{"version":116,"empirical_calibration":false,"full_macro_integration":false,"protocol":"Three inherited static floor schedules; owner q=0,.5,1; monthly, quarter-end, December tax; monthly supplement due; no treasury seed, borrowing or external top-up. Pro-rata arrears; maintenance and interest precede levy, supplement precedes consumption. Source income/dividends and equity-purchase plans fixed.","scope":"Incremental supplement financing only. Original government benefits and source fiscal support remain inherited; this is not a full government budget or calibrated policy.","schedule_sha256":"032f0d4644be1bae20a2f77108d83848ae627492d6982d68be4cf3311d0bf520","script_sha256":"81938bdb3b3a29bbd77a0868423b12293c346c3f28bad5438399c3236d21994b","baseline":{"summary":{"assessed":0.0,"collected":0.0,"supplements_paid":0.0,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"transfer_arrears_months":0,"tax_arrears_months":0,"all_supplements_on_time":true,"max_cash_error":4.229150363244116e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":63.5362365401593,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":45.42043625741303,"liquidity_shortfall_months":0},"owners":{"real_consumption":803.0164918591222,"liquidity_shortfall_months":0}}},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.191933922773459,"supplement":0.0,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.031769887116428,"supplement":0.0,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.911076055030646,"closing_units":1.075292757410712}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.7411952556708057,"supplement":0.0,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":2.8368258304079403,"supplement":0.0,"closing_cash":0.6355580946971628,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.13764025221302,"supplement":0.0,"closing_cash":8.99237517188995,"closing_units":1.0980769701752922}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.521975371564139,"supplement":0.0,"closing_cash":0.7777695612204184,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":2.6068535780632778,"supplement":0.0,"closing_cash":0.5756801651556394,"closing_units":0.009730562040717249},"owners":{"real_consumption":41.01467444128842,"supplement":0.0,"closing_cash":9.057407272451076,"closing_units":1.1213883860230924}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.262735574915321,"supplement":0.0,"closing_cash":0.7108102502494155,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":2.3414894827034898,"supplement":0.0,"closing_cash":0.5101102087318303,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.80336869139351,"supplement":0.0,"closing_cash":9.107162464910614,"closing_units":1.14516552340398}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":2.9638830909425926,"supplement":0.0,"closing_cash":0.6374903717156759,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":2.040284787682295,"supplement":0.0,"closing_cash":0.438837115971318,"closing_units":0.011342938272361113},"owners":{"real_consumption":42.506280794244525,"supplement":0.0,"closing_cash":9.142514705313683,"closing_units":1.1693485218988091}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":2.6259149196791705,"supplement":0.0,"closing_cash":0.5580069204318296,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":1.702739608325559,"supplement":0.0,"closing_cash":0.36183216676917695,"closing_units":0.012042406641608164},"owners":{"real_consumption":43.12580320305525,"supplement":0.0,"closing_cash":9.164233180649113,"closing_units":1.1938790140880418}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":2.650544170522493,"supplement":0.0,"closing_cash":0.5632406362360355,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":1.7223106630613283,"supplement":0.0,"closing_cash":0.36599101590052696,"closing_units":0.012508594361026457},"owners":{"real_consumption":42.64996700268167,"supplement":0.0,"closing_cash":9.063117988069724,"closing_units":1.218634423170528}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":2.6619095800093246,"supplement":0.0,"closing_cash":0.5656557857519862,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":1.7305816210934823,"supplement":0.0,"closing_cash":0.3677485944823601,"closing_units":0.01298414212922677},"owners":{"real_consumption":42.21535805284552,"supplement":0.0,"closing_cash":8.97076358622955,"closing_units":1.2431062088220486}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":2.673127533646378,"supplement":0.0,"closing_cash":0.5680396008998584,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":1.7389367046863575,"supplement":0.0,"closing_cash":0.36952404974584574,"closing_units":0.01346195817550521},"owners":{"real_consumption":41.79988352974796,"supplement":0.0,"closing_cash":8.882475250071312,"closing_units":1.2673255255387257}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":2.6838450761620605,"supplement":0.0,"closing_cash":0.5703170786844398,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":1.7470595615970037,"supplement":0.0,"closing_cash":0.3712501568393569,"closing_units":0.013942175712601892},"owners":{"real_consumption":41.402677491072986,"supplement":0.0,"closing_cash":8.798068966852846,"closing_units":1.2913037381192067}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":2.6941117920087656,"supplement":0.0,"closing_cash":0.5724987558018644,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":1.7549755029548786,"supplement":0.0,"closing_cash":0.3729322943779043,"closing_units":0.014424721444518463},"owners":{"real_consumption":41.022416608073065,"supplement":0.0,"closing_cash":8.717263529215353,"closing_units":1.3150518414038026}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":2.7039615028670836,"supplement":0.0,"closing_cash":0.5745918193592561,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":1.7626984526608482,"supplement":0.0,"closing_cash":0.3745734211904236,"closing_units":0.014909533060024691},"owners":{"real_consumption":40.65792119691639,"supplement":0.0,"closing_cash":8.639808254344556,"closing_units":1.3385800062815416}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":2.713424949905951,"supplement":0.0,"closing_cash":0.5766028018550153,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":1.7702413306533953,"supplement":0.0,"closing_cash":0.3761762827638393,"closing_units":0.015396552464238624},"owners":{"real_consumption":40.30812273906224,"supplement":0.0,"closing_cash":8.565476082050518,"closing_units":1.3618976752797745}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":2.722529872781418,"supplement":0.0,"closing_cash":0.578537597966051,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":1.7776159089867087,"supplement":0.0,"closing_cash":0.3777433806596687,"closing_units":0.015885725549721057},"owners":{"real_consumption":39.97205114240451,"supplement":0.0,"closing_cash":8.49406086776074,"closing_units":1.3850136329401925}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":2.731301379582994,"supplement":0.0,"closing_cash":0.5804015431613846,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":1.784832945083799,"supplement":0.0,"closing_cash":0.37927700083030014,"closing_units":0.016377001831350317},"owners":{"real_consumption":39.64882339355764,"supplement":0.0,"closing_cash":8.425374971130767,"closing_units":1.4079360680154125}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":2.73976225581428,"supplement":0.0,"closing_cash":0.5821994793605327,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":1.7919022904847481,"supplement":0.0,"closing_cash":0.3807792367280014,"closing_units":0.016870334126720486},"owners":{"real_consumption":39.3376337758837,"supplement":0.0,"closing_cash":8.359247177375048,"closing_units":1.430672628319477}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}}]},"cases":{"0.90__0.0__monthly":{"floor":0.9,"timing":"monthly","owner_q":0.0,"summary":{"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"transfer_arrears_months":0,"tax_arrears_months":0,"all_supplements_on_time":true,"max_cash_error":3.501554601825774e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":75.78648612405911,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":61.6782563807353,"liquidity_shortfall_months":0},"owners":{"real_consumption":803.0164918591222,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"funded_on_time_and_floor_met":true,"owner_cumulative_consumption_change_pct":0.0,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.10965961365357146},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.191933922773459,"supplement":0.0,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.031769887116428,"supplement":0.0,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.911076055030646,"closing_units":1.075292757410712}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.7411952556708057,"supplement":0.0,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.18685013048605328,"closing_cash":0.6542431077457682,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.13764025221302,"supplement":0.0,"closing_cash":8.805525041403907,"closing_units":1.0980769701752922}},"tax_paid":0.18685013048605328,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.16065600129286098,"closing_cash":0.7938351613497029,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.0244778927844926,"supplement":0.40989053111526563,"closing_cash":0.6353542313157703,"closing_units":0.009730562040717249},"owners":{"real_consumption":41.01467444128842,"supplement":0.0,"closing_cash":8.300010609556907,"closing_units":1.1213883860230924}},"tax_paid":0.5705465324081266,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.40950078790785127,"closing_cash":0.7678259291694826,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.6613062383323983,"closing_cash":0.6359148987251999,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.80336869139351,"supplement":0.0,"closing_cash":7.278958775776189,"closing_units":1.14516552340398}},"tax_paid":1.0708070262402496,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.163336342344337e-17,"displaced_debt":6.245004513516506e-17}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.6899769810032336,"closing_cash":0.7635037487360675,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.024477892784491,"supplement":0.9408282748007586,"closing_cash":0.6587246334447645,"closing_units":0.011342938272361113},"owners":{"real_consumption":42.506280794244525,"supplement":0.0,"closing_cash":5.6835057603752475,"closing_units":1.1693485218988091}},"tax_paid":1.6308052558039923,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.163336342344337e-17,"displaced_debt":6.938893903907228e-17}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.6856626181644137,"supplement":1.0008728263471738,"closing_cash":0.7841075800869389,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2483083797667698,"closing_cash":0.7065505222193018,"closing_units":0.012042406641608164},"owners":{"real_consumption":43.12580320305525,"supplement":0.0,"closing_cash":3.4560430295967235,"closing_units":1.1938790140880418}},"tax_paid":2.249181206113944,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9776118672173681,"closing_cash":0.8871024826128814,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2298246058496543,"closing_cash":0.833691831935619,"closing_units":0.012508594361026457},"owners":{"real_consumption":42.64996700268167,"supplement":0.0,"closing_cash":1.1474913639503166,"closing_units":1.218634423170528}},"tax_paid":2.2074364730670224,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-17,"displaced_debt":6.938893903907228e-17}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.685662618164413,"supplement":0.9668778693686946,"closing_cash":0.9862054190657037,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2220131454859535,"closing_cash":0.9576507250660506,"closing_units":0.01298414212922677},"owners":{"real_consumption":42.21535805284552,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2364370673353162}},"tax_paid":2.188891014854648,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.6653345369377348e-16,"displaced_debt":2.220446049250313e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.6856626181644137,"supplement":0.9562831353781444,"closing_cash":1.0842175477513916,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2141222332037933,"closing_cash":1.0808384036499152,"closing_units":0.01346195817550521},"owners":{"real_consumption":41.79988352974796,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2473699504946982}},"tax_paid":2.170405368581938,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.498001805406602e-16,"displaced_debt":3.3306690738754696e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9461610118911103,"closing_cash":1.1811111267250847,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.206450646121516,"closing_cash":1.2032095753555803,"closing_units":0.013942175712601892},"owners":{"real_consumption":41.402677491072986,"supplement":0.0,"closing_cash":0.0,"closing_units":1.258189234009114}},"tax_paid":2.152611658012627,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.608224830031759e-16,"displaced_debt":4.579669976578771e-16}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.685662618164413,"supplement":0.9364646691470003,"closing_cash":1.2769392707572096,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1989744792835235,"closing_cash":1.3247891608224824,"closing_units":0.014424721444518463},"owners":{"real_consumption":41.022416608073065,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2689006044344864}},"tax_paid":2.1354391484305237,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.579669976578771e-16,"displaced_debt":5.828670879282072e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.927162164447477,"closing_cash":1.3717485507593492,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1916805823389967,"closing_cash":1.4455983458688992,"closing_units":0.014909533060024691},"owners":{"real_consumption":40.65792119691639,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2795093691848296}},"tax_paid":2.1188427467864734,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.412337245047638e-16,"displaced_debt":7.077671781985373e-16}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9182244644663249,"closing_cash":1.4655819797017426,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1845567531238133,"closing_cash":1.5656568827546995,"closing_units":0.015396552464238624},"owners":{"real_consumption":40.30812273906224,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2900204888308027}},"tax_paid":2.102781217590138,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.85722573273506e-16,"displaced_debt":6.245004513516506e-16}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9096253706394948,"closing_cash":1.5584793128767285,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.1775918735867947,"closing_cash":1.6849831680092067,"closing_units":0.015885725549721057},"owners":{"real_consumption":39.97205114240451,"supplement":0.0,"closing_cash":0.0,"closing_units":1.30043860849995}},"tax_paid":2.0872172442262897,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":7.216449660063518e-16,"displaced_debt":9.43689570931383e-16}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9013411697713397,"closing_cash":1.650477375049197,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1707757839395427,"closing_cash":1.8035943665737968,"closing_units":0.016377001831350317},"owners":{"real_consumption":39.64882339355764,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3107680856319883}},"tax_paid":2.0721169537108826,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":7.077671781985373e-16,"displaced_debt":9.298117831235686e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.8933503422195695,"closing_cash":1.7416103454703025,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.024477892784491,"supplement":1.1640991799497575,"closing_cash":1.9215065204664759,"closing_units":0.016870334126720486},"owners":{"real_consumption":39.3376337758837,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3210130146659056}},"tax_paid":2.0574495221693274,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15}}]},"0.90__0.0__quarter_end":{"floor":0.9,"timing":"quarter_end","owner_q":0.0,"summary":{"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17},"transfer_arrears_months":120,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.297362465877086e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":75.78648612405911,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":61.6782563807353,"liquidity_shortfall_months":0},"owners":{"real_consumption":803.0164918591222,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999999},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":112,"displaced_debt":120},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":0.0,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.10965961365357146},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.191933922773459,"supplement":0.0,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.031769887116428,"supplement":0.0,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.911076055030646,"closing_units":1.075292757410712}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.7411952556708057,"supplement":0.0,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.18685013048605328,"closing_cash":0.6542431077457682,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.13764025221302,"supplement":0.0,"closing_cash":8.8055250414039,"closing_units":1.0980769701752922}},"tax_paid":0.18685013048605328,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.16065600129286098,"closing_cash":0.7938351613497044,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.40989053111526563,"closing_cash":0.6353542313157712,"closing_units":0.009730562040717249},"owners":{"real_consumption":41.01467444128842,"supplement":0.0,"closing_cash":8.3000106095569,"closing_units":1.1213883860230924}},"tax_paid":0.5705465324081266,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.4095007879078513,"closing_cash":0.7678259291694866,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":0.6613062383323982,"closing_cash":0.6359148987252017,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.80336869139351,"supplement":0.0,"closing_cash":7.278958775776182,"closing_units":1.14516552340398}},"tax_paid":1.0708070262402496,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3877787807814457e-17,"displaced_debt":8.326672684688674e-17}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.6899769810032336,"closing_cash":0.7635037487360706,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.9408282748007586,"closing_cash":0.6587246334447658,"closing_units":0.011342938272361113},"owners":{"real_consumption":42.506280794244525,"supplement":0.0,"closing_cash":5.683505760375262,"closing_units":1.1693485218988091}},"tax_paid":1.6308052558039923,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.685662618164413,"supplement":1.0008728263471738,"closing_cash":0.7841075800869423,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2483083797667698,"closing_cash":0.7065505222193029,"closing_units":0.012042406641608164},"owners":{"real_consumption":43.12580320305525,"supplement":0.0,"closing_cash":3.456043029596745,"closing_units":1.1938790140880418}},"tax_paid":2.249181206113944,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9776118672173683,"closing_cash":0.8871024826128852,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2298246058496543,"closing_cash":0.8336918319356197,"closing_units":0.012508594361026457},"owners":{"real_consumption":42.64996700268167,"supplement":0.0,"closing_cash":1.1474913639503326,"closing_units":1.218634423170528}},"tax_paid":2.2074364730670224,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9668778693686947,"closing_cash":0.9862054190657081,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2220131454859535,"closing_cash":0.9576507250660482,"closing_units":0.01298414212922677},"owners":{"real_consumption":42.21535805284552,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2364370673353164}},"tax_paid":2.188891014854648,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9562831353781444,"closing_cash":1.0842175477513973,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2141222332037935,"closing_cash":1.080838403649914,"closing_units":0.01346195817550521},"owners":{"real_consumption":41.79988352974796,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2473699504946982}},"tax_paid":2.170405368581938,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-17,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9461610118911106,"closing_cash":1.181111126725092,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2064506461215163,"closing_cash":1.203209575355578,"closing_units":0.013942175712601892},"owners":{"real_consumption":41.402677491072986,"supplement":0.0,"closing_cash":0.0,"closing_units":1.258189234009114}},"tax_paid":2.152611658012627,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.685662618164413,"supplement":0.9364646691470004,"closing_cash":1.2769392707572176,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1989744792835237,"closing_cash":1.3247891608224793,"closing_units":0.014424721444518463},"owners":{"real_consumption":41.022416608073065,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2689006044344864}},"tax_paid":2.135439148430524,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9271621644474771,"closing_cash":1.3717485507593579,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1916805823389967,"closing_cash":1.4455983458688968,"closing_units":0.014909533060024691},"owners":{"real_consumption":40.65792119691639,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2795093691848296}},"tax_paid":2.118842746786474,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9182244644663249,"closing_cash":1.4655819797017506,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1845567531238133,"closing_cash":1.5656568827546966,"closing_units":0.015396552464238624},"owners":{"real_consumption":40.30812273906224,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2900204888308027}},"tax_paid":2.102781217590138,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.909625370639495,"closing_cash":1.5584793128767362,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.177591873586795,"closing_cash":1.684983168009204,"closing_units":0.015885725549721057},"owners":{"real_consumption":39.97205114240451,"supplement":0.0,"closing_cash":0.0,"closing_units":1.30043860849995}},"tax_paid":2.0872172442262897,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9013411697713397,"closing_cash":1.6504773750492054,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1707757839395427,"closing_cash":1.8035943665737908,"closing_units":0.016377001831350317},"owners":{"real_consumption":39.64882339355764,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3107680856319883}},"tax_paid":2.0721169537108826,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.8933503422195697,"closing_cash":1.7416103454703113,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1640991799497578,"closing_cash":1.9215065204664705,"closing_units":0.016870334126720486},"owners":{"real_consumption":39.3376337758837,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3210130146659056}},"tax_paid":2.0574495221693274,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}}]},"0.90__0.0__december":{"floor":0.9,"timing":"december","owner_q":0.0,"summary":{"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":1.1102230246251565e-15,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"transfer_arrears_months":165,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.274625098332763e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":75.78648612405911,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":61.6782563807353,"liquidity_shortfall_months":0},"owners":{"real_consumption":803.0164918591222,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999999},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":154,"displaced_debt":165},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":0.0,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.10965961365357146},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.191933922773459,"supplement":0.0,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.031769887116428,"supplement":0.0,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.911076055030646,"closing_units":1.075292757410712}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.7411952556708057,"supplement":0.0,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.18685013048605328,"closing_cash":0.6542431077457682,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.13764025221302,"supplement":0.0,"closing_cash":8.805525041403897,"closing_units":1.0980769701752922}},"tax_paid":0.18685013048605328,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":5.551115123125783e-17}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.16065600129286095,"closing_cash":0.7938351613497044,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.40989053111526563,"closing_cash":0.6353542313157714,"closing_units":0.009730562040717249},"owners":{"real_consumption":41.01467444128842,"supplement":0.0,"closing_cash":8.300010609556892,"closing_units":1.1213883860230924}},"tax_paid":0.5705465324081266,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-17,"displaced_debt":1.1102230246251565e-16}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.4095007879078512,"closing_cash":0.7678259291694866,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":0.6613062383323983,"closing_cash":0.6359148987252019,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.80336869139351,"supplement":0.0,"closing_cash":7.278958775776179,"closing_units":1.14516552340398}},"tax_paid":1.0708070262402496,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":1.1102230246251565e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.6899769810032338,"closing_cash":0.7635037487360704,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.9408282748007586,"closing_cash":0.6587246334447658,"closing_units":0.011342938272361113},"owners":{"real_consumption":42.506280794244525,"supplement":0.0,"closing_cash":5.683505760375258,"closing_units":1.1693485218988091}},"tax_paid":1.6308052558039923,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.685662618164413,"supplement":1.0008728263471736,"closing_cash":0.7841075800869425,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2483083797667698,"closing_cash":0.7065505222193018,"closing_units":0.012042406641608164},"owners":{"real_consumption":43.12580320305525,"supplement":0.0,"closing_cash":3.456043029596743,"closing_units":1.1938790140880418}},"tax_paid":2.249181206113944,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.977611867217368,"closing_cash":0.887102482612886,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2298246058496545,"closing_cash":0.8336918319356177,"closing_units":0.012508594361026457},"owners":{"real_consumption":42.64996700268167,"supplement":0.0,"closing_cash":1.147491363950329,"closing_units":1.218634423170528}},"tax_paid":2.2074364730670224,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9668778693686946,"closing_cash":0.9862054190657084,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2220131454859535,"closing_cash":0.9576507250660462,"closing_units":0.01298414212922677},"owners":{"real_consumption":42.21535805284552,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2364370673353164}},"tax_paid":2.188891014854648,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9562831353781444,"closing_cash":1.0842175477513973,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.214122233203793,"closing_cash":1.0808384036499117,"closing_units":0.01346195817550521},"owners":{"real_consumption":41.79988352974796,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2473699504946982}},"tax_paid":2.170405368581938,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9461610118911106,"closing_cash":1.1811111267250922,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.2064506461215159,"closing_cash":1.2032095753555758,"closing_units":0.013942175712601892},"owners":{"real_consumption":41.402677491072986,"supplement":0.0,"closing_cash":0.0,"closing_units":1.258189234009114}},"tax_paid":2.152611658012627,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.685662618164413,"supplement":0.9364646691470006,"closing_cash":1.2769392707572194,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.024477892784492,"supplement":1.1989744792835237,"closing_cash":1.3247891608224782,"closing_units":0.014424721444518463},"owners":{"real_consumption":41.022416608073065,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2689006044344864}},"tax_paid":2.135439148430524,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9271621644474772,"closing_cash":1.3717485507593599,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1916805823389967,"closing_cash":1.445598345868896,"closing_units":0.014909533060024691},"owners":{"real_consumption":40.65792119691639,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2795093691848296}},"tax_paid":2.118842746786474,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.9182244644663248,"closing_cash":1.4655819797017529,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.184556753123813,"closing_cash":1.5656568827546942,"closing_units":0.015396552464238624},"owners":{"real_consumption":40.30812273906224,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2900204888308027}},"tax_paid":2.102781217590138,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.9096253706394947,"closing_cash":1.558479312876738,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.1775918735867947,"closing_cash":1.6849831680092013,"closing_units":0.015885725549721057},"owners":{"real_consumption":39.97205114240451,"supplement":0.0,"closing_cash":0.0,"closing_units":1.30043860849995}},"tax_paid":2.0872172442262897,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9013411697713399,"closing_cash":1.650477375049208,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.170775783939543,"closing_cash":1.8035943665737877,"closing_units":0.016377001831350317},"owners":{"real_consumption":39.64882339355764,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3107680856319883}},"tax_paid":2.0721169537108826,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.8933503422195698,"closing_cash":1.7416103454703142,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1640991799497578,"closing_cash":1.921506520466466,"closing_units":0.016870334126720486},"owners":{"real_consumption":39.3376337758837,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3210130146659056}},"tax_paid":2.0574495221693274,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}}]},"0.90__0.5__monthly":{"floor":0.9,"timing":"monthly","owner_q":0.5,"summary":{"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"transfer_arrears_months":0,"tax_arrears_months":0,"all_supplements_on_time":true,"max_cash_error":3.456079866737127e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":75.78648612405911,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":61.6782563807353,"liquidity_shortfall_months":0},"owners":{"real_consumption":787.1786753551099,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"funded_on_time_and_floor_met":true,"owner_cumulative_consumption_change_pct":-1.972290315899361,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.030243785716858707},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.191933922773459,"supplement":0.0,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.031769887116428,"supplement":0.0,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.911076055030646,"closing_units":1.075292757410712}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.7411952556708057,"supplement":0.0,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.18685013048605328,"closing_cash":0.6542431077457682,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.03338910644826,"supplement":0.0,"closing_cash":8.89895010664694,"closing_units":1.0980769701752922}},"tax_paid":0.18685013048605328,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.16065600129286098,"closing_cash":0.7938351613497029,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.0244778927844926,"supplement":0.40989053111526563,"closing_cash":0.6353542313157703,"closing_units":0.009730562040717249},"owners":{"real_consumption":40.69172357388759,"supplement":0.0,"closing_cash":8.678708941004011,"closing_units":1.1213883860230924}},"tax_paid":0.5705465324081266,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.40950078790785127,"closing_cash":0.7678259291694826,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.6613062383323983,"closing_cash":0.6359148987251999,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.18897121732123,"supplement":0.0,"closing_cash":8.19306062034341,"closing_units":1.14516552340398}},"tax_paid":1.0708070262402496,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.163336342344337e-17,"displaced_debt":6.245004513516506e-17}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.6899769810032336,"closing_cash":0.7635037487360675,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.024477892784491,"supplement":0.9408282748007586,"closing_cash":0.6587246334447645,"closing_units":0.011342938272361113},"owners":{"real_consumption":41.55851822073119,"supplement":0.0,"closing_cash":7.413010232844471,"closing_units":1.1693485218988091}},"tax_paid":1.6308052558039923,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.163336342344337e-17,"displaced_debt":6.938893903907228e-17}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.6856626181644137,"supplement":1.0008728263471738,"closing_cash":0.7841075800869389,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2483083797667698,"closing_cash":0.7065505222193018,"closing_units":0.012042406641608164},"owners":{"real_consumption":41.80275543475293,"supplement":0.0,"closing_cash":6.310138105122913,"closing_units":1.1938790140880418}},"tax_paid":2.249181206113944,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9776118672173681,"closing_cash":0.8871024826128814,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2298246058496543,"closing_cash":0.833691831935619,"closing_units":0.012508594361026457},"owners":{"real_consumption":41.35147495970107,"supplement":0.0,"closing_cash":5.105304676010029,"closing_units":1.218634423170528}},"tax_paid":2.2074364730670224,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-17,"displaced_debt":6.938893903907228e-17}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.685662618164413,"supplement":0.9668778693686946,"closing_cash":0.9862054190657037,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2220131454859535,"closing_cash":0.9576507250660506,"closing_units":0.01298414212922677},"owners":{"real_consumption":40.92777510293102,"supplement":0.0,"closing_cash":3.9185047667425152,"closing_units":1.2431062088220486}},"tax_paid":2.188891014854648,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.6653345369377348e-16,"displaced_debt":2.220446049250313e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.6856626181644137,"supplement":0.9562831353781444,"closing_cash":1.0842175477513916,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2141222332037933,"closing_cash":1.0808384036499152,"closing_units":0.01346195817550521},"owners":{"real_consumption":40.52317448940563,"supplement":0.0,"closing_cash":2.7450137462933126,"closing_units":1.2673255255387257}},"tax_paid":2.170405368581938,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.498001805406602e-16,"displaced_debt":3.3306690738754696e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9461610118911103,"closing_cash":1.1811111267250847,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.206450646121516,"closing_cash":1.2032095753555803,"closing_units":0.013942175712601892},"owners":{"real_consumption":40.13643533930085,"supplement":0.0,"closing_cash":1.5843016340685532,"closing_units":1.2913037381192067}},"tax_paid":2.152611658012627,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.608224830031759e-16,"displaced_debt":4.579669976578771e-16}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.685662618164413,"supplement":0.9364646691470003,"closing_cash":1.2769392707572096,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1989744792835235,"closing_cash":1.3247891608224824,"closing_units":0.014424721444518463},"owners":{"real_consumption":39.766275932525694,"supplement":0.0,"closing_cash":0.4357766222158128,"closing_units":1.3150518414038026}},"tax_paid":2.1354391484305237,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.579669976578771e-16,"displaced_debt":5.828670879282072e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.927162164447477,"closing_cash":1.3717485507593492,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1916805823389967,"closing_cash":1.4455983458688992,"closing_units":0.014909533060024691},"owners":{"real_consumption":39.4115431105714,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3344558884812578}},"tax_paid":2.1188427467864734,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.412337245047638e-16,"displaced_debt":7.077671781985373e-16}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9182244644663249,"closing_cash":1.4655819797017426,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1845567531238133,"closing_cash":1.5656568827546995,"closing_units":0.015396552464238624},"owners":{"real_consumption":39.07119261106804,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3511516587672021}},"tax_paid":2.102781217590138,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.85722573273506e-16,"displaced_debt":6.245004513516506e-16}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9096253706394948,"closing_cash":1.5584793128767285,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.1775918735867947,"closing_cash":1.6849831680092067,"closing_units":0.015885725549721057},"owners":{"real_consumption":38.74427629285963,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3677086526840738}},"tax_paid":2.0872172442262897,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":7.216449660063518e-16,"displaced_debt":9.43689570931383e-16}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9013411697713397,"closing_cash":1.650477375049197,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1707757839395427,"closing_cash":1.8035943665737968,"closing_units":0.016377001831350317},"owners":{"real_consumption":38.42993106784536,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3841325914446736}},"tax_paid":2.0721169537108826,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":7.077671781985373e-16,"displaced_debt":9.298117831235686e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.8933503422195695,"closing_cash":1.7416103454703025,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.024477892784491,"supplement":1.1640991799497575,"closing_cash":1.9215065204664759,"closing_units":0.016870334126720486},"owners":{"real_consumption":38.127369351078215,"supplement":0.0,"closing_cash":0.0,"closing_units":1.4004288426026184}},"tax_paid":2.0574495221693274,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15}}]},"0.90__0.5__quarter_end":{"floor":0.9,"timing":"quarter_end","owner_q":0.5,"summary":{"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17},"transfer_arrears_months":120,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.320099833421409e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":75.78648612405911,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":61.6782563807353,"liquidity_shortfall_months":0},"owners":{"real_consumption":787.1786753551099,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999999},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":112,"displaced_debt":120},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":-1.972290315899361,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.030243785716858484},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.191933922773459,"supplement":0.0,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.031769887116428,"supplement":0.0,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.911076055030646,"closing_units":1.075292757410712}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.7411952556708057,"supplement":0.0,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.18685013048605328,"closing_cash":0.6542431077457682,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.03338910644826,"supplement":0.0,"closing_cash":8.898950106646932,"closing_units":1.0980769701752922}},"tax_paid":0.18685013048605328,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.16065600129286098,"closing_cash":0.7938351613497044,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.40989053111526563,"closing_cash":0.6353542313157712,"closing_units":0.009730562040717249},"owners":{"real_consumption":40.69172357388759,"supplement":0.0,"closing_cash":8.678708941004004,"closing_units":1.1213883860230924}},"tax_paid":0.5705465324081266,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.4095007879078513,"closing_cash":0.7678259291694866,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":0.6613062383323982,"closing_cash":0.6359148987252017,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.18897121732123,"supplement":0.0,"closing_cash":8.193060620343402,"closing_units":1.14516552340398}},"tax_paid":1.0708070262402496,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3877787807814457e-17,"displaced_debt":8.326672684688674e-17}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.6899769810032336,"closing_cash":0.7635037487360706,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.9408282748007586,"closing_cash":0.6587246334447658,"closing_units":0.011342938272361113},"owners":{"real_consumption":41.55851822073119,"supplement":0.0,"closing_cash":7.413010232844471,"closing_units":1.1693485218988091}},"tax_paid":1.6308052558039923,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.685662618164413,"supplement":1.0008728263471738,"closing_cash":0.7841075800869423,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2483083797667698,"closing_cash":0.7065505222193029,"closing_units":0.012042406641608164},"owners":{"real_consumption":41.80275543475293,"supplement":0.0,"closing_cash":6.31013810512292,"closing_units":1.1938790140880418}},"tax_paid":2.249181206113944,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9776118672173683,"closing_cash":0.8871024826128852,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2298246058496543,"closing_cash":0.8336918319356197,"closing_units":0.012508594361026457},"owners":{"real_consumption":41.35147495970107,"supplement":0.0,"closing_cash":5.105304676010029,"closing_units":1.218634423170528}},"tax_paid":2.2074364730670224,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9668778693686947,"closing_cash":0.9862054190657081,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2220131454859535,"closing_cash":0.9576507250660482,"closing_units":0.01298414212922677},"owners":{"real_consumption":40.92777510293102,"supplement":0.0,"closing_cash":3.9185047667425223,"closing_units":1.2431062088220486}},"tax_paid":2.188891014854648,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9562831353781444,"closing_cash":1.0842175477513973,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2141222332037935,"closing_cash":1.080838403649914,"closing_units":0.01346195817550521},"owners":{"real_consumption":40.52317448940563,"supplement":0.0,"closing_cash":2.7450137462933215,"closing_units":1.2673255255387257}},"tax_paid":2.170405368581938,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-17,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9461610118911106,"closing_cash":1.181111126725092,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2064506461215163,"closing_cash":1.203209575355578,"closing_units":0.013942175712601892},"owners":{"real_consumption":40.13643533930085,"supplement":0.0,"closing_cash":1.5843016340685656,"closing_units":1.2913037381192067}},"tax_paid":2.152611658012627,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.685662618164413,"supplement":0.9364646691470004,"closing_cash":1.2769392707572176,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1989744792835237,"closing_cash":1.3247891608224793,"closing_units":0.014424721444518463},"owners":{"real_consumption":39.766275932525694,"supplement":0.0,"closing_cash":0.43577662221581814,"closing_units":1.3150518414038026}},"tax_paid":2.135439148430524,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9271621644474771,"closing_cash":1.3717485507593579,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1916805823389967,"closing_cash":1.4455983458688968,"closing_units":0.014909533060024691},"owners":{"real_consumption":39.4115431105714,"supplement":0.0,"closing_cash":0.0,"closing_units":1.334455888481258}},"tax_paid":2.118842746786474,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9182244644663249,"closing_cash":1.4655819797017506,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1845567531238133,"closing_cash":1.5656568827546966,"closing_units":0.015396552464238624},"owners":{"real_consumption":39.07119261106804,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3511516587672023}},"tax_paid":2.102781217590138,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.909625370639495,"closing_cash":1.5584793128767362,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.177591873586795,"closing_cash":1.684983168009204,"closing_units":0.015885725549721057},"owners":{"real_consumption":38.74427629285963,"supplement":0.0,"closing_cash":0.0,"closing_units":1.367708652684074}},"tax_paid":2.0872172442262897,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9013411697713397,"closing_cash":1.6504773750492054,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1707757839395427,"closing_cash":1.8035943665737908,"closing_units":0.016377001831350317},"owners":{"real_consumption":38.42993106784536,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3841325914446738}},"tax_paid":2.0721169537108826,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.8933503422195697,"closing_cash":1.7416103454703113,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1640991799497578,"closing_cash":1.9215065204664705,"closing_units":0.016870334126720486},"owners":{"real_consumption":38.127369351078215,"supplement":0.0,"closing_cash":0.0,"closing_units":1.4004288426026186}},"tax_paid":2.0574495221693274,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}}]},"0.90__0.5__december":{"floor":0.9,"timing":"december","owner_q":0.5,"summary":{"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":1.1102230246251565e-15,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"transfer_arrears_months":165,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.297362465877086e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":75.78648612405911,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":61.6782563807353,"liquidity_shortfall_months":0},"owners":{"real_consumption":787.1786753551099,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999999},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":154,"displaced_debt":165},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":-1.972290315899361,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.030243785716858707},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.191933922773459,"supplement":0.0,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.031769887116428,"supplement":0.0,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.911076055030646,"closing_units":1.075292757410712}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.7411952556708057,"supplement":0.0,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.18685013048605328,"closing_cash":0.6542431077457682,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.03338910644826,"supplement":0.0,"closing_cash":8.898950106646929,"closing_units":1.0980769701752922}},"tax_paid":0.18685013048605328,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":5.551115123125783e-17}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.16065600129286095,"closing_cash":0.7938351613497044,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.40989053111526563,"closing_cash":0.6353542313157714,"closing_units":0.009730562040717249},"owners":{"real_consumption":40.69172357388759,"supplement":0.0,"closing_cash":8.678708941004,"closing_units":1.1213883860230924}},"tax_paid":0.5705465324081266,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-17,"displaced_debt":1.1102230246251565e-16}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.4095007879078512,"closing_cash":0.7678259291694866,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":0.6613062383323983,"closing_cash":0.6359148987252019,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.18897121732123,"supplement":0.0,"closing_cash":8.193060620343404,"closing_units":1.14516552340398}},"tax_paid":1.0708070262402496,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":1.1102230246251565e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.6899769810032338,"closing_cash":0.7635037487360704,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.9408282748007586,"closing_cash":0.6587246334447658,"closing_units":0.011342938272361113},"owners":{"real_consumption":41.55851822073119,"supplement":0.0,"closing_cash":7.413010232844474,"closing_units":1.1693485218988091}},"tax_paid":1.6308052558039923,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.685662618164413,"supplement":1.0008728263471736,"closing_cash":0.7841075800869425,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2483083797667698,"closing_cash":0.7065505222193018,"closing_units":0.012042406641608164},"owners":{"real_consumption":41.80275543475293,"supplement":0.0,"closing_cash":6.310138105122926,"closing_units":1.1938790140880418}},"tax_paid":2.249181206113944,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.977611867217368,"closing_cash":0.887102482612886,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2298246058496545,"closing_cash":0.8336918319356177,"closing_units":0.012508594361026457},"owners":{"real_consumption":41.35147495970107,"supplement":0.0,"closing_cash":5.1053046760100305,"closing_units":1.218634423170528}},"tax_paid":2.2074364730670224,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9668778693686946,"closing_cash":0.9862054190657084,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2220131454859535,"closing_cash":0.9576507250660462,"closing_units":0.01298414212922677},"owners":{"real_consumption":40.92777510293102,"supplement":0.0,"closing_cash":3.9185047667425223,"closing_units":1.2431062088220486}},"tax_paid":2.188891014854648,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9562831353781444,"closing_cash":1.0842175477513973,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.214122233203793,"closing_cash":1.0808384036499117,"closing_units":0.01346195817550521},"owners":{"real_consumption":40.52317448940563,"supplement":0.0,"closing_cash":2.7450137462933215,"closing_units":1.2673255255387257}},"tax_paid":2.170405368581938,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9461610118911106,"closing_cash":1.1811111267250922,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.2064506461215159,"closing_cash":1.2032095753555758,"closing_units":0.013942175712601892},"owners":{"real_consumption":40.13643533930085,"supplement":0.0,"closing_cash":1.5843016340685585,"closing_units":1.2913037381192067}},"tax_paid":2.152611658012627,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.685662618164413,"supplement":0.9364646691470006,"closing_cash":1.2769392707572194,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.024477892784492,"supplement":1.1989744792835237,"closing_cash":1.3247891608224782,"closing_units":0.014424721444518463},"owners":{"real_consumption":39.766275932525694,"supplement":0.0,"closing_cash":0.4357766222158075,"closing_units":1.3150518414038026}},"tax_paid":2.135439148430524,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9271621644474772,"closing_cash":1.3717485507593599,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1916805823389967,"closing_cash":1.445598345868896,"closing_units":0.014909533060024691},"owners":{"real_consumption":39.4115431105714,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3344558884812578}},"tax_paid":2.118842746786474,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.9182244644663248,"closing_cash":1.4655819797017529,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.184556753123813,"closing_cash":1.5656568827546942,"closing_units":0.015396552464238624},"owners":{"real_consumption":39.07119261106804,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3511516587672021}},"tax_paid":2.102781217590138,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.9096253706394947,"closing_cash":1.558479312876738,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.1775918735867947,"closing_cash":1.6849831680092013,"closing_units":0.015885725549721057},"owners":{"real