":28,"9":28,"8":18,"7":6,"17":12,"11":24},"preserves_90":{"workers":211,"displaced_free":89,"displaced_debt":80,"owners":211},"baseline_actual_fail_now_complete":12,"baseline_actual_complete_now_fail":3}},"baseline_corporate_detail":{"n":230,"positive_residual_investment_n":230,"negative_net_equity_cash_n":0,"positive_net_equity_cash_n":230,"cash_deficit_at_first_stop_range":[0.05223315495952008,26.83604823543287]},"source_sha256":{"financing_diagnostic_v97.py":"5360914792a1ceee2054b13846f8a056cbb864d71205e520e4771eef3f3193e3","macro_sensitivity_v96.py":"39d2fec415cbcd8ac10bae5285c3fbe693aaec15f4423e0bc05b1f98d1cabe9a","credit_resolution_v77.py":"06ae0b004ff907da797c86f5103405ade666117e392b073be996804a138aab61","credit_ledger_v77.py":"70a77262cffa33a3f7d972e208b503f141881559a48cb8d4f6308232d0df31c8","capital_feedback_v74.py":"13e3846f47b6b44610e805fffd3787c315f591e5e2d0233c0d376c0effd4e294","coupled_thesis_v71.py":"84a86ee1cbc69d4388033321f4b7553aa9c079ea1c193ac106cdabc027caa724","household_distribution_v72.py":"b7b9cf8bd0d5936f4583c873a4a13e2ee4dcdd515f0727abbfb870ea682ed192","housing_stress_v75.py":"7065fa2ee7e32e916720a2ef341a3344fd77b7b7fc5abf0dd20460f0240231b4","saving_asset_sensitivity_v73.py":"2b93da2794a6e73987f86cbd350e8ec4eb0d9e63a6e4117d7749eabebfd7e211","integrated_housing_v76.py":"5fdbe90c5dc2a59a3d0f3cd602e277cfa62b4075a3e6f8d3e3a00bf67b417887"}}