_consumption":38.74427629285963,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3677086526840738}},"tax_paid":2.0872172442262897,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9013411697713399,"closing_cash":1.650477375049208,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.170775783939543,"closing_cash":1.8035943665737877,"closing_units":0.016377001831350317},"owners":{"real_consumption":38.42993106784536,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3841325914446736}},"tax_paid":2.0721169537108826,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.8933503422195698,"closing_cash":1.7416103454703142,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1640991799497578,"closing_cash":1.921506520466466,"closing_units":0.016870334126720486},"owners":{"real_consumption":38.127369351078215,"supplement":0.0,"closing_cash":0.0,"closing_units":1.4004288426026184}},"tax_paid":2.0574495221693274,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}}]},"0.90__1.0__monthly":{"floor":0.9,"timing":"monthly","owner_q":1.0,"summary":{"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15},"transfer_arrears_months":0,"tax_arrears_months":0,"all_supplements_on_time":true,"max_cash_error":2.8421709430404007e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":75.78648612405911,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":61.6782563807353,"liquidity_shortfall_months":0},"owners":{"real_consumption":771.3408588510977,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999997},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"funded_on_time_and_floor_met":true,"owner_cumulative_consumption_change_pct":-3.944580631798722,"owner_ending_cash_change":6.572520305780927e-14,"owner_ending_equity_units_change":0.0},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.191933922773459,"supplement":0.0,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.031769887116428,"supplement":0.0,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.911076055030646,"closing_units":1.075292757410712}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.7411952556708057,"supplement":0.0,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.18685013048605328,"closing_cash":0.6542431077457682,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.92913796068351,"supplement":0.0,"closing_cash":8.99237517188997,"closing_units":1.0980769701752922}},"tax_paid":0.18685013048605328,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.16065600129286098,"closing_cash":0.7938351613497029,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.0244778927844926,"supplement":0.40989053111526563,"closing_cash":0.6353542313157703,"closing_units":0.009730562040717249},"owners":{"real_consumption":40.368772706486766,"supplement":0.0,"closing_cash":9.057407272451112,"closing_units":1.1213883860230924}},"tax_paid":0.5705465324081266,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.40950078790785127,"closing_cash":0.7678259291694826,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.6613062383323983,"closing_cash":0.6359148987251999,"closing_units":0.010569086316636703},"owners":{"real_consumption":40.57457374324896,"supplement":0.0,"closing_cash":9.107162464910633,"closing_units":1.14516552340398}},"tax_paid":1.0708070262402496,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.163336342344337e-17,"displaced_debt":6.245004513516506e-17}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.6899769810032336,"closing_cash":0.7635037487360675,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.024477892784491,"supplement":0.9408282748007586,"closing_cash":0.6587246334447645,"closing_units":0.011342938272361113},"owners":{"real_consumption":40.61075564721784,"supplement":0.0,"closing_cash":9.142514705313687,"closing_units":1.1693485218988091}},"tax_paid":1.6308052558039923,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.163336342344337e-17,"displaced_debt":6.938893903907228e-17}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.6856626181644137,"supplement":1.0008728263471738,"closing_cash":0.7841075800869389,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2483083797667698,"closing_cash":0.7065505222193018,"closing_units":0.012042406641608164},"owners":{"real_consumption":40.479707666450615,"supplement":0.0,"closing_cash":9.164233180649116,"closing_units":1.1938790140880418}},"tax_paid":2.249181206113944,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9776118672173681,"closing_cash":0.8871024826128814,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2298246058496543,"closing_cash":0.833691831935619,"closing_units":0.012508594361026457},"owners":{"real_consumption":40.05298291672047,"supplement":0.0,"closing_cash":9.063117988069727,"closing_units":1.218634423170528}},"tax_paid":2.2074364730670224,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-17,"displaced_debt":6.938893903907228e-17}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.685662618164413,"supplement":0.9668778693686946,"closing_cash":0.9862054190657037,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2220131454859535,"closing_cash":0.9576507250660506,"closing_units":0.01298414212922677},"owners":{"real_consumption":39.640192153016514,"supplement":0.0,"closing_cash":8.970763586229552,"closing_units":1.2431062088220486}},"tax_paid":2.188891014854648,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.6653345369377348e-16,"displaced_debt":2.220446049250313e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.6856626181644137,"supplement":0.9562831353781444,"closing_cash":1.0842175477513916,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2141222332037933,"closing_cash":1.0808384036499152,"closing_units":0.01346195817550521},"owners":{"real_consumption":39.24646544906332,"supplement":0.0,"closing_cash":8.882475250071314,"closing_units":1.2673255255387257}},"tax_paid":2.170405368581938,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.498001805406602e-16,"displaced_debt":3.3306690738754696e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9461610118911103,"closing_cash":1.1811111267250847,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.206450646121516,"closing_cash":1.2032095753555803,"closing_units":0.013942175712601892},"owners":{"real_consumption":38.87019318752872,"supplement":0.0,"closing_cash":8.798068966852847,"closing_units":1.2913037381192067}},"tax_paid":2.152611658012627,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.608224830031759e-16,"displaced_debt":4.579669976578771e-16}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.685662618164413,"supplement":0.9364646691470003,"closing_cash":1.2769392707572096,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1989744792835235,"closing_cash":1.3247891608224824,"closing_units":0.014424721444518463},"owners":{"real_consumption":38.51013525697833,"supplement":0.0,"closing_cash":8.717263529215376,"closing_units":1.3150518414038026}},"tax_paid":2.1354391484305237,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.579669976578771e-16,"displaced_debt":5.828670879282072e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.927162164447477,"closing_cash":1.3717485507593492,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1916805823389967,"closing_cash":1.4455983458688992,"closing_units":0.014909533060024691},"owners":{"real_consumption":38.165165024226425,"supplement":0.0,"closing_cash":8.63980825434458,"closing_units":1.3385800062815416}},"tax_paid":2.1188427467864734,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.412337245047638e-16,"displaced_debt":7.077671781985373e-16}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9182244644663249,"closing_cash":1.4655819797017426,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1845567531238133,"closing_cash":1.5656568827546995,"closing_units":0.015396552464238624},"owners":{"real_consumption":37.83426248307384,"supplement":0.0,"closing_cash":8.565476082050543,"closing_units":1.3618976752797745}},"tax_paid":2.102781217590138,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.85722573273506e-16,"displaced_debt":6.245004513516506e-16}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9096253706394948,"closing_cash":1.5584793128767285,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.1775918735867947,"closing_cash":1.6849831680092067,"closing_units":0.015885725549721057},"owners":{"real_consumption":37.51650144331475,"supplement":0.0,"closing_cash":8.494060867760787,"closing_units":1.3850136329401925}},"tax_paid":2.0872172442262897,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":7.216449660063518e-16,"displaced_debt":9.43689570931383e-16}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9013411697713397,"closing_cash":1.650477375049197,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1707757839395427,"closing_cash":1.8035943665737968,"closing_units":0.016377001831350317},"owners":{"real_consumption":37.21103874213308,"supplement":0.0,"closing_cash":8.425374971130813,"closing_units":1.4079360680154125}},"tax_paid":2.0721169537108826,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":7.077671781985373e-16,"displaced_debt":9.298117831235686e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.8933503422195695,"closing_cash":1.7416103454703025,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.024477892784491,"supplement":1.1640991799497575,"closing_cash":1.9215065204664759,"closing_units":0.016870334126720486},"owners":{"real_consumption":36.91710492627273,"supplement":0.0,"closing_cash":8.359247177375114,"closing_units":1.430672628319477}},"tax_paid":2.0574495221693274,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.604228440844963e-16,"displaced_debt":1.1518563880486e-15}}]},"0.90__1.0__quarter_end":{"floor":0.9,"timing":"quarter_end","owner_q":1.0,"summary":{"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17},"transfer_arrears_months":120,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":3.7061909097246826e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":75.78648612405911,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":61.6782563807353,"liquidity_shortfall_months":0},"owners":{"real_consumption":771.3408588510977,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999999},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":112,"displaced_debt":120},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":-3.944580631798722,"owner_ending_cash_change":3.019806626980426e-14,"owner_ending_equity_units_change":0.0},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.191933922773459,"supplement":0.0,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.031769887116428,"supplement":0.0,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.911076055030646,"closing_units":1.075292757410712}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.7411952556708057,"supplement":0.0,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.18685013048605328,"closing_cash":0.6542431077457682,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.92913796068351,"supplement":0.0,"closing_cash":8.992375171889945,"closing_units":1.0980769701752922}},"tax_paid":0.18685013048605328,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.16065600129286098,"closing_cash":0.7938351613497044,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.40989053111526563,"closing_cash":0.6353542313157712,"closing_units":0.009730562040717249},"owners":{"real_consumption":40.368772706486766,"supplement":0.0,"closing_cash":9.05740727245108,"closing_units":1.1213883860230924}},"tax_paid":0.5705465324081266,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.4095007879078513,"closing_cash":0.7678259291694866,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":0.6613062383323982,"closing_cash":0.6359148987252017,"closing_units":0.010569086316636703},"owners":{"real_consumption":40.57457374324896,"supplement":0.0,"closing_cash":9.107162464910616,"closing_units":1.14516552340398}},"tax_paid":1.0708070262402496,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3877787807814457e-17,"displaced_debt":8.326672684688674e-17}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.6899769810032336,"closing_cash":0.7635037487360706,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.9408282748007586,"closing_cash":0.6587246334447658,"closing_units":0.011342938272361113},"owners":{"real_consumption":40.61075564721784,"supplement":0.0,"closing_cash":9.142514705313673,"closing_units":1.1693485218988091}},"tax_paid":1.6308052558039923,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.685662618164413,"supplement":1.0008728263471738,"closing_cash":0.7841075800869423,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2483083797667698,"closing_cash":0.7065505222193029,"closing_units":0.012042406641608164},"owners":{"real_consumption":40.479707666450615,"supplement":0.0,"closing_cash":9.164233180649088,"closing_units":1.1938790140880418}},"tax_paid":2.249181206113944,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9776118672173683,"closing_cash":0.8871024826128852,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2298246058496543,"closing_cash":0.8336918319356197,"closing_units":0.012508594361026457},"owners":{"real_consumption":40.05298291672047,"supplement":0.0,"closing_cash":9.063117988069713,"closing_units":1.218634423170528}},"tax_paid":2.2074364730670224,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":-2.7755575615628914e-17,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9668778693686947,"closing_cash":0.9862054190657081,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2220131454859535,"closing_cash":0.9576507250660482,"closing_units":0.01298414212922677},"owners":{"real_consumption":39.640192153016514,"supplement":0.0,"closing_cash":8.970763586229527,"closing_units":1.2431062088220486}},"tax_paid":2.188891014854648,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9562831353781444,"closing_cash":1.0842175477513973,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2141222332037935,"closing_cash":1.080838403649914,"closing_units":0.01346195817550521},"owners":{"real_consumption":39.24646544906332,"supplement":0.0,"closing_cash":8.882475250071284,"closing_units":1.2673255255387257}},"tax_paid":2.170405368581938,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-17,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9461610118911106,"closing_cash":1.181111126725092,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2064506461215163,"closing_cash":1.203209575355578,"closing_units":0.013942175712601892},"owners":{"real_consumption":38.87019318752872,"supplement":0.0,"closing_cash":8.798068966852828,"closing_units":1.2913037381192067}},"tax_paid":2.152611658012627,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.685662618164413,"supplement":0.9364646691470004,"closing_cash":1.2769392707572176,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1989744792835237,"closing_cash":1.3247891608224793,"closing_units":0.014424721444518463},"owners":{"real_consumption":38.51013525697833,"supplement":0.0,"closing_cash":8.71726352921535,"closing_units":1.3150518414038026}},"tax_paid":2.135439148430524,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9271621644474771,"closing_cash":1.3717485507593579,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1916805823389967,"closing_cash":1.4455983458688968,"closing_units":0.014909533060024691},"owners":{"real_consumption":38.165165024226425,"supplement":0.0,"closing_cash":8.639808254344553,"closing_units":1.3385800062815416}},"tax_paid":2.118842746786474,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9182244644663249,"closing_cash":1.4655819797017506,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1845567531238133,"closing_cash":1.5656568827546966,"closing_units":0.015396552464238624},"owners":{"real_consumption":37.83426248307384,"supplement":0.0,"closing_cash":8.565476082050528,"closing_units":1.3618976752797745}},"tax_paid":2.102781217590138,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.909625370639495,"closing_cash":1.5584793128767362,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.177591873586795,"closing_cash":1.684983168009204,"closing_units":0.015885725549721057},"owners":{"real_consumption":37.51650144331475,"supplement":0.0,"closing_cash":8.494060867760766,"closing_units":1.3850136329401925}},"tax_paid":2.0872172442262897,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9013411697713397,"closing_cash":1.6504773750492054,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1707757839395427,"closing_cash":1.8035943665737908,"closing_units":0.016377001831350317},"owners":{"real_consumption":37.21103874213308,"supplement":0.0,"closing_cash":8.425374971130791,"closing_units":1.4079360680154125}},"tax_paid":2.0721169537108826,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.8933503422195697,"closing_cash":1.7416103454703113,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1640991799497578,"closing_cash":1.9215065204664705,"closing_units":0.016870334126720486},"owners":{"real_consumption":36.91710492627273,"supplement":0.0,"closing_cash":8.359247177375078,"closing_units":1.430672628319477}},"tax_paid":2.0574495221693274,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}}]},"0.90__1.0__december":{"floor":0.9,"timing":"december","owner_q":1.0,"summary":{"assessed":27.001381498482235,"collected":27.001381498482235,"supplements_paid":27.001381498482235,"ending_treasury_cash":1.1102230246251565e-15,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"transfer_arrears_months":165,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":3.6834535421803594e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":75.78648612405911,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":61.6782563807353,"liquidity_shortfall_months":0},"owners":{"real_consumption":771.3408588510977,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.8999999999999999,"displaced_debt":0.8999999999999999},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":154,"displaced_debt":165},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":-3.944580631798722,"owner_ending_cash_change":6.927791673660977e-14,"owner_ending_equity_units_change":0.0},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.191933922773459,"supplement":0.0,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.031769887116428,"supplement":0.0,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.911076055030646,"closing_units":1.075292757410712}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.7411952556708057,"supplement":0.0,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.18685013048605328,"closing_cash":0.6542431077457682,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.92913796068351,"supplement":0.0,"closing_cash":8.992375171889941,"closing_units":1.0980769701752922}},"tax_paid":0.18685013048605328,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":5.551115123125783e-17}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.16065600129286095,"closing_cash":0.7938351613497044,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.40989053111526563,"closing_cash":0.6353542313157714,"closing_units":0.009730562040717249},"owners":{"real_consumption":40.368772706486766,"supplement":0.0,"closing_cash":9.057407272451076,"closing_units":1.1213883860230924}},"tax_paid":0.5705465324081266,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-17,"displaced_debt":1.1102230246251565e-16}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.4095007879078512,"closing_cash":0.7678259291694866,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":0.6613062383323983,"closing_cash":0.6359148987252019,"closing_units":0.010569086316636703},"owners":{"real_consumption":40.57457374324896,"supplement":0.0,"closing_cash":9.107162464910626,"closing_units":1.14516552340398}},"tax_paid":1.0708070262402496,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":1.1102230246251565e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.6899769810032338,"closing_cash":0.7635037487360704,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":0.9408282748007586,"closing_cash":0.6587246334447658,"closing_units":0.011342938272361113},"owners":{"real_consumption":40.61075564721784,"supplement":0.0,"closing_cash":9.142514705313683,"closing_units":1.1693485218988091}},"tax_paid":1.6308052558039923,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.685662618164413,"supplement":1.0008728263471736,"closing_cash":0.7841075800869425,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2483083797667698,"closing_cash":0.7065505222193018,"closing_units":0.012042406641608164},"owners":{"real_consumption":40.479707666450615,"supplement":0.0,"closing_cash":9.164233180649099,"closing_units":1.1938790140880418}},"tax_paid":2.249181206113944,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.977611867217368,"closing_cash":0.887102482612886,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2298246058496545,"closing_cash":0.8336918319356177,"closing_units":0.012508594361026457},"owners":{"real_consumption":40.05298291672047,"supplement":0.0,"closing_cash":9.06311798806972,"closing_units":1.218634423170528}},"tax_paid":2.2074364730670224,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9668778693686946,"closing_cash":0.9862054190657084,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.2220131454859535,"closing_cash":0.9576507250660462,"closing_units":0.01298414212922677},"owners":{"real_consumption":39.640192153016514,"supplement":0.0,"closing_cash":8.970763586229545,"closing_units":1.2431062088220486}},"tax_paid":2.188891014854648,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9562831353781444,"closing_cash":1.0842175477513973,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.214122233203793,"closing_cash":1.0808384036499117,"closing_units":0.01346195817550521},"owners":{"real_consumption":39.24646544906332,"supplement":0.0,"closing_cash":8.882475250071309,"closing_units":1.2673255255387257}},"tax_paid":2.170405368581938,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9461610118911106,"closing_cash":1.1811111267250922,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.2064506461215159,"closing_cash":1.2032095753555758,"closing_units":0.013942175712601892},"owners":{"real_consumption":38.87019318752872,"supplement":0.0,"closing_cash":8.798068966852854,"closing_units":1.2913037381192067}},"tax_paid":2.152611658012627,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.685662618164413,"supplement":0.9364646691470006,"closing_cash":1.2769392707572194,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.024477892784492,"supplement":1.1989744792835237,"closing_cash":1.3247891608224782,"closing_units":0.014424721444518463},"owners":{"real_consumption":38.51013525697833,"supplement":0.0,"closing_cash":8.71726352921538,"closing_units":1.3150518414038026}},"tax_paid":2.135439148430524,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9271621644474772,"closing_cash":1.3717485507593599,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1916805823389967,"closing_cash":1.445598345868896,"closing_units":0.014909533060024691},"owners":{"real_consumption":38.165165024226425,"supplement":0.0,"closing_cash":8.639808254344583,"closing_units":1.3385800062815416}},"tax_paid":2.118842746786474,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.9182244644663248,"closing_cash":1.4655819797017529,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.184556753123813,"closing_cash":1.5656568827546942,"closing_units":0.015396552464238624},"owners":{"real_consumption":37.83426248307384,"supplement":0.0,"closing_cash":8.565476082050557,"closing_units":1.3618976752797745}},"tax_paid":2.102781217590138,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.9096253706394947,"closing_cash":1.558479312876738,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.0244778927844913,"supplement":1.1775918735867947,"closing_cash":1.6849831680092013,"closing_units":0.015885725549721057},"owners":{"real_consumption":37.51650144331475,"supplement":0.0,"closing_cash":8.494060867760798,"closing_units":1.3850136329401925}},"tax_paid":2.0872172442262897,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.6856626181644128,"supplement":0.9013411697713399,"closing_cash":1.650477375049208,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.170775783939543,"closing_cash":1.8035943665737877,"closing_units":0.016377001831350317},"owners":{"real_consumption":37.21103874213308,"supplement":0.0,"closing_cash":8.425374971130829,"closing_units":1.4079360680154125}},"tax_paid":2.0721169537108826,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.6856626181644123,"supplement":0.8933503422195698,"closing_cash":1.7416103454703142,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.0244778927844918,"supplement":1.1640991799497578,"closing_cash":1.921506520466466,"closing_units":0.016870334126720486},"owners":{"real_consumption":36.91710492627273,"supplement":0.0,"closing_cash":8.359247177375117,"closing_units":1.430672628319477}},"tax_paid":2.0574495221693274,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}}]},"0.95__0.0__monthly":{"floor":0.95,"timing":"monthly","owner_q":0.0,"summary":{"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"transfer_arrears_months":0,"tax_arrears_months":0,"all_supplements_on_time":true,"max_cash_error":5.979927664157003e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":78.80233900168972,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":64.35995969959974,"liquidity_shortfall_months":0},"owners":{"real_consumption":803.0164918591222,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"funded_on_time_and_floor_met":true,"owner_cumulative_consumption_change_pct":0.0,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.1416303517204085},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.0005863673771207248,"closing_cash":0.7381933563790715,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.811795978082566,"closing_units":1.0530990162940619}},"tax_paid":0.0005863673771207248,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.16252049477017108,"closing_cash":0.7060383355337136,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.747969192883359,"closing_units":1.075292757410712}},"tax_paid":0.16252049477017108,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.14858867719147567,"closing_cash":0.8530304971146294,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.35415861790741754,"closing_cash":0.6872846427026318,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.13764025221302,"supplement":0.0,"closing_cash":8.326521014643777,"closing_units":1.0980769701752922}},"tax_paid":0.5027472950988933,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.734723475976807e-17,"displaced_debt":4.5102810375396984e-17}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.89042165250688,"supplement":0.36162320166602274,"closing_cash":0.8287907491061669,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.5748054779440496,"closing_cash":0.6848872609555128,"closing_units":0.009730562040717249},"owners":{"real_consumption":41.01467444128842,"supplement":0.0,"closing_cash":7.455124435594826,"closing_units":1.1213883860230924}},"tax_paid":0.9364286796100723,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":7.28583859910259e-17,"displaced_debt":1.249000902703301e-16}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.6077595354457954,"closing_cash":0.8226073916797426,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":0.8239986117537863,"closing_cash":0.7017171657070815,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.80336869139351,"supplement":0.0,"closing_cash":6.07312148085478,"closing_units":1.14516552340398}},"tax_paid":1.4317581471995817,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":9.020562075079397e-17,"displaced_debt":1.249000902703301e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.8857140655566644,"closing_cash":0.8378589197016703,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.1014513557393983,"closing_cash":0.7405892085205112,"closing_units":0.011342938272361113},"owners":{"real_consumption":42.506280794244525,"supplement":0.0,"closing_cash":4.12130829996179,"closing_units":1.1693485218988091}},"tax_paid":1.9871654212960628,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.636779683484747e-16,"displaced_debt":3.191891195797325e-16}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1942563587817254,"closing_cash":0.8778011042959987,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.4070001210548448,"closing_cash":0.8042842714238561,"closing_units":0.012042406641608164},"owners":{"real_consumption":43.12580320305525,"supplement":0.0,"closing_cash":1.5417702954606467,"closing_units":1.1938790140880418}},"tax_paid":2.6012564798365703,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-16,"displaced_debt":3.3306690738754696e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1709953996519198,"closing_cash":1.0001343600653954,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.3885163471377293,"closing_cash":0.9472947552689794,"closing_units":0.012508594361026457},"owners":{"real_consumption":42.64996700268167,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2120529135004785}},"tax_paid":2.5595117467896493,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.163336342344337e-16,"displaced_debt":4.996003610813204e-16}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1602614018032467,"closing_cash":1.1185756497616735,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3807048867740286,"closing_cash":1.0871228225282177,"closing_units":0.01298414212922677},"owners":{"real_consumption":42.21535805284552,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2210345774436613}},"tax_paid":2.540966288577275,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.134781488891349e-16,"displaced_debt":5.967448757360216e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1496666678126963,"closing_cash":1.2359261316908179,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3728139744918684,"closing_cash":1.226179675240893,"closing_units":0.01346195817550521},"owners":{"real_consumption":41.79988352974796,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2298964295811454}},"tax_paid":2.522480642304565,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":6.661338147750939e-16,"displaced_debt":8.049116928532385e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.8904216525068787,"supplement":1.139544544325662,"closing_cash":1.3521580639079678,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.3651423874095916,"closing_cash":1.364420021075364,"closing_units":0.013942175712601892},"owners":{"real_consumption":41.402677491072986,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2386446820736634}},"tax_paid":2.504686931735254,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":9.159339953157541e-16,"displaced_debt":1.1102230246251565e-15}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1298482015815523,"closing_cash":1.4673245611835495,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3576662205715986,"closing_cash":1.5018687806710724,"closing_units":0.014424721444518463},"owners":{"real_consumption":41.022416608073065,"supplement":0.0,"closing_cash":0.0,"closing_units":1.247285021477138}},"tax_paid":2.4875144221531507,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.0130785099704553e-15,"displaced_debt":1.2351231148954867e-15}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1205456968820289,"closing_cash":1.5814721944291454,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3503723236270715,"closing_cash":1.6385471398462972,"closing_units":0.014909533060024691},"owners":{"real_consumption":40.65792119691639,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2558227552055834}},"tax_paid":2.4709180205091004,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-15,"displaced_debt":1.3461454173580023e-15}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1116079969008767,"closing_cash":1.6946439766149939,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3432484944118883,"closing_cash":1.774474850860905,"closing_units":0.015396552464238624},"owners":{"real_consumption":40.30812273906224,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2642628438296588}},"tax_paid":2.454856491312765,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.096345236817342e-15,"displaced_debt":1.3600232051658168e-15}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.103008903074047,"closing_cash":1.806879663033437,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.33628361487487,"closing_cash":1.9096703102442234,"closing_units":0.015885725549721057},"owners":{"real_consumption":39.97205114240451,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2726099324769082}},"tax_paid":2.439292517948917,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-15,"displaced_debt":1.3461454173580023e-15}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.0947247022058915,"closing_cash":1.918216078449365,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.3294675252276182,"closing_cash":2.0441506829376195,"closing_units":0.016377001831350317},"owners":{"real_consumption":39.64882339355764,"supplement":0.0,"closing_cash":0.0,"closing_units":1.280868378587049}},"tax_paid":2.42419222743351,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1934897514720433e-15,"displaced_debt":1.4432899320127035e-15}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.0867338746541213,"closing_cash":2.0286874021139294,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3227909212378328,"closing_cash":2.1779320109591076,"closing_units":0.016870334126720486},"owners":{"real_consumption":39.3376337758837,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2890422765990686}},"tax_paid":2.4095247958919543,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15}}]},"0.95__0.0__quarter_end":{"floor":0.95,"timing":"quarter_end","owner_q":0.0,"summary":{"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":5.551115123125783e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.996003610813204e-16,"displaced_debt":6.106226635438361e-16},"transfer_arrears_months":136,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.638422979041934e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":78.80233900168972,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":64.35995969959974,"liquidity_shortfall_months":0},"owners":{"real_consumption":803.0164918591222,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9499999999999998,"displaced_debt":0.9499999999999998},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":120,"displaced_debt":136},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":0.0,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.1416303517204085},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.0005863673771207248,"closing_cash":0.7381933563790732,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.811795978082566,"closing_units":1.0530990162940619}},"tax_paid":0.0005863673771207248,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.16252049477017108,"closing_cash":0.7060383355337172,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.747969192883359,"closing_units":1.075292757410712}},"tax_paid":0.16252049477017108,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.1485886771914757,"closing_cash":0.8530304971146285,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.35415861790741754,"closing_cash":0.6872846427026345,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.13764025221302,"supplement":0.0,"closing_cash":8.32652101464377,"closing_units":1.0980769701752922}},"tax_paid":0.5027472950988933,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":6.938893903907228e-18,"displaced_debt":4.163336342344337e-17}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.3616232016660228,"closing_cash":0.8287907491061676,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.5748054779440496,"closing_cash":0.6848872609555166,"closing_units":0.009730562040717249},"owners":{"real_consumption":41.01467444128842,"supplement":0.0,"closing_cash":7.4551244355948185,"closing_units":1.1213883860230924}},"tax_paid":0.9364286796100724,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3877787807814457e-17,"displaced_debt":2.7755575615628914e-17}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.6077595354457953,"closing_cash":0.8226073916797435,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.8239986117537864,"closing_cash":0.7017171657070855,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.80336869139351,"supplement":0.0,"closing_cash":6.073121480854773,"closing_units":1.14516552340398}},"tax_paid":1.4317581471995817,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.890421652506879,"supplement":0.8857140655566645,"closing_cash":0.8378589197016703,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.1014513557393983,"closing_cash":0.7405892085205139,"closing_units":0.011342938272361113},"owners":{"real_consumption":42.506280794244525,"supplement":0.0,"closing_cash":4.121308299961779,"closing_units":1.1693485218988091}},"tax_paid":1.987165421296063,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.326672684688674e-17,"displaced_debt":1.6653345369377348e-16}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1942563587817254,"closing_cash":0.8778011042959991,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.4070001210548448,"closing_cash":0.8042842714238585,"closing_units":0.012042406641608164},"owners":{"real_consumption":43.12580320305525,"supplement":0.0,"closing_cash":1.541770295460636,"closing_units":1.1938790140880418}},"tax_paid":2.6012564798365703,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":1.1102230246251565e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1709953996519198,"closing_cash":1.0001343600653967,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.3885163471377295,"closing_cash":0.9472947552689828,"closing_units":0.012508594361026457},"owners":{"real_consumption":42.64996700268167,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2120529135004785}},"tax_paid":2.5595117467896493,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1602614018032467,"closing_cash":1.1185756497616748,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3807048867740288,"closing_cash":1.0871228225282192,"closing_units":0.01298414212922677},"owners":{"real_consumption":42.21535805284552,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2210345774436613}},"tax_paid":2.5409662885772755,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.6653345369377348e-16,"displaced_debt":2.7755575615628914e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1496666678126963,"closing_cash":1.2359261316908192,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3728139744918686,"closing_cash":1.2261796752408918,"closing_units":0.01346195817550521},"owners":{"real_consumption":41.79988352974796,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2298964295811454}},"tax_paid":2.522480642304565,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.3306690738754696e-16,"displaced_debt":3.885780586188048e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1395445443256622,"closing_cash":1.3521580639079693,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3651423874095918,"closing_cash":1.3644200210753636,"closing_units":0.013942175712601892},"owners":{"real_consumption":41.402677491072986,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2386446820736634}},"tax_paid":2.504686931735254,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1298482015815523,"closing_cash":1.4673245611835513,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3576662205715988,"closing_cash":1.5018687806710729,"closing_units":0.014424721444518463},"owners":{"real_consumption":41.022416608073065,"supplement":0.0,"closing_cash":0.0,"closing_units":1.247285021477138}},"tax_paid":2.487514422153151,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.120545696882029,"closing_cash":1.5814721944291468,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3503723236270717,"closing_cash":1.6385471398462974,"closing_units":0.014909533060024691},"owners":{"real_consumption":40.65792119691639,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2558227552055834}},"tax_paid":2.470918020509101,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1116079969008767,"closing_cash":1.6946439766149939,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3432484944118883,"closing_cash":1.774474850860903,"closing_units":0.015396552464238624},"owners":{"real_consumption":40.30812273906224,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2642628438296588}},"tax_paid":2.454856491312765,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.103008903074047,"closing_cash":1.8068796630334352,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.33628361487487,"closing_cash":1.9096703102442216,"closing_units":0.015885725549721057},"owners":{"real_consumption":39.97205114240451,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2726099324769082}},"tax_paid":2.439292517948917,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.0947247022058917,"closing_cash":1.918216078449361,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3294675252276182,"closing_cash":2.044150682937616,"closing_units":0.016377001831350317},"owners":{"real_consumption":39.64882339355764,"supplement":0.0,"closing_cash":0.0,"closing_units":1.280868378587049}},"tax_paid":2.42419222743351,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.0867338746541213,"closing_cash":2.028687402113921,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3227909212378328,"closing_cash":2.177932010959104,"closing_units":0.016870334126720486},"owners":{"real_consumption":39.3376337758837,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2890422765990686}},"tax_paid":2.4095247958919543,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.996003610813204e-16,"displaced_debt":6.106226635438361e-16}}]},"0.95__0.0__december":{"floor":0.95,"timing":"december","owner_q":0.0,"summary":{"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"transfer_arrears_months":187,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.206412995699793e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":78.80233900168972,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":64.35995969959974,"liquidity_shortfall_months":0},"owners":{"real_consumption":803.0164918591222,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":165,"displaced_debt":187},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":0.0,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.1416303517204085},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.0005863673771207248,"closing_cash":0.7381933563790728,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.811795978082563,"closing_units":1.0530990162940619}},"tax_paid":0.0005863673771207248,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.16252049477017108,"closing_cash":0.7060383355337161,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.747969192883355,"closing_units":1.075292757410712}},"tax_paid":0.16252049477017108,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.89042165250688,"supplement":0.1485886771914757,"closing_cash":0.8530304971146287,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.35415861790741754,"closing_cash":0.6872846427026338,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.13764025221302,"supplement":0.0,"closing_cash":8.326521014643765,"closing_units":1.0980769701752922}},"tax_paid":0.5027472950988933,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":5.551115123125783e-17}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.3616232016660227,"closing_cash":0.8287907491061687,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.5748054779440496,"closing_cash":0.6848872609555159,"closing_units":0.009730562040717249},"owners":{"real_consumption":41.01467444128842,"supplement":0.0,"closing_cash":7.455124435594815,"closing_units":1.1213883860230924}},"tax_paid":0.9364286796100724,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":1.1102230246251565e-16}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.89042165250688,"supplement":0.6077595354457954,"closing_cash":0.8226073916797448,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":0.8239986117537863,"closing_cash":0.7017171657070858,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.80336869139351,"supplement":0.0,"closing_cash":6.073121480854768,"closing_units":1.14516552340398}},"tax_paid":1.4317581471995817,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.890421652506879,"supplement":0.8857140655566645,"closing_cash":0.8378589197016718,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.1014513557393983,"closing_cash":0.7405892085205139,"closing_units":0.011342938272361113},"owners":{"real_consumption":42.506280794244525,"supplement":0.0,"closing_cash":4.121308299961775,"closing_units":1.1693485218988091}},"tax_paid":1.987165421296063,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1942563587817254,"closing_cash":0.877801104296,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.4070001210548446,"closing_cash":0.8042842714238583,"closing_units":0.012042406641608164},"owners":{"real_consumption":43.12580320305525,"supplement":0.0,"closing_cash":1.5417702954606343,"closing_units":1.1938790140880418}},"tax_paid":2.6012564798365703,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1709953996519202,"closing_cash":1.000134360065398,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3885163471377293,"closing_cash":0.9472947552689828,"closing_units":0.012508594361026457},"owners":{"real_consumption":42.64996700268167,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2120529135004785}},"tax_paid":2.5595117467896493,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1602614018032462,"closing_cash":1.118575649761676,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.380704886774029,"closing_cash":1.0871228225282188,"closing_units":0.01298414212922677},"owners":{"real_consumption":42.21535805284552,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2210345774436613}},"tax_paid":2.5409662885772755,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.89042165250688,"supplement":1.1496666678126966,"closing_cash":1.23592613169082,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3728139744918686,"closing_cash":1.2261796752408913,"closing_units":0.01346195817550521},"owners":{"real_consumption":41.79988352974796,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2298964295811454}},"tax_paid":2.522480642304565,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1395445443256622,"closing_cash":1.3521580639079704,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3651423874095916,"closing_cash":1.3644200210753628,"closing_units":0.013942175712601892},"owners":{"real_consumption":41.402677491072986,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2386446820736634}},"tax_paid":2.504686931735254,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.129848201581552,"closing_cash":1.4673245611835526,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3576662205715988,"closing_cash":1.5018687806710727,"closing_units":0.014424721444518463},"owners":{"real_consumption":41.022416608073065,"supplement":0.0,"closing_cash":0.0,"closing_units":1.247285021477138}},"tax_paid":2.487514422153151,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1205456968820293,"closing_cash":1.581472194429148,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3503723236270717,"closing_cash":1.6385471398462976,"closing_units":0.014909533060024691},"owners":{"real_consumption":40.65792119691639,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2558227552055834}},"tax_paid":2.470918020509101,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1116079969008767,"closing_cash":1.6946439766149959,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.343248494411888,"closing_cash":1.7744748508609036,"closing_units":0.015396552464238624},"owners":{"real_consumption":40.30812273906224,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2642628438296588}},"tax_paid":2.454856491312765,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.89042165250688,"supplement":1.103008903074047,"closing_cash":1.806879663033436,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.33628361487487,"closing_cash":1.9096703102442225,"closing_units":0.015885725549721057},"owners":{"real_consumption":39.97205114240451,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2726099324769082}},"tax_paid":2.439292517948917,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.0947247022058917,"closing_cash":1.9182160784493614,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3294675252276185,"closing_cash":2.044150682937616,"closing_units":0.016377001831350317},"owners":{"real_consumption":39.64882339355764,"supplement":0.0,"closing_cash":0.0,"closing_units":1.280868378587049}},"tax_paid":2.42419222743351,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.8904216525068787,"supplement":1.0867338746541213,"closing_cash":2.028687402113922,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.322790921237833,"closing_cash":2.177932010959106,"closing_units":0.016870334126720486},"owners":{"real_consumption":39.3376337758837,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2890422765990686}},"tax_paid":2.4095247958919543,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}}]},"0.95__0.5__monthly":{"floor":0.95,"timing":"monthly","owner_q":0.5,"summary":{"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"transfer_arrears_months":0,"tax_arrears_months":0,"all_supplements_on_time":true,"max_cash_error":6.320988177321851e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":78.80233900168972,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":64.35995969959974,"liquidity_shortfall_months":0},"owners":{"real_consumption":784.0133663570571,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"funded_on_time_and_floor_met":true,"owner_cumulative_consumption_change_pct":-2.3664676497576753,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.04622915475027756},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.0005863673771207248,"closing_cash":0.7381933563790715,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.10728237637883,"supplement":0.0,"closing_cash":8.812089161771135,"closing_units":1.0530990162940619}},"tax_paid":0.0005863673771207248,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.16252049477017108,"closing_cash":0.7060383355337136,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.08026810190962,"supplement":0.0,"closing_cash":8.829522623957002,"closing_units":1.075292757410712}},"tax_paid":0.16252049477017108,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.14858867719147567,"closing_cash":0.8530304971146294,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.35415861790741754,"closing_cash":0.6872846427026318,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.85713746953981,"supplement":0.0,"closing_cash":8.659448093266864,"closing_units":1.0980769701752922}},"tax_paid":0.5027472950988933,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.734723475976807e-17,"displaced_debt":4.5102810375396984e-17}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.89042165250688,"supplement":0.36162320166602274,"closing_cash":0.8287907491061669,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.5748054779440496,"closing_cash":0.6848872609555128,"closing_units":0.009730562040717249},"owners":{"real_consumption":40.48462047169781,"supplement":0.0,"closing_cash":8.25626585402295,"closing_units":1.1213883860230924}},"tax_paid":0.9364286796100723,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":7.28583859910259e-17,"displaced_debt":1.249000902703301e-16}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.6077595354457954,"closing_cash":0.8226073916797426,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":0.8239986117537863,"closing_cash":0.7017171657070815,"closing_units":0.010569086316636703},"owners":{"real_consumption":40.98186811513145,"supplement":0.0,"closing_cash":7.590141972882684,"closing_units":1.14516552340398}},"tax_paid":1.4317581471995817,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":9.020562075079397e-17,"displaced_debt":1.249000902703301e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.8857140655566644,"closing_cash":0.8378589197016703,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.1014513557393983,"closing_cash":0.7405892085205112,"closing_units":0.011342938272361113},"owners":{"real_consumption":41.351415118541404,"supplement":0.0,"closing_cash":6.631911502637713,"closing_units":1.1693485218988091}},"tax_paid":1.9871654212960628,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.636779683484747e-16,"displaced_debt":3.191891195797325e-16}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1942563587817254,"closing_cash":0.8778011042959987,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.4070001210548448,"closing_cash":0.8042842714238561,"closing_units":0.012042406641608164},"owners":{"real_consumption":41.59565233256315,"supplement":0.0,"closing_cash":5.3530017380548465,"closing_units":1.1938790140880418}},"tax_paid":2.6012564798365703,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-16,"displaced_debt":3.3306690738754696e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1709953996519198,"closing_cash":1.0001343600653954,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.3885163471377293,"closing_cash":0.9472947552689794,"closing_units":0.012508594361026457},"owners":{"real_consumption":41.14437185751129,"supplement":0.0,"closing_cash":3.972130672080631,"closing_units":1.218634423170528}},"tax_paid":2.5595117467896493,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.163336342344337e-16,"displaced_debt":4.996003610813204e-16}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1602614018032467,"closing_cash":1.1185756497616735,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3807048867740286,"closing_cash":1.0871228225282177,"closing_units":0.01298414212922677},"owners":{"real_consumption":40.72067200074124,"supplement":0.0,"closing_cash":2.609293125951808,"closing_units":1.2431062088220486}},"tax_paid":2.540966288577275,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.134781488891349e-16,"displaced_debt":5.967448757360216e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1496666678126963,"closing_cash":1.2359261316908179,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3728139744918684,"closing_cash":1.226179675240893,"closing_units":0.01346195817550521},"owners":{"real_consumption":40.31607138721586,"supplement":0.0,"closing_cash":1.259764468641289,"closing_units":1.2673255255387257}},"tax_paid":2.522480642304565,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":6.661338147750939e-16,"displaced_debt":8.049116928532385e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.8904216525068787,"supplement":1.139544544325662,"closing_cash":1.3521580639079678,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.3651423874095916,"closing_cash":1.364420021075364,"closing_units":0.013942175712601892},"owners":{"real_consumption":39.929332237111076,"supplement":0.0,"closing_cash":0.0,"closing_units":1.290850883528355}},"tax_paid":2.504686931735254,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":9.159339953157541e-16,"displaced_debt":1.1102230246251565e-15}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1298482015815523,"closing_cash":1.4673245611835495,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3576662205715986,"closing_cash":1.5018687806710724,"closing_units":0.014424721444518463},"owners":{"real_consumption":39.55917283033592,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3068074418205153}},"tax_paid":2.4875144221531507,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.0130785099704553e-15,"displaced_debt":1.2351231148954867e-15}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1205456968820289,"closing_cash":1.5814721944291454,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3503723236270715,"closing_cash":1.6385471398462972,"closing_units":0.014909533060024691},"owners":{"real_consumption":39.204440008381624,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3226125814916345}},"tax_paid":2.4709180205091004,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-15,"displaced_debt":1.3461454173580023e-15}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1116079969008767,"closing_cash":1.6946439766149939,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3432484944118883,"closing_cash":1.774474850860905,"closing_units":0.015396552464238624},"owners":{"real_consumption":38.86408950887826,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3382728362666299}},"tax_paid":2.454856491312765,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.096345236817342e-15,"displaced_debt":1.3600232051658168e-15}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.103008903074047,"closing_cash":1.806879663033437,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.33628361487487,"closing_cash":1.9096703102442234,"closing_units":0.015885725549721057},"owners":{"real_consumption":38.53717319066985,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3537943146725526}},"tax_paid":2.439292517948917,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-15,"displaced_debt":1.3461454173580023e-15}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.0947247022058915,"closing_cash":1.918216078449365,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.3294675252276182,"closing_cash":2.0441506829376195,"closing_units":0.016377001831350317},"owners":{"real_consumption":38.22282796565558,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3691827379222037}},"tax_paid":2.42419222743351,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1934897514720433e-15,"displaced_debt":1.4432899320127035e-15}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.0867338746541213,"closing_cash":2.0286874021139294,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3227909212378328,"closing_cash":2.1779320109591076,"closing_units":0.016870334126720486},"owners":{"real_consumption":37.92026624888844,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3844434735691995}},"tax_paid":2.4095247958919543,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15}}]},"0.95__0.5__quarter_end":{"floor":0.95,"timing":"quarter_end","owner_q":0.5,"summary":{"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":5.551115123125783e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.996003610813204e-16,"displaced_debt":6.106226635438361e-16},"transfer_arrears_months":136,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.956746124662459e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":78.80233900168972,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":64.35995969959974,"liquidity_shortfall_months":0},"owners":{"real_consumption":784.0133663570571,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9499999999999998,"displaced_debt":0.9499999999999998},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":120,"displaced_debt":136},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":-2.3664676497576753,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.04622915475027778},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.0005863673771207248,"closing_cash":0.7381933563790732,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.10728237637883,"supplement":0.0,"closing_cash":8.812089161771135,"closing_units":1.0530990162940619}},"tax_paid":0.0005863673771207248,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.16252049477017108,"closing_cash":0.7060383355337172,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.08026810190962,"supplement":0.0,"closing_cash":8.829522623957002,"closing_units":1.075292757410712}},"tax_paid":0.16252049477017108,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.1485886771914757,"closing_cash":0.8530304971146285,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.35415861790741754,"closing_cash":0.6872846427026345,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.85713746953981,"supplement":0.0,"closing_cash":8.659448093266857,"closing_units":1.0980769701752922}},"tax_paid":0.5027472950988933,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":6.938893903907228e-18,"displaced_debt":4.163336342344337e-17}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.3616232016660228,"closing_cash":0.8287907491061676,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.5748054779440496,"closing_cash":0.6848872609555166,"closing_units":0.009730562040717249},"owners":{"real_consumption":40.48462047169781,"supplement":0.0,"closing_cash":8.256265854022942,"closing_units":1.1213883860230924}},"tax_paid":0.9364286796100724,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3877787807814457e-17,"displaced_debt":2.7755575615628914e-17}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.6077595354457953,"closing_cash":0.8226073916797435,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.8239986117537864,"closing_cash":0.7017171657070855,"closing_units":0.010569086316636703},"owners":{"real_consumption":40.98186811513145,"supplement":0.0,"closing_cash":7.590141972882677,"closing_units":1.14516552340398}},"tax_paid":1.4317581471995817,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.890421652506879,"supplement":0.8857140655566645,"closing_cash":0.8378589197016703,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.1014513557393983,"closing_cash":0.7405892085205139,"closing_units":0.011342938272361113},"owners":{"real_consumption":41.351415118541404,"supplement":0.0,"closing_cash":6.631911502637706,"closing_units":1.1693485218988091}},"tax_paid":1.987165421296063,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.326672684688674e-17,"displaced_debt":1.6653345369377348e-16}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1942563587817254,"closing_cash":0.8778011042959991,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.4070001210548448,"closing_cash":0.8042842714238585,"closing_units":0.012042406641608164},"owners":{"real_consumption":41.59565233256315,"supplement":0.0,"closing_cash":5.3530017380548465,"closing_units":1.1938790140880418}},"tax_paid":2.6012564798365703,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":1.1102230246251565e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1709953996519198,"closing_cash":1.0001343600653967,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.3885163471377295,"closing_cash":0.9472947552689828,"closing_units":0.012508594361026457},"owners":{"real_consumption":41.14437185751129,"supplement":0.0,"closing_cash":3.9721306720806364,"closing_units":1.218634423170528}},"tax_paid":2.5595117467896493,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1602614018032467,"closing_cash":1.1185756497616748,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3807048867740288,"closing_cash":1.0871228225282192,"closing_units":0.01298414212922677},"owners":{"real_consumption":40.72067200074124,"supplement":0.0,"closing_cash":2.6092931259518135,"closing_units":1.2431062088220486}},"tax_paid":2.5409662885772755,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.6653345369377348e-16,"displaced_debt":2.7755575615628914e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1496666678126963,"closing_cash":1.2359261316908192,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3728139744918686,"closing_cash":1.2261796752408918,"closing_units":0.01346195817550521},"owners":{"real_consumption":40.31607138721586,"supplement":0.0,"closing_cash":1.259764468641296,"closing_units":1.2673255255387257}},"tax_paid":2.522480642304565,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.3306690738754696e-16,"displaced_debt":3.885780586188048e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1395445443256622,"closing_cash":1.3521580639079693,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3651423874095918,"closing_cash":1.3644200210753636,"closing_units":0.013942175712601892},"owners":{"real_consumption":39.929332237111076,"supplement":0.0,"closing_cash":0.0,"closing_units":1.290850883528355}},"tax_paid":2.504686931735254,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1298482015815523,"closing_cash":1.4673245611835513,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3576662205715988,"closing_cash":1.5018687806710729,"closing_units":0.014424721444518463},"owners":{"real_consumption":39.55917283033592,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3068074418205153}},"tax_paid":2.487514422153151,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.120545696882029,"closing_cash":1.5814721944291468,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3503723236270717,"closing_cash":1.6385471398462974,"closing_units":0.014909533060024691},"owners":{"real_consumption":39.204440008381624,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3226125814916345}},"tax_paid":2.470918020509101,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1116079969008767,"closing_cash":1.6946439766149939,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3432484944118883,"closing_cash":1.774474850860903,"closing_units":0.015396552464238624},"owners":{"real_consumption":38.86408950887826,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3382728362666299}},"tax_paid":2.454856491312765,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.103008903074047,"closing_cash":1.8068796630334352,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.33628361487487,"closing_cash":1.9096703102442216,"closing_units":0.015885725549721057},"owners":{"real_consumption":38.53717319066985,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3537943146725526}},"tax_paid":2.439292517948917,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.0947247022058917,"closing_cash":1.918216078449361,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3294675252276182,"closing_cash":2.044150682937616,"closing_units":0.016377001831350317},"owners":{"real_consumption":38.22282796565558,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3691827379222035}},"tax_paid":2.42419222743351,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.0867338746541213,"closing_cash":2.028687402113921,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3227909212378328,"closing_cash":2.177932010959104,"closing_units":0.016870334126720486},"owners":{"real_consumption":37.92026624888844,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3844434735691993}},"tax_paid":2.4095247958919543,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.996003610813204e-16,"displaced_debt":6.106226635438361e-16}}]},"0.95__0.5__december":{"floor":0.95,"timing":"december","owner_q":0.5,"summary":{"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"transfer_arrears_months":187,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.547473508864641e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":78.80233900168972,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":64.35995969959974,"liquidity_shortfall_months":0},"owners":{"real_consumption":784.0133663570571,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":165,"displaced_debt":187},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":-2.3664676497576753,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.04622915475027778},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.0005863673771207248,"closing_cash":0.7381933563790728,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.10728237637883,"supplement":0.0,"closing_cash":8.812089161771132,"closing_units":1.0530990162940619}},"tax_paid":0.0005863673771207248,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.16252049477017108,"closing_cash":0.7060383355337161,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.08026810190962,"supplement":0.0,"closing_cash":8.829522623956999,"closing_units":1.075292757410712}},"tax_paid":0.16252049477017108,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.89042165250688,"supplement":0.1485886771914757,"closing_cash":0.8530304971146287,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.35415861790741754,"closing_cash":0.6872846427026338,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.85713746953981,"supplement":0.0,"closing_cash":8.659448093266851,"closing_units":1.0980769701752922}},"tax_paid":0.5027472950988933,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":5.551115123125783e-17}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.3616232016660227,"closing_cash":0.8287907491061687,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.5748054779440496,"closing_cash":0.6848872609555159,"closing_units":0.009730562040717249},"owners":{"real_consumption":40.48462047169781,"supplement":0.0,"closing_cash":8.256265854022942,"closing_units":1.1213883860230924}},"tax_paid":0.9364286796100724,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":1.1102230246251565e-16}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.89042165250688,"supplement":0.6077595354457954,"closing_cash":0.8226073916797448,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":0.8239986117537863,"closing_cash":0.7017171657070858,"closing_units":0.010569086316636703},"owners":{"real_consumption":40.98186811513145,"supplement":0.0,"closing_cash":7.590141972882675,"closing_units":1.14516552340398}},"tax_paid":1.4317581471995817,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.890421652506879,"supplement":0.8857140655566645,"closing_cash":0.8378589197016718,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.1014513557393983,"closing_cash":0.7405892085205139,"closing_units":0.011342938272361113},"owners":{"real_consumption":41.351415118541404,"supplement":0.0,"closing_cash":6.6319115026377045,"closing_units":1.1693485218988091}},"tax_paid":1.987165421296063,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1942563587817254,"closing_cash":0.877801104296,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.4070001210548446,"closing_cash":0.8042842714238583,"closing_units":0.012042406641608164},"owners":{"real_consumption":41.59565233256315,"supplement":0.0,"closing_cash":5.353001738054854,"closing_units":1.1938790140880418}},"tax_paid":2.6012564798365703,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1709953996519202,"closing_cash":1.000134360065398,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3885163471377293,"closing_cash":0.9472947552689828,"closing_units":0.012508594361026457},"owners":{"real_consumption":41.14437185751129,"supplement":0.0,"closing_cash":3.9721306720806417,"closing_units":1.218634423170528}},"tax_paid":2.5595117467896493,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1602614018032462,"closing_cash":1.118575649761676,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.380704886774029,"closing_cash":1.0871228225282188,"closing_units":0.01298414212922677},"owners":{"real_consumption":40.72067200074124,"supplement":0.0,"closing_cash":2.609293125951817,"closing_units":1.2431062088220486}},"tax_paid":2.5409662885772755,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.89042165250688,"supplement":1.1496666678126966,"closing_cash":1.23592613169082,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3728139744918686,"closing_cash":1.2261796752408913,"closing_units":0.01346195817550521},"owners":{"real_consumption":40.31607138721586,"supplement":0.0,"closing_cash":1.2597644686412997,"closing_units":1.2673255255387257}},"tax_paid":2.522480642304565,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1395445443256622,"closing_cash":1.3521580639079704,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3651423874095916,"closing_cash":1.3644200210753628,"closing_units":0.013942175712601892},"owners":{"real_consumption":39.929332237111076,"supplement":0.0,"closing_cash":0.0,"closing_units":1.290850883528355}},"tax_paid":2.504686931735254,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.129848201581552,"closing_cash":1.4673245611835526,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3576662205715988,"closing_cash":1.5018687806710727,"closing_units":0.014424721444518463},"owners":{"real_consumption":39.55917283033592,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3068074418205153}},"tax_paid":2.487514422153151,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1205456968820293,"closing_cash":1.581472194429148,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3503723236270717,"closing_cash":1.6385471398462976,"closing_units":0.014909533060024691},"owners":{"real_consumption":39.204440008381624,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3226125814916345}},"tax_paid":2.470918020509101,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1116079969008767,"closing_cash":1.6946439766149959,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.343248494411888,"closing_cash":1.7744748508609036,"closing_units":0.015396552464238624},"owners":{"real_consumption":38.86408950887826,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3382728362666299}},"tax_paid":2.454856491312765,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.89042165250688,"supplement":1.103008903074047,"closing_cash":1.806879663033436,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.33628361487487,"closing_cash":1.9096703102442225,"closing_units":0.015885725549721057},"owners":{"real_consumption":38.53717319066985,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3537943146725526}},"tax_paid":2.439292517948917,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.0947247022058917,"closing_cash":1.9182160784493614,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3294675252276185,"closing_cash":2.044150682937616,"closing_units":0.016377001831350317},"owners":{"real_consumption":38.22282796565558,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3691827379222035}},"tax_paid":2.42419222743351,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.8904216525068787,"supplement":1.0867338746541213,"closing_cash":2.028687402113922,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.322790921237833,"closing_cash":2.177932010959106,"closing_units":0.016870334126720486},"owners":{"real_consumption":37.92026624888844,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3844434735691993}},"tax_paid":2.4095247958919543,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}}]},"0.95__1.0__monthly":{"floor":0.95,"timing":"monthly","owner_q":1.0,"summary":{"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":1.3877787807814457e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15},"transfer_arrears_months":0,"tax_arrears_months":0,"all_supplements_on_time":true,"max_cash_error":5.5933924159035087e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":78.80233900168972,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":64.35995969959974,"liquidity_shortfall_months":0},"owners":{"real_consumption":765.010240854992,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"funded_on_time_and_floor_met":true,"owner_cumulative_consumption_change_pct":-4.73293529951534,"owner_ending_cash_change":3.907985046680551e-14,"owner_ending_equity_units_change":0.0},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.0005863673771207248,"closing_cash":0.7381933563790715,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.106965421039845,"supplement":0.0,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619}},"tax_paid":0.0005863673771207248,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.16252049477017108,"closing_cash":0.7060383355337136,"closing_units":0.007897846250092632},"owners":{"real_consumption":38.99097112676117,"supplement":0.0,"closing_cash":8.911076055030646,"closing_units":1.075292757410712}},"tax_paid":0.16252049477017108,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.14858867719147567,"closing_cash":0.8530304971146294,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.35415861790741754,"closing_cash":0.6872846427026318,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.576634686866605,"supplement":0.0,"closing_cash":8.99237517188997,"closing_units":1.0980769701752922}},"tax_paid":0.5027472950988933,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.734723475976807e-17,"displaced_debt":4.5102810375396984e-17}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.89042165250688,"supplement":0.36162320166602274,"closing_cash":0.8287907491061669,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.5748054779440496,"closing_cash":0.6848872609555128,"closing_units":0.009730562040717249},"owners":{"real_consumption":39.9545665021072,"supplement":0.0,"closing_cash":9.057407272451094,"closing_units":1.1213883860230924}},"tax_paid":0.9364286796100723,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":7.28583859910259e-17,"displaced_debt":1.249000902703301e-16}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.6077595354457954,"closing_cash":0.8226073916797426,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":0.8239986117537863,"closing_cash":0.7017171657070815,"closing_units":0.010569086316636703},"owners":{"real_consumption":40.160367538869394,"supplement":0.0,"closing_cash":9.10716246491063,"closing_units":1.14516552340398}},"tax_paid":1.4317581471995817,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":9.020562075079397e-17,"displaced_debt":1.249000902703301e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.8857140655566644,"closing_cash":0.8378589197016703,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.1014513557393983,"closing_cash":0.7405892085205112,"closing_units":0.011342938272361113},"owners":{"real_consumption":40.196549442838275,"supplement":0.0,"closing_cash":9.142514705313697,"closing_units":1.1693485218988091}},"tax_paid":1.9871654212960628,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.636779683484747e-16,"displaced_debt":3.191891195797325e-16}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1942563587817254,"closing_cash":0.8778011042959987,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.4070001210548448,"closing_cash":0.8042842714238561,"closing_units":0.012042406641608164},"owners":{"real_consumption":40.06550146207105,"supplement":0.0,"closing_cash":9.164233180649129,"closing_units":1.1938790140880418}},"tax_paid":2.6012564798365703,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-16,"displaced_debt":3.3306690738754696e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1709953996519198,"closing_cash":1.0001343600653954,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.3885163471377293,"closing_cash":0.9472947552689794,"closing_units":0.012508594361026457},"owners":{"real_consumption":39.63877671234091,"supplement":0.0,"closing_cash":9.063117988069738,"closing_units":1.218634423170528}},"tax_paid":2.5595117467896493,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.163336342344337e-16,"displaced_debt":4.996003610813204e-16}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1602614018032467,"closing_cash":1.1185756497616735,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3807048867740286,"closing_cash":1.0871228225282177,"closing_units":0.01298414212922677},"owners":{"real_consumption":39.22598594863696,"supplement":0.0,"closing_cash":8.970763586229564,"closing_units":1.2431062088220486}},"tax_paid":2.540966288577275,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.134781488891349e-16,"displaced_debt":5.967448757360216e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1496666678126963,"closing_cash":1.2359261316908179,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3728139744918684,"closing_cash":1.226179675240893,"closing_units":0.01346195817550521},"owners":{"real_consumption":38.83225924468376,"supplement":0.0,"closing_cash":8.882475250071327,"closing_units":1.2673255255387257}},"tax_paid":2.522480642304565,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":6.661338147750939e-16,"displaced_debt":8.049116928532385e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.8904216525068787,"supplement":1.139544544325662,"closing_cash":1.3521580639079678,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.3651423874095916,"closing_cash":1.364420021075364,"closing_units":0.013942175712601892},"owners":{"real_consumption":38.45598698314916,"supplement":0.0,"closing_cash":8.798068966852881,"closing_units":1.2913037381192067}},"tax_paid":2.504686931735254,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":9.159339953157541e-16,"displaced_debt":1.1102230246251565e-15}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1298482015815523,"closing_cash":1.4673245611835495,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3576662205715986,"closing_cash":1.5018687806710724,"closing_units":0.014424721444518463},"owners":{"real_consumption":38.09592905259877,"supplement":0.0,"closing_cash":8.717263529215389,"closing_units":1.3150518414038026}},"tax_paid":2.4875144221531507,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.0130785099704553e-15,"displaced_debt":1.2351231148954867e-15}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1205456968820289,"closing_cash":1.5814721944291454,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3503723236270715,"closing_cash":1.6385471398462972,"closing_units":0.014909533060024691},"owners":{"real_consumption":37.75095881984686,"supplement":0.0,"closing_cash":8.639808254344594,"closing_units":1.3385800062815416}},"tax_paid":2.4709180205091004,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-15,"displaced_debt":1.3461454173580023e-15}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1116079969008767,"closing_cash":1.6946439766149939,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3432484944118883,"closing_cash":1.774474850860905,"closing_units":0.015396552464238624},"owners":{"real_consumption":37.42005627869428,"supplement":0.0,"closing_cash":8.565476082050555,"closing_units":1.3618976752797745}},"tax_paid":2.454856491312765,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.096345236817342e-15,"displaced_debt":1.3600232051658168e-15}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.103008903074047,"closing_cash":1.806879663033437,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.33628361487487,"closing_cash":1.9096703102442234,"closing_units":0.015885725549721057},"owners":{"real_consumption":37.1022952389352,"supplement":0.0,"closing_cash":8.494060867760778,"closing_units":1.3850136329401925}},"tax_paid":2.439292517948917,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-15,"displaced_debt":1.3461454173580023e-15}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.0947247022058915,"closing_cash":1.918216078449365,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.3294675252276182,"closing_cash":2.0441506829376195,"closing_units":0.016377001831350317},"owners":{"real_consumption":36.79683253775352,"supplement":0.0,"closing_cash":8.425374971130806,"closing_units":1.4079360680154125}},"tax_paid":2.42419222743351,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1934897514720433e-15,"displaced_debt":1.4432899320127035e-15}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.0867338746541213,"closing_cash":2.0286874021139294,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3227909212378328,"closing_cash":2.1779320109591076,"closing_units":0.016870334126720486},"owners":{"real_consumption":36.50289872189316,"supplement":0.0,"closing_cash":8.359247177375087,"closing_units":1.430672628319477}},"tax_paid":2.4095247958919543,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3461454173580023e-15,"displaced_debt":1.6514567491299204e-15}}]},"0.95__1.0__quarter_end":{"floor":0.95,"timing":"quarter_end","owner_q":1.0,"summary":{"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":5.551115123125783e-17,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.996003610813204e-16,"displaced_debt":6.106226635438361e-16},"transfer_arrears_months":136,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.2518877307884395e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":78.80233900168972,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":64.35995969959974,"liquidity_shortfall_months":0},"owners":{"real_consumption":765.010240854992,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9499999999999998,"displaced_debt":0.9499999999999998},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":120,"displaced_debt":136},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":-4.73293529951534,"owner_ending_cash_change":8.881784197001252e-14,"owner_ending_equity_units_change":0.0},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.0005863673771207248,"closing_cash":0.7381933563790732,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.106965421039845,"supplement":0.0,"closing_cash":8.812382345459698,"closing_units":1.0530990162940619}},"tax_paid":0.0005863673771207248,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.16252049477017108,"closing_cash":0.7060383355337172,"closing_units":0.007897846250092632},"owners":{"real_consumption":38.99097112676117,"supplement":0.0,"closing_cash":8.91107605503066,"closing_units":1.075292757410712}},"tax_paid":0.16252049477017108,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.1485886771914757,"closing_cash":0.8530304971146285,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.35415861790741754,"closing_cash":0.6872846427026345,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.576634686866605,"supplement":0.0,"closing_cash":8.992375171889973,"closing_units":1.0980769701752922}},"tax_paid":0.5027472950988933,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":6.938893903907228e-18,"displaced_debt":4.163336342344337e-17}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.3616232016660228,"closing_cash":0.8287907491061676,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.5748054779440496,"closing_cash":0.6848872609555166,"closing_units":0.009730562040717249},"owners":{"real_consumption":39.9545665021072,"supplement":0.0,"closing_cash":9.057407272451101,"closing_units":1.1213883860230924}},"tax_paid":0.9364286796100724,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3877787807814457e-17,"displaced_debt":2.7755575615628914e-17}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.6077595354457953,"closing_cash":0.8226073916797435,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.8239986117537864,"closing_cash":0.7017171657070855,"closing_units":0.010569086316636703},"owners":{"real_consumption":40.160367538869394,"supplement":0.0,"closing_cash":9.107162464910637,"closing_units":1.14516552340398}},"tax_paid":1.4317581471995817,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.890421652506879,"supplement":0.8857140655566645,"closing_cash":0.8378589197016703,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.1014513557393983,"closing_cash":0.7405892085205139,"closing_units":0.011342938272361113},"owners":{"real_consumption":40.196549442838275,"supplement":0.0,"closing_cash":9.14251470531369,"closing_units":1.1693485218988091}},"tax_paid":1.987165421296063,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":8.326672684688674e-17,"displaced_debt":1.6653345369377348e-16}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1942563587817254,"closing_cash":0.8778011042959991,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.4070001210548448,"closing_cash":0.8042842714238585,"closing_units":0.012042406641608164},"owners":{"real_consumption":40.06550146207105,"supplement":0.0,"closing_cash":9.164233180649125,"closing_units":1.1938790140880418}},"tax_paid":2.6012564798365703,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":1.1102230246251565e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1709953996519198,"closing_cash":1.0001343600653967,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.3885163471377295,"closing_cash":0.9472947552689828,"closing_units":0.012508594361026457},"owners":{"real_consumption":39.63877671234091,"supplement":0.0,"closing_cash":9.063117988069738,"closing_units":1.218634423170528}},"tax_paid":2.5595117467896493,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1602614018032467,"closing_cash":1.1185756497616748,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3807048867740288,"closing_cash":1.0871228225282192,"closing_units":0.01298414212922677},"owners":{"real_consumption":39.22598594863696,"supplement":0.0,"closing_cash":8.970763586229564,"closing_units":1.2431062088220486}},"tax_paid":2.5409662885772755,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.6653345369377348e-16,"displaced_debt":2.7755575615628914e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1496666678126963,"closing_cash":1.2359261316908192,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3728139744918686,"closing_cash":1.2261796752408918,"closing_units":0.01346195817550521},"owners":{"real_consumption":38.83225924468376,"supplement":0.0,"closing_cash":8.882475250071337,"closing_units":1.2673255255387257}},"tax_paid":2.522480642304565,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.3306690738754696e-16,"displaced_debt":3.885780586188048e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1395445443256622,"closing_cash":1.3521580639079693,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3651423874095918,"closing_cash":1.3644200210753636,"closing_units":0.013942175712601892},"owners":{"real_consumption":38.45598698314916,"supplement":0.0,"closing_cash":8.798068966852895,"closing_units":1.2913037381192067}},"tax_paid":2.504686931735254,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1298482015815523,"closing_cash":1.4673245611835513,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3576662205715988,"closing_cash":1.5018687806710729,"closing_units":0.014424721444518463},"owners":{"real_consumption":38.09592905259877,"supplement":0.0,"closing_cash":8.717263529215403,"closing_units":1.3150518414038026}},"tax_paid":2.487514422153151,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.120545696882029,"closing_cash":1.5814721944291468,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3503723236270717,"closing_cash":1.6385471398462974,"closing_units":0.014909533060024691},"owners":{"real_consumption":37.75095881984686,"supplement":0.0,"closing_cash":8.639808254344619,"closing_units":1.3385800062815416}},"tax_paid":2.470918020509101,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1116079969008767,"closing_cash":1.6946439766149939,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3432484944118883,"closing_cash":1.774474850860903,"closing_units":0.015396552464238624},"owners":{"real_consumption":37.42005627869428,"supplement":0.0,"closing_cash":8.56547608205058,"closing_units":1.3618976752797745}},"tax_paid":2.454856491312765,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.103008903074047,"closing_cash":1.8068796630334352,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.33628361487487,"closing_cash":1.9096703102442216,"closing_units":0.015885725549721057},"owners":{"real_consumption":37.1022952389352,"supplement":0.0,"closing_cash":8.49406086776081,"closing_units":1.3850136329401925}},"tax_paid":2.439292517948917,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.0947247022058917,"closing_cash":1.918216078449361,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3294675252276182,"closing_cash":2.044150682937616,"closing_units":0.016377001831350317},"owners":{"real_consumption":36.79683253775352,"supplement":0.0,"closing_cash":8.425374971130848,"closing_units":1.4079360680154125}},"tax_paid":2.42419222743351,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":5.551115123125783e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.0867338746541213,"closing_cash":2.028687402113921,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3227909212378328,"closing_cash":2.177932010959104,"closing_units":0.016870334126720486},"owners":{"real_consumption":36.50289872189316,"supplement":0.0,"closing_cash":8.359247177375137,"closing_units":1.430672628319477}},"tax_paid":2.4095247958919543,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.996003610813204e-16,"displaced_debt":6.106226635438361e-16}}]},"0.95__1.0__december":{"floor":0.95,"timing":"december","owner_q":1.0,"summary":{"assessed":32.43640696984461,"collected":32.43640696984461,"supplements_paid":32.43640696984461,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16},"transfer_arrears_months":187,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":3.8198777474462986e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":78.80233900168972,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":64.35995969959974,"liquidity_shortfall_months":0},"owners":{"real_consumption":765.010240854992,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9499999999999997,"displaced_debt":0.9499999999999998},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":165,"displaced_debt":187},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":-4.73293529951534,"owner_ending_cash_change":1.5276668818842154e-13,"owner_ending_equity_units_change":0.0},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3173751345720985,"supplement":0.0,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.058475673745657,"supplement":0.0,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":0.0005863673771207248,"closing_cash":0.7381933563790728,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.106965421039845,"supplement":0.0,"closing_cash":8.812382345459701,"closing_units":1.0530990162940619}},"tax_paid":0.0005863673771207248,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":3.92009199031518,"supplement":0.0,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.16252049477017108,"closing_cash":0.7060383355337161,"closing_units":0.007897846250092632},"owners":{"real_consumption":38.99097112676117,"supplement":0.0,"closing_cash":8.911076055030664,"closing_units":1.075292757410712}},"tax_paid":0.16252049477017108,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":3.89042165250688,"supplement":0.1485886771914757,"closing_cash":0.8530304971146287,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.35415861790741754,"closing_cash":0.6872846427026338,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.576634686866605,"supplement":0.0,"closing_cash":8.992375171889977,"closing_units":1.0980769701752922}},"tax_paid":0.5027472950988933,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":5.551115123125783e-17}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":0.3616232016660227,"closing_cash":0.8287907491061687,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":0.5748054779440496,"closing_cash":0.6848872609555159,"closing_units":0.009730562040717249},"owners":{"real_consumption":39.9545665021072,"supplement":0.0,"closing_cash":9.057407272451117,"closing_units":1.1213883860230924}},"tax_paid":0.9364286796100724,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":1.1102230246251565e-16}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":3.89042165250688,"supplement":0.6077595354457954,"closing_cash":0.8226073916797448,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":0.8239986117537863,"closing_cash":0.7017171657070858,"closing_units":0.010569086316636703},"owners":{"real_consumption":40.160367538869394,"supplement":0.0,"closing_cash":9.107162464910665,"closing_units":1.14516552340398}},"tax_paid":1.4317581471995817,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":1.1102230246251565e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":3.890421652506879,"supplement":0.8857140655566645,"closing_cash":0.8378589197016718,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.1014513557393983,"closing_cash":0.7405892085205139,"closing_units":0.011342938272361113},"owners":{"real_consumption":40.196549442838275,"supplement":0.0,"closing_cash":9.142514705313715,"closing_units":1.1693485218988091}},"tax_paid":1.987165421296063,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1942563587817254,"closing_cash":0.877801104296,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.4070001210548446,"closing_cash":0.8042842714238583,"closing_units":0.012042406641608164},"owners":{"real_consumption":40.06550146207105,"supplement":0.0,"closing_cash":9.164233180649154,"closing_units":1.1938790140880418}},"tax_paid":2.6012564798365703,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1709953996519202,"closing_cash":1.000134360065398,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3885163471377293,"closing_cash":0.9472947552689828,"closing_units":0.012508594361026457},"owners":{"real_consumption":39.63877671234091,"supplement":0.0,"closing_cash":9.063117988069767,"closing_units":1.218634423170528}},"tax_paid":2.5595117467896493,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1602614018032462,"closing_cash":1.118575649761676,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.1925044423836306,"supplement":1.380704886774029,"closing_cash":1.0871228225282188,"closing_units":0.01298414212922677},"owners":{"real_consumption":39.22598594863696,"supplement":0.0,"closing_cash":8.970763586229596,"closing_units":1.2431062088220486}},"tax_paid":2.5409662885772755,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":3.89042165250688,"supplement":1.1496666678126966,"closing_cash":1.23592613169082,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3728139744918686,"closing_cash":1.2261796752408913,"closing_units":0.01346195817550521},"owners":{"real_consumption":38.83225924468376,"supplement":0.0,"closing_cash":8.882475250071382,"closing_units":1.2673255255387257}},"tax_paid":2.522480642304565,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1395445443256622,"closing_cash":1.3521580639079704,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3651423874095916,"closing_cash":1.3644200210753628,"closing_units":0.013942175712601892},"owners":{"real_consumption":38.45598698314916,"supplement":0.0,"closing_cash":8.798068966852945,"closing_units":1.2913037381192067}},"tax_paid":2.504686931735254,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.129848201581552,"closing_cash":1.4673245611835526,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3576662205715988,"closing_cash":1.5018687806710727,"closing_units":0.014424721444518463},"owners":{"real_consumption":38.09592905259877,"supplement":0.0,"closing_cash":8.717263529215462,"closing_units":1.3150518414038026}},"tax_paid":2.487514422153151,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.1205456968820293,"closing_cash":1.581472194429148,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.3503723236270717,"closing_cash":1.6385471398462976,"closing_units":0.014909533060024691},"owners":{"real_consumption":37.75095881984686,"supplement":0.0,"closing_cash":8.639808254344668,"closing_units":1.3385800062815416}},"tax_paid":2.470918020509101,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":3.890421652506879,"supplement":1.1116079969008767,"closing_cash":1.6946439766149959,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.343248494411888,"closing_cash":1.7744748508609036,"closing_units":0.015396552464238624},"owners":{"real_consumption":37.42005627869428,"supplement":0.0,"closing_cash":8.565476082050635,"closing_units":1.3618976752797745}},"tax_paid":2.454856491312765,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":3.89042165250688,"supplement":1.103008903074047,"closing_cash":1.806879663033436,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.1925044423836297,"supplement":1.33628361487487,"closing_cash":1.9096703102442225,"closing_units":0.015885725549721057},"owners":{"real_consumption":37.1022952389352,"supplement":0.0,"closing_cash":8.494060867760867,"closing_units":1.3850136329401925}},"tax_paid":2.439292517948917,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":3.8904216525068795,"supplement":1.0947247022058917,"closing_cash":1.9182160784493614,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.3294675252276185,"closing_cash":2.044150682937616,"closing_units":0.016377001831350317},"owners":{"real_consumption":36.79683253775352,"supplement":0.0,"closing_cash":8.425374971130912,"closing_units":1.4079360680154125}},"tax_paid":2.42419222743351,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":3.8904216525068787,"supplement":1.0867338746541213,"closing_cash":2.028687402113922,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.19250444238363,"supplement":1.322790921237833,"closing_cash":2.177932010959106,"closing_units":0.016870334126720486},"owners":{"real_consumption":36.50289872189316,"supplement":0.0,"closing_cash":8.3592471773752,"closing_units":1.430672628319477}},"tax_paid":2.4095247958919543,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}}]},"1.00__0.0__monthly":{"floor":1.0,"timing":"monthly","owner_q":0.0,"summary":{"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"transfer_arrears_months":0,"tax_arrears_months":0,"all_supplements_on_time":true,"max_cash_error":3.728928277269006e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":82.08551822646459,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":67.25956690019576,"liquidity_shortfall_months":0},"owners":{"real_consumption":803.0164918591222,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"funded_on_time_and_floor_met":true,"owner_cumulative_consumption_change_pct":0.0,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.17651091969869737},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.045136440238696465,"closing_cash":0.7851785534095836,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.650128769538576,"closing_units":1.0315595986040742}},"tax_paid":0.045136440238696465,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.037724596801014844,"closing_cash":0.9422949592337884,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.17328032113179076,"closing_cash":0.7599763957784091,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.556240987288186,"closing_units":1.0530990162940619}},"tax_paid":0.21100491793280562,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.0357660829594124e-18,"displaced_debt":1.5612511283791264e-17}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.17703412649565767,"closing_cash":0.9132968001263729,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.3324140060315221,"closing_cash":0.7448107260591881,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.145486564331973,"closing_units":1.075292757410712}},"tax_paid":0.5094481325271798,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.734723475976807e-17,"displaced_debt":3.469446951953614e-17}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.35247267292564216,"closing_cash":0.8948947690177111,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.5214671053287818,"closing_cash":0.7427878819702429,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.13764025221302,"supplement":0.0,"closing_cash":7.35284590293686,"closing_units":1.0980769701752922}},"tax_paid":0.873939778254424,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":7.632783294297951e-17,"displaced_debt":1.1796119636642288e-16}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.5625904020391854,"closing_cash":0.8907517410465643,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.7397204247728335,"closing_cash":0.7568819949060039,"closing_units":0.009730562040717249},"owners":{"real_consumption":41.01467444128842,"supplement":0.0,"closing_cash":6.115567176685957,"closing_units":1.1213883860230924}},"tax_paid":1.3023108268120192,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3183898417423734e-16,"displaced_debt":1.734723475976807e-16}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.8060182829837402,"closing_cash":0.9043942583739332,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.9866909851751742,"closing_cash":0.7899811369997127,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.80336869139351,"supplement":0.0,"closing_cash":4.372613100986584,"closing_units":1.14516552340398}},"tax_paid":1.7927092681589145,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.942890293094024e-16,"displaced_debt":2.3592239273284576e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.0814511501100963,"closing_cash":0.9392194948512028,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.2620744366780385,"closing_cash":0.8449154879070062,"closing_units":0.011342938272361113},"owners":{"real_consumption":42.506280794244525,"supplement":0.0,"closing_cash":2.064439754601521,"closing_units":1.1693485218988091}},"tax_paid":2.343525586788135,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":1.249000902703301e-16}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3876398912162784,"closing_cash":0.9985000326889878,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5656918623429203,"closing_cash":0.9244797249391595,"closing_units":0.012042406641608164},"owners":{"real_consumption":43.12580320305525,"supplement":0.0,"closing_cash":0.0,"closing_units":1.1887779933608522}},"tax_paid":2.9533317535591985,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":1.3877787807814457e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3643789320864725,"closing_cash":1.1401716417018415,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5472080884258044,"closing_cash":1.0833593829130914,"closing_units":0.012508594361026457},"owners":{"real_consumption":42.64996700268167,"supplement":0.0,"closing_cash":0.0,"closing_units":1.1958116247192698}},"tax_paid":2.911587020512277,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.0816681711721685e-16,"displaced_debt":2.498001805406602e-16}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3536449342377994,"closing_cash":1.2779512846415766,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5393966280621036,"closing_cash":1.2390566243011356,"closing_units":0.01298414212922677},"owners":{"real_consumption":42.21535805284552,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2027222576405547}},"tax_paid":2.8930415622999033,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.0816681711721685e-16,"displaced_debt":2.498001805406602e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3430502002472493,"closing_cash":1.414640119814178,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5315057157799439,"closing_cash":1.393982651142617,"closing_units":0.01346195817550521},"owners":{"real_consumption":41.79988352974796,"supplement":0.0,"closing_cash":0.0,"closing_units":1.209513078756141}},"tax_paid":2.8745559160271927,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.3592239273284576e-16,"displaced_debt":2.498001805406602e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.332928076760215,"closing_cash":1.5502104052747838,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5238341286976664,"closing_cash":1.5480921711058966,"closing_units":0.013942175712601892},"owners":{"real_consumption":41.402677491072986,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2161903002267613}},"tax_paid":2.8567622054578816,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.469446951953614e-16,"displaced_debt":4.163336342344337e-16}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3232317340161053,"closing_cash":1.6847152557938188,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":1.516357961859674,"closing_cash":1.7014101048304133,"closing_units":0.014424721444518463},"owners":{"real_consumption":41.022416608073065,"supplement":0.0,"closing_cash":0.0,"closing_units":1.222759608608338}},"tax_paid":2.8395896958757794,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.608224830031759e-16,"displaced_debt":4.163336342344337e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3139292293165818,"closing_cash":1.818201242282871,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.509064064915147,"closing_cash":1.8539576381344496,"closing_units":0.014909533060024691},"owners":{"real_consumption":40.65792119691639,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2292263113148858}},"tax_paid":2.822993294231729,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.498001805406602e-16,"displaced_debt":3.0531133177191805e-16}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3049915293354295,"closing_cash":1.9507113777121765,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5019402356999632,"closing_cash":2.005754523277863,"closing_units":0.015396552464238624},"owners":{"real_consumption":40.30812273906224,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2355953689170633}},"tax_paid":2.806931765035393,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.3306690738754696e-16,"displaced_debt":3.885780586188048e-16}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2963924355085998,"closing_cash":2.0822854173740755,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.4949753561629453,"closing_cash":2.1568191567899873,"closing_units":0.015885725549721057},"owners":{"real_consumption":39.97205114240451,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2418714265424151}},"tax_paid":2.7913677916715454,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.3306690738754696e-16,"displaced_debt":3.885780586188048e-16}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2881082346404444,"closing_cash":2.2129601860334582,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.4881592665156933,"closing_cash":2.3071687036121893,"closing_units":0.016377001831350317},"owners":{"real_consumption":39.64882339355764,"supplement":0.0,"closing_cash":0.0,"closing_units":1.248058841630658}},"tax_paid":2.7762675011561377,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.191891195797325e-16,"displaced_debt":3.7470027081099033e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.280117407088674,"closing_cash":2.342769862941472,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.481482662525908,"closing_cash":2.456819205762483,"closing_units":0.016870334126720486},"owners":{"real_consumption":39.3376337758837,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2541617086207797}},"tax_paid":2.761600069614582,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16}}]},"1.00__0.0__quarter_end":{"floor":1.0,"timing":"quarter_end","owner_q":0.0,"summary":{"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":3.885780586188048e-16,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"transfer_arrears_months":144,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.092726157978177e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":82.08551822646459,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":67.25956690019576,"liquidity_shortfall_months":0},"owners":{"real_consumption":803.0164918591222,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":0.9999999999999999},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":136,"displaced_debt":144},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":0.0,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.1765109196986976},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.045136440238696465,"closing_cash":0.7851785534095834,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.650128769538576,"closing_units":1.0315595986040742}},"tax_paid":0.045136440238696465,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.037724596801014844,"closing_cash":0.9422949592337884,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.1732803211317908,"closing_cash":0.7599763957784089,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.556240987288186,"closing_units":1.0530990162940619}},"tax_paid":0.21100491793280562,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":4.095180686849346,"supplement":0.17703412649565767,"closing_cash":0.9132968001263738,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.33241400603152216,"closing_cash":0.7448107260591881,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.145486564331966,"closing_units":1.075292757410712}},"tax_paid":0.5094481325271798,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.3524726729256422,"closing_cash":0.894894769017712,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.5214671053287819,"closing_cash":0.7427878819702418,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.13764025221302,"supplement":0.0,"closing_cash":7.352845902936846,"closing_units":1.0980769701752922}},"tax_paid":0.8739397782544241,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.5625904020391855,"closing_cash":0.890751741046567,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.7397204247728336,"closing_cash":0.7568819949060028,"closing_units":0.009730562040717249},"owners":{"real_consumption":41.01467444128842,"supplement":0.0,"closing_cash":6.11556717668595,"closing_units":1.1213883860230924}},"tax_paid":1.3023108268120192,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.8060182829837402,"closing_cash":0.9043942583739376,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.9866909851751743,"closing_cash":0.7899811369997114,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.80336869139351,"supplement":0.0,"closing_cash":4.37261310098657,"closing_units":1.14516552340398}},"tax_paid":1.7927092681589145,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-17,"displaced_debt":2.7755575615628914e-17}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.0814511501100963,"closing_cash":0.9392194948512081,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.2620744366780385,"closing_cash":0.8449154879070031,"closing_units":0.011342938272361113},"owners":{"real_consumption":42.506280794244525,"supplement":0.0,"closing_cash":2.064439754601505,"closing_units":1.1693485218988091}},"tax_paid":2.343525586788135,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3876398912162784,"closing_cash":0.998500032688992,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5656918623429201,"closing_cash":0.9244797249391573,"closing_units":0.012042406641608164},"owners":{"real_consumption":43.12580320305525,"supplement":0.0,"closing_cash":0.0,"closing_units":1.188777993360852}},"tax_paid":2.9533317535591985,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.3643789320864728,"closing_cash":1.1401716417018442,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5472080884258046,"closing_cash":1.0833593829130903,"closing_units":0.012508594361026457},"owners":{"real_consumption":42.64996700268167,"supplement":0.0,"closing_cash":0.0,"closing_units":1.1958116247192696}},"tax_paid":2.911587020512277,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3536449342377994,"closing_cash":1.2779512846415775,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5393966280621039,"closing_cash":1.2390566243011343,"closing_units":0.01298414212922677},"owners":{"real_consumption":42.21535805284552,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2027222576405545}},"tax_paid":2.8930415622999033,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3430502002472493,"closing_cash":1.4146401198141771,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":1.5315057157799439,"closing_cash":1.3939826511426139,"closing_units":0.01346195817550521},"owners":{"real_consumption":41.79988352974796,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2095130787561408}},"tax_paid":2.874555916027193,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3329280767602152,"closing_cash":1.5502104052747825,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5238341286976667,"closing_cash":1.5480921711058935,"closing_units":0.013942175712601892},"owners":{"real_consumption":41.402677491072986,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2161903002267611}},"tax_paid":2.8567622054578816,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3232317340161053,"closing_cash":1.6847152557938183,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.516357961859674,"closing_cash":1.7014101048304104,"closing_units":0.014424721444518463},"owners":{"real_consumption":41.022416608073065,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2227596086083379}},"tax_paid":2.8395896958757794,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3139292293165818,"closing_cash":1.8182012422828702,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.509064064915147,"closing_cash":1.8539576381344447,"closing_units":0.014909533060024691},"owners":{"real_consumption":40.65792119691639,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2292263113148856}},"tax_paid":2.822993294231729,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":-5.551115123125783e-17}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3049915293354295,"closing_cash":1.9507113777121725,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5019402356999634,"closing_cash":2.0057545232778557,"closing_units":0.015396552464238624},"owners":{"real_consumption":40.30812273906224,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2355953689170631}},"tax_paid":2.806931765035393,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":-5.551115123125783e-17}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2963924355085998,"closing_cash":2.0822854173740697,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.4949753561629453,"closing_cash":2.1568191567899837,"closing_units":0.015885725549721057},"owners":{"real_consumption":39.97205114240451,"supplement":0.0,"closing_cash":0.0,"closing_units":1.241871426542415}},"tax_paid":2.7913677916715454,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.2881082346404444,"closing_cash":2.2129601860334516,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.488159266515693,"closing_cash":2.3071687036121866,"closing_units":0.016377001831350317},"owners":{"real_consumption":39.64882339355764,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2480588416306577}},"tax_paid":2.7762675011561377,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.2801174070886743,"closing_cash":2.342769862941468,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.481482662525908,"closing_cash":2.456819205762483,"closing_units":0.016870334126720486},"owners":{"real_consumption":39.3376337758837,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2541617086207795}},"tax_paid":2.761600069614582,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}}]},"1.00__0.0__december":{"floor":1.0,"timing":"december","owner_q":0.0,"summary":{"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":4.440892098500626e-16,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":6.661338147750939e-16},"transfer_arrears_months":198,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.229150363244116e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":82.08551822646459,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":67.25956690019576,"liquidity_shortfall_months":0},"owners":{"real_consumption":803.0164918591222,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":0.9999999999999998},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":187,"displaced_debt":198},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":0.0,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.1765109196986976},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.045136440238696465,"closing_cash":0.7851785534095836,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.94985678057799,"supplement":0.0,"closing_cash":8.650128769538572,"closing_units":1.0315595986040742}},"tax_paid":0.045136440238696465,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":6.938893903907228e-18}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.03772459680101483,"closing_cash":0.9422949592337884,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.1732803211317908,"closing_cash":0.7599763957784096,"closing_units":0.006922701491186247},"owners":{"real_consumption":38.107599331717815,"supplement":0.0,"closing_cash":8.55624098728818,"closing_units":1.0530990162940619}},"tax_paid":0.21100491793280562,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":6.938893903907228e-18,"displaced_debt":2.7755575615628914e-17}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":4.095180686849346,"supplement":0.17703412649565764,"closing_cash":0.9132968001263743,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.33241400603152216,"closing_cash":0.7448107260591881,"closing_units":0.007897846250092632},"owners":{"real_consumption":39.16956507705806,"supplement":0.0,"closing_cash":8.145486564331964,"closing_units":1.075292757410712}},"tax_paid":0.5094481325271798,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.35247267292564227,"closing_cash":0.8948947690177127,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":0.5214671053287818,"closing_cash":0.7427878819702425,"closing_units":0.008836970208485718},"owners":{"real_consumption":40.13764025221302,"supplement":0.0,"closing_cash":7.352845902936844,"closing_units":1.0980769701752922}},"tax_paid":0.8739397782544241,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.5625904020391854,"closing_cash":0.8907517410465692,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.7397204247728336,"closing_cash":0.7568819949060033,"closing_units":0.009730562040717249},"owners":{"real_consumption":41.01467444128842,"supplement":0.0,"closing_cash":6.115567176685946,"closing_units":1.1213883860230924}},"tax_paid":1.3023108268120192,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.8060182829837402,"closing_cash":0.9043942583739398,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.9866909851751744,"closing_cash":0.7899811369997116,"closing_units":0.010569086316636703},"owners":{"real_consumption":41.80336869139351,"supplement":0.0,"closing_cash":4.372613100986568,"closing_units":1.14516552340398}},"tax_paid":1.7927092681589145,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":1.1102230246251565e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.0814511501100963,"closing_cash":0.9392194948512095,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.2620744366780388,"closing_cash":0.8449154879070033,"closing_units":0.011342938272361113},"owners":{"real_consumption":42.506280794244525,"supplement":0.0,"closing_cash":2.0644397546014996,"closing_units":1.1693485218988091}},"tax_paid":2.343525586788135,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3876398912162786,"closing_cash":0.9985000326889942,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.56569186234292,"closing_cash":0.924479724939156,"closing_units":0.012042406641608164},"owners":{"real_consumption":43.12580320305525,"supplement":0.0,"closing_cash":0.0,"closing_units":1.188777993360852}},"tax_paid":2.9533317535591985,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.3643789320864728,"closing_cash":1.1401716417018464,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5472080884258044,"closing_cash":1.083359382913089,"closing_units":0.012508594361026457},"owners":{"real_consumption":42.64996700268167,"supplement":0.0,"closing_cash":0.0,"closing_units":1.1958116247192696}},"tax_paid":2.911587020512277,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3536449342377999,"closing_cash":1.2779512846415797,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5393966280621034,"closing_cash":1.2390566243011325,"closing_units":0.01298414212922677},"owners":{"real_consumption":42.21535805284552,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2027222576405545}},"tax_paid":2.8930415622999033,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3430502002472493,"closing_cash":1.414640119814179,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5315057157799439,"closing_cash":1.393982651142613,"closing_units":0.01346195817550521},"owners":{"real_consumption":41.79988352974796,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2095130787561408}},"tax_paid":2.874555916027193,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3329280767602154,"closing_cash":1.5502104052747845,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.3605309919827677,"supplement":1.523834128697666,"closing_cash":1.5480921711058917,"closing_units":0.013942175712601892},"owners":{"real_consumption":41.402677491072986,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2161903002267611}},"tax_paid":2.8567622054578816,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":6.661338147750939e-16}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3232317340161053,"closing_cash":1.6847152557938219,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":1.5163579618596743,"closing_cash":1.7014101048304093,"closing_units":0.014424721444518463},"owners":{"real_consumption":41.022416608073065,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2227596086083379}},"tax_paid":2.8395896958757794,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":8.881784197001252e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3139292293165818,"closing_cash":1.8182012422828742,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":1.5090640649151472,"closing_cash":1.8539576381344434,"closing_units":0.014909533060024691},"owners":{"real_consumption":40.65792119691639,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2292263113148856}},"tax_paid":2.822993294231729,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3049915293354295,"closing_cash":1.950711377712177,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5019402356999634,"closing_cash":2.0057545232778566,"closing_units":0.015396552464238624},"owners":{"real_consumption":40.30812273906224,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2355953689170631}},"tax_paid":2.806931765035393,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2963924355086,"closing_cash":2.082285417374077,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.4949753561629453,"closing_cash":2.156819156789985,"closing_units":0.015885725549721057},"owners":{"real_consumption":39.97205114240451,"supplement":0.0,"closing_cash":0.0,"closing_units":1.241871426542415}},"tax_paid":2.7913677916715454,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2881082346404442,"closing_cash":2.2129601860334573,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.4881592665156933,"closing_cash":2.307168703612186,"closing_units":0.016377001831350317},"owners":{"real_consumption":39.64882339355764,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2480588416306577}},"tax_paid":2.7762675011561377,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.280117407088674,"closing_cash":2.342769862941473,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.4814826625259079,"closing_cash":2.456819205762483,"closing_units":0.016870334126720486},"owners":{"real_consumption":39.3376337758837,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2541617086207795}},"tax_paid":2.761600069614582,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":6.661338147750939e-16}}]},"1.00__0.5__monthly":{"floor":1.0,"timing":"monthly","owner_q":0.5,"summary":{"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"transfer_arrears_months":0,"tax_arrears_months":0,"all_supplements_on_time":true,"max_cash_error":3.183231456205249e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":82.08551822646459,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":67.25956690019576,"liquidity_shortfall_months":0},"owners":{"real_consumption":780.5784850096288,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"funded_on_time_and_floor_met":true,"owner_cumulative_consumption_change_pct":-2.7942149478830114,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.06366943873942188},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.045136440238696465,"closing_cash":0.7851785534095836,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.92588130423873,"supplement":0.0,"closing_cash":8.672696989657943,"closing_units":1.0315595986040742}},"tax_paid":0.045136440238696465,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.037724596801014844,"closing_cash":0.9422949592337884,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.17328032113179076,"closing_cash":0.7599763957784091,"closing_units":0.006922701491186247},"owners":{"real_consumption":37.9935426193217,"supplement":0.0,"closing_cash":8.684311666373967,"closing_units":1.0530990162940619}},"tax_paid":0.21100491793280562,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.0357660829594124e-18,"displaced_debt":1.5612511283791264e-17}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.17703412649565767,"closing_cash":0.9132968001263729,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.3324140060315221,"closing_cash":0.7448107260591881,"closing_units":0.007897846250092632},"owners":{"real_consumption":38.88964852072445,"supplement":0.0,"closing_cash":8.528281309681331,"closing_units":1.075292757410712}},"tax_paid":0.5094481325271798,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.734723475976807e-17,"displaced_debt":3.469446951953614e-17}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.35247267292564216,"closing_cash":0.8948947690177111,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.5214671053287818,"closing_cash":0.7427878819702429,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.65003436735003,"supplement":0.0,"closing_cash":8.172610537413437,"closing_units":1.0980769701752922}},"tax_paid":0.873939778254424,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":7.632783294297951e-17,"displaced_debt":1.1796119636642288e-16}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.5625904020391854,"closing_cash":0.8907517410465643,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.7397204247728335,"closing_cash":0.7568819949060039,"closing_units":0.009730562040717249},"owners":{"real_consumption":40.27751736950803,"supplement":0.0,"closing_cash":7.586487224568536,"closing_units":1.1213883860230924}},"tax_paid":1.3023108268120192,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3183898417423734e-16,"displaced_debt":1.734723475976807e-16}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.8060182829837402,"closing_cash":0.9043942583739332,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.9866909851751742,"closing_cash":0.7899811369997127,"closing_units":0.010569086316636703},"owners":{"real_consumption":40.77476501294167,"supplement":0.0,"closing_cash":6.73988778294861,"closing_units":1.14516552340398}},"tax_paid":1.7927092681589145,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.942890293094024e-16,"displaced_debt":2.3592239273284576e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.0814511501100963,"closing_cash":0.9392194948512028,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.2620744366780385,"closing_cash":0.8449154879070062,"closing_units":0.011342938272361113},"owners":{"real_consumption":41.14431201635162,"supplement":0.0,"closing_cash":5.603477229957608,"closing_units":1.1693485218988091}},"tax_paid":2.343525586788135,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":1.249000902703301e-16}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3876398912162784,"closing_cash":0.9985000326889878,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5656918623429203,"closing_cash":0.9244797249391595,"closing_units":0.012042406641608164},"owners":{"real_consumption":41.388549230373364,"supplement":0.0,"closing_cash":4.148529828513453,"closing_units":1.1938790140880418}},"tax_paid":2.9533317535591985,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":1.3877787807814457e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3643789320864725,"closing_cash":1.1401716417018415,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5472080884258044,"closing_cash":1.0833593829130914,"closing_units":0.012508594361026457},"owners":{"real_consumption":40.93726875532151,"supplement":0.0,"closing_cash":2.5916211256779276,"closing_units":1.218634423170528}},"tax_paid":2.911587020512277,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.0816681711721685e-16,"displaced_debt":2.498001805406602e-16}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3536449342377994,"closing_cash":1.2779512846415766,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5393966280621036,"closing_cash":1.2390566243011356,"closing_units":0.01298414212922677},"owners":{"real_consumption":40.513568898551455,"supplement":0.0,"closing_cash":1.0527459426877952,"closing_units":1.2431062088220486}},"tax_paid":2.8930415622999033,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.0816681711721685e-16,"displaced_debt":2.498001805406602e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3430502002472493,"closing_cash":1.414640119814178,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5315057157799439,"closing_cash":1.393982651142617,"closing_units":0.01346195817550521},"owners":{"real_consumption":40.10896828502608,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2645442293535254}},"tax_paid":2.8745559160271927,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.3592239273284576e-16,"displaced_debt":2.498001805406602e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.332928076760215,"closing_cash":1.5502104052747838,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5238341286976664,"closing_cash":1.5480921711058966,"closing_units":0.013942175712601892},"owners":{"real_consumption":39.72222913492129,"supplement":0.0,"closing_cash":0.0,"closing_units":1.279623692604904}},"tax_paid":2.8567622054578816,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.469446951953614e-16,"displaced_debt":4.163336342344337e-16}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3232317340161053,"closing_cash":1.6847152557938188,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":1.516357961859674,"closing_cash":1.7014101048304133,"closing_units":0.014424721444518463},"owners":{"real_consumption":39.352069728146134,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2945447353861155}},"tax_paid":2.8395896958757794,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.608224830031759e-16,"displaced_debt":4.163336342344337e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3139292293165818,"closing_cash":1.818201242282871,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.509064064915147,"closing_cash":1.8539576381344496,"closing_units":0.014909533060024691},"owners":{"real_consumption":38.99733690619185,"supplement":0.0,"closing_cash":0.0,"closing_units":1.309314359546286}},"tax_paid":2.822993294231729,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.498001805406602e-16,"displaced_debt":3.0531133177191805e-16}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3049915293354295,"closing_cash":1.9507113777121765,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5019402356999632,"closing_cash":2.005754523277863,"closing_units":0.015396552464238624},"owners":{"real_consumption":38.65698640668848,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3239390988103323}},"tax_paid":2.806931765035393,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.3306690738754696e-16,"displaced_debt":3.885780586188048e-16}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2963924355085998,"closing_cash":2.0822854173740755,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.4949753561629453,"closing_cash":2.1568191567899873,"closing_units":0.015885725549721057},"owners":{"real_consumption":38.33007008848007,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3384250617053062}},"tax_paid":2.7913677916715454,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.3306690738754696e-16,"displaced_debt":3.885780586188048e-16}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2881082346404444,"closing_cash":2.2129601860334582,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.4881592665156933,"closing_cash":2.3071687036121893,"closing_units":0.016377001831350317},"owners":{"real_consumption":38.01572486346579,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3527779694440083}},"tax_paid":2.7762675011561377,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.191891195797325e-16,"displaced_debt":3.7470027081099033e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.280117407088674,"closing_cash":2.342769862941472,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.481482662525908,"closing_cash":2.456819205762483,"closing_units":0.016870334126720486},"owners":{"real_consumption":37.713163146698655,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3670031895800552}},"tax_paid":2.761600069614582,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16}}]},"1.00__0.5__quarter_end":{"floor":1.0,"timing":"quarter_end","owner_q":0.5,"summary":{"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":3.885780586188048e-16,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"transfer_arrears_months":144,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":3.54702933691442e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":82.08551822646459,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":67.25956690019576,"liquidity_shortfall_months":0},"owners":{"real_consumption":780.5784850096288,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":0.9999999999999999},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":136,"displaced_debt":144},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":-2.7942149478830114,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.06366943873942188},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.045136440238696465,"closing_cash":0.7851785534095834,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.92588130423873,"supplement":0.0,"closing_cash":8.67269698965793,"closing_units":1.0315595986040742}},"tax_paid":0.045136440238696465,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.037724596801014844,"closing_cash":0.9422949592337884,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.1732803211317908,"closing_cash":0.7599763957784089,"closing_units":0.006922701491186247},"owners":{"real_consumption":37.9935426193217,"supplement":0.0,"closing_cash":8.684311666373953,"closing_units":1.0530990162940619}},"tax_paid":0.21100491793280562,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":4.095180686849346,"supplement":0.17703412649565767,"closing_cash":0.9132968001263738,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.33241400603152216,"closing_cash":0.7448107260591881,"closing_units":0.007897846250092632},"owners":{"real_consumption":38.88964852072445,"supplement":0.0,"closing_cash":8.52828130968131,"closing_units":1.075292757410712}},"tax_paid":0.5094481325271798,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.3524726729256422,"closing_cash":0.894894769017712,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.5214671053287819,"closing_cash":0.7427878819702418,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.65003436735003,"supplement":0.0,"closing_cash":8.172610537413409,"closing_units":1.0980769701752922}},"tax_paid":0.8739397782544241,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.5625904020391855,"closing_cash":0.890751741046567,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.7397204247728336,"closing_cash":0.7568819949060028,"closing_units":0.009730562040717249},"owners":{"real_consumption":40.27751736950803,"supplement":0.0,"closing_cash":7.586487224568536,"closing_units":1.1213883860230924}},"tax_paid":1.3023108268120192,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.8060182829837402,"closing_cash":0.9043942583739376,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.9866909851751743,"closing_cash":0.7899811369997114,"closing_units":0.010569086316636703},"owners":{"real_consumption":40.77476501294167,"supplement":0.0,"closing_cash":6.739887782948621,"closing_units":1.14516552340398}},"tax_paid":1.7927092681589145,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-17,"displaced_debt":2.7755575615628914e-17}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.0814511501100963,"closing_cash":0.9392194948512081,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.2620744366780385,"closing_cash":0.8449154879070031,"closing_units":0.011342938272361113},"owners":{"real_consumption":41.14431201635162,"supplement":0.0,"closing_cash":5.603477229957612,"closing_units":1.1693485218988091}},"tax_paid":2.343525586788135,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3876398912162784,"closing_cash":0.998500032688992,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5656918623429201,"closing_cash":0.9244797249391573,"closing_units":0.012042406641608164},"owners":{"real_consumption":41.388549230373364,"supplement":0.0,"closing_cash":4.14852982851345,"closing_units":1.1938790140880418}},"tax_paid":2.9533317535591985,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.3643789320864728,"closing_cash":1.1401716417018442,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5472080884258046,"closing_cash":1.0833593829130903,"closing_units":0.012508594361026457},"owners":{"real_consumption":40.93726875532151,"supplement":0.0,"closing_cash":2.591621125677917,"closing_units":1.218634423170528}},"tax_paid":2.911587020512277,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3536449342377994,"closing_cash":1.2779512846415775,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5393966280621039,"closing_cash":1.2390566243011343,"closing_units":0.01298414212922677},"owners":{"real_consumption":40.513568898551455,"supplement":0.0,"closing_cash":1.0527459426877916,"closing_units":1.2431062088220486}},"tax_paid":2.8930415622999033,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3430502002472493,"closing_cash":1.4146401198141771,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":1.5315057157799439,"closing_cash":1.3939826511426139,"closing_units":0.01346195817550521},"owners":{"real_consumption":40.10896828502608,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2645442293535254}},"tax_paid":2.874555916027193,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3329280767602152,"closing_cash":1.5502104052747825,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5238341286976667,"closing_cash":1.5480921711058935,"closing_units":0.013942175712601892},"owners":{"real_consumption":39.72222913492129,"supplement":0.0,"closing_cash":0.0,"closing_units":1.279623692604904}},"tax_paid":2.8567622054578816,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3232317340161053,"closing_cash":1.6847152557938183,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.516357961859674,"closing_cash":1.7014101048304104,"closing_units":0.014424721444518463},"owners":{"real_consumption":39.352069728146134,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2945447353861155}},"tax_paid":2.8395896958757794,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3139292293165818,"closing_cash":1.8182012422828702,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.509064064915147,"closing_cash":1.8539576381344447,"closing_units":0.014909533060024691},"owners":{"real_consumption":38.99733690619185,"supplement":0.0,"closing_cash":0.0,"closing_units":1.309314359546286}},"tax_paid":2.822993294231729,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":-5.551115123125783e-17}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3049915293354295,"closing_cash":1.9507113777121725,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5019402356999634,"closing_cash":2.0057545232778557,"closing_units":0.015396552464238624},"owners":{"real_consumption":38.65698640668848,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3239390988103323}},"tax_paid":2.806931765035393,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":-5.551115123125783e-17}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2963924355085998,"closing_cash":2.0822854173740697,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.4949753561629453,"closing_cash":2.1568191567899837,"closing_units":0.015885725549721057},"owners":{"real_consumption":38.33007008848007,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3384250617053062}},"tax_paid":2.7913677916715454,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.2881082346404444,"closing_cash":2.2129601860334516,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.488159266515693,"closing_cash":2.3071687036121866,"closing_units":0.016377001831350317},"owners":{"real_consumption":38.01572486346579,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3527779694440083}},"tax_paid":2.7762675011561377,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.2801174070886743,"closing_cash":2.342769862941468,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.481482662525908,"closing_cash":2.456819205762483,"closing_units":0.016870334126720486},"owners":{"real_consumption":37.713163146698655,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3670031895800552}},"tax_paid":2.761600069614582,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}}]},"1.00__0.5__december":{"floor":1.0,"timing":"december","owner_q":0.5,"summary":{"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":4.440892098500626e-16,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":6.661338147750939e-16},"transfer_arrears_months":198,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":3.6834535421803594e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":82.08551822646459,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":67.25956690019576,"liquidity_shortfall_months":0},"owners":{"real_consumption":780.5784850096288,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":0.9999999999999998},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":187,"displaced_debt":198},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":-2.7942149478830114,"owner_ending_cash_change":-8.359247177375048,"owner_ending_equity_units_change":-0.06366943873942188},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.045136440238696465,"closing_cash":0.7851785534095836,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.92588130423873,"supplement":0.0,"closing_cash":8.67269698965794,"closing_units":1.0315595986040742}},"tax_paid":0.045136440238696465,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":6.938893903907228e-18}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.03772459680101483,"closing_cash":0.9422949592337884,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.1732803211317908,"closing_cash":0.7599763957784096,"closing_units":0.006922701491186247},"owners":{"real_consumption":37.9935426193217,"supplement":0.0,"closing_cash":8.684311666373961,"closing_units":1.0530990162940619}},"tax_paid":0.21100491793280562,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":6.938893903907228e-18,"displaced_debt":2.7755575615628914e-17}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":4.095180686849346,"supplement":0.17703412649565764,"closing_cash":0.9132968001263743,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.33241400603152216,"closing_cash":0.7448107260591881,"closing_units":0.007897846250092632},"owners":{"real_consumption":38.88964852072445,"supplement":0.0,"closing_cash":8.528281309681322,"closing_units":1.075292757410712}},"tax_paid":0.5094481325271798,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.35247267292564227,"closing_cash":0.8948947690177127,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":0.5214671053287818,"closing_cash":0.7427878819702425,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.65003436735003,"supplement":0.0,"closing_cash":8.172610537413421,"closing_units":1.0980769701752922}},"tax_paid":0.8739397782544241,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.5625904020391854,"closing_cash":0.8907517410465692,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.7397204247728336,"closing_cash":0.7568819949060033,"closing_units":0.009730562040717249},"owners":{"real_consumption":40.27751736950803,"supplement":0.0,"closing_cash":7.586487224568543,"closing_units":1.1213883860230924}},"tax_paid":1.3023108268120192,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.8060182829837402,"closing_cash":0.9043942583739398,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.9866909851751744,"closing_cash":0.7899811369997116,"closing_units":0.010569086316636703},"owners":{"real_consumption":40.77476501294167,"supplement":0.0,"closing_cash":6.739887782948628,"closing_units":1.14516552340398}},"tax_paid":1.7927092681589145,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":1.1102230246251565e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.0814511501100963,"closing_cash":0.9392194948512095,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.2620744366780388,"closing_cash":0.8449154879070033,"closing_units":0.011342938272361113},"owners":{"real_consumption":41.14431201635162,"supplement":0.0,"closing_cash":5.603477229957615,"closing_units":1.1693485218988091}},"tax_paid":2.343525586788135,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3876398912162786,"closing_cash":0.9985000326889942,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.56569186234292,"closing_cash":0.924479724939156,"closing_units":0.012042406641608164},"owners":{"real_consumption":41.388549230373364,"supplement":0.0,"closing_cash":4.148529828513453,"closing_units":1.1938790140880418}},"tax_paid":2.9533317535591985,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.3643789320864728,"closing_cash":1.1401716417018464,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5472080884258044,"closing_cash":1.083359382913089,"closing_units":0.012508594361026457},"owners":{"real_consumption":40.93726875532151,"supplement":0.0,"closing_cash":2.5916211256779222,"closing_units":1.218634423170528}},"tax_paid":2.911587020512277,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3536449342377999,"closing_cash":1.2779512846415797,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5393966280621034,"closing_cash":1.2390566243011325,"closing_units":0.01298414212922677},"owners":{"real_consumption":40.513568898551455,"supplement":0.0,"closing_cash":1.0527459426878005,"closing_units":1.2431062088220486}},"tax_paid":2.8930415622999033,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3430502002472493,"closing_cash":1.414640119814179,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5315057157799439,"closing_cash":1.393982651142613,"closing_units":0.01346195817550521},"owners":{"real_consumption":40.10896828502608,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2645442293535254}},"tax_paid":2.874555916027193,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3329280767602154,"closing_cash":1.5502104052747845,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.3605309919827677,"supplement":1.523834128697666,"closing_cash":1.5480921711058917,"closing_units":0.013942175712601892},"owners":{"real_consumption":39.72222913492129,"supplement":0.0,"closing_cash":0.0,"closing_units":1.279623692604904}},"tax_paid":2.8567622054578816,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":6.661338147750939e-16}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3232317340161053,"closing_cash":1.6847152557938219,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":1.5163579618596743,"closing_cash":1.7014101048304093,"closing_units":0.014424721444518463},"owners":{"real_consumption":39.352069728146134,"supplement":0.0,"closing_cash":0.0,"closing_units":1.2945447353861155}},"tax_paid":2.8395896958757794,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":8.881784197001252e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3139292293165818,"closing_cash":1.8182012422828742,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":1.5090640649151472,"closing_cash":1.8539576381344434,"closing_units":0.014909533060024691},"owners":{"real_consumption":38.99733690619185,"supplement":0.0,"closing_cash":0.0,"closing_units":1.309314359546286}},"tax_paid":2.822993294231729,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3049915293354295,"closing_cash":1.950711377712177,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5019402356999634,"closing_cash":2.0057545232778566,"closing_units":0.015396552464238624},"owners":{"real_consumption":38.65698640668848,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3239390988103323}},"tax_paid":2.806931765035393,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2963924355086,"closing_cash":2.082285417374077,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.4949753561629453,"closing_cash":2.156819156789985,"closing_units":0.015885725549721057},"owners":{"real_consumption":38.33007008848007,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3384250617053062}},"tax_paid":2.7913677916715454,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2881082346404442,"closing_cash":2.2129601860334573,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.4881592665156933,"closing_cash":2.307168703612186,"closing_units":0.016377001831350317},"owners":{"real_consumption":38.01572486346579,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3527779694440083}},"tax_paid":2.7762675011561377,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.280117407088674,"closing_cash":2.342769862941473,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.4814826625259079,"closing_cash":2.456819205762483,"closing_units":0.016870334126720486},"owners":{"real_consumption":37.713163146698655,"supplement":0.0,"closing_cash":0.0,"closing_units":1.3670031895800552}},"tax_paid":2.761600069614582,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":6.661338147750939e-16}}]},"1.00__1.0__monthly":{"floor":1.0,"timing":"monthly","owner_q":1.0,"summary":{"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16},"transfer_arrears_months":0,"tax_arrears_months":0,"all_supplements_on_time":true,"max_cash_error":3.728928277269006e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":82.08551822646459,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":67.25956690019576,"liquidity_shortfall_months":0},"owners":{"real_consumption":758.1404781601354,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":1.0,"displaced_debt":0.9999999999999999},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":0,"displaced_debt":0},"funded_on_time_and_floor_met":true,"owner_cumulative_consumption_change_pct":-5.588429895766023,"owner_ending_cash_change":2.3092638912203256e-14,"owner_ending_equity_units_change":0.0},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.045136440238696465,"closing_cash":0.7851785534095836,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.90190582789946,"supplement":0.0,"closing_cash":8.69526520977729,"closing_units":1.0315595986040742}},"tax_paid":0.045136440238696465,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.037724596801014844,"closing_cash":0.9422949592337884,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.17328032113179076,"closing_cash":0.7599763957784091,"closing_units":0.006922701491186247},"owners":{"real_consumption":37.879485906925595,"supplement":0.0,"closing_cash":8.812382345459705,"closing_units":1.0530990162940619}},"tax_paid":0.21100491793280562,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.0357660829594124e-18,"displaced_debt":1.5612511283791264e-17}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.17703412649565767,"closing_cash":0.9132968001263729,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.3324140060315221,"closing_cash":0.7448107260591881,"closing_units":0.007897846250092632},"owners":{"real_consumption":38.60973196439083,"supplement":0.0,"closing_cash":8.911076055030668,"closing_units":1.075292757410712}},"tax_paid":0.5094481325271798,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.734723475976807e-17,"displaced_debt":3.469446951953614e-17}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.35247267292564216,"closing_cash":0.8948947690177111,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.5214671053287818,"closing_cash":0.7427878819702429,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.16242848248705,"supplement":0.0,"closing_cash":8.992375171889972,"closing_units":1.0980769701752922}},"tax_paid":0.873939778254424,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":7.632783294297951e-17,"displaced_debt":1.1796119636642288e-16}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.5625904020391854,"closing_cash":0.8907517410465643,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.7397204247728335,"closing_cash":0.7568819949060039,"closing_units":0.009730562040717249},"owners":{"real_consumption":39.540360297727645,"supplement":0.0,"closing_cash":9.057407272451098,"closing_units":1.1213883860230924}},"tax_paid":1.3023108268120192,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.3183898417423734e-16,"displaced_debt":1.734723475976807e-16}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.8060182829837402,"closing_cash":0.9043942583739332,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.9866909851751742,"closing_cash":0.7899811369997127,"closing_units":0.010569086316636703},"owners":{"real_consumption":39.74616133448984,"supplement":0.0,"closing_cash":9.107162464910635,"closing_units":1.14516552340398}},"tax_paid":1.7927092681589145,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.942890293094024e-16,"displaced_debt":2.3592239273284576e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.0814511501100963,"closing_cash":0.9392194948512028,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.2620744366780385,"closing_cash":0.8449154879070062,"closing_units":0.011342938272361113},"owners":{"real_consumption":39.782343238458715,"supplement":0.0,"closing_cash":9.142514705313706,"closing_units":1.1693485218988091}},"tax_paid":2.343525586788135,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":1.249000902703301e-16}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3876398912162784,"closing_cash":0.9985000326889878,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5656918623429203,"closing_cash":0.9244797249391595,"closing_units":0.012042406641608164},"owners":{"real_consumption":39.65129525769149,"supplement":0.0,"closing_cash":9.164233180649138,"closing_units":1.1938790140880418}},"tax_paid":2.9533317535591985,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":1.3877787807814457e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3643789320864725,"closing_cash":1.1401716417018415,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5472080884258044,"closing_cash":1.0833593829130914,"closing_units":0.012508594361026457},"owners":{"real_consumption":39.224570507961346,"supplement":0.0,"closing_cash":9.063117988069749,"closing_units":1.218634423170528}},"tax_paid":2.911587020512277,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.0816681711721685e-16,"displaced_debt":2.498001805406602e-16}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3536449342377994,"closing_cash":1.2779512846415766,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5393966280621036,"closing_cash":1.2390566243011356,"closing_units":0.01298414212922677},"owners":{"real_consumption":38.81177974425739,"supplement":0.0,"closing_cash":8.970763586229552,"closing_units":1.2431062088220486}},"tax_paid":2.8930415622999033,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.0816681711721685e-16,"displaced_debt":2.498001805406602e-16}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3430502002472493,"closing_cash":1.414640119814178,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5315057157799439,"closing_cash":1.393982651142617,"closing_units":0.01346195817550521},"owners":{"real_consumption":38.4180530403042,"supplement":0.0,"closing_cash":8.882475250071314,"closing_units":1.2673255255387257}},"tax_paid":2.8745559160271927,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.3592239273284576e-16,"displaced_debt":2.498001805406602e-16}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.332928076760215,"closing_cash":1.5502104052747838,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5238341286976664,"closing_cash":1.5480921711058966,"closing_units":0.013942175712601892},"owners":{"real_consumption":38.0417807787696,"supplement":0.0,"closing_cash":8.798068966852847,"closing_units":1.2913037381192067}},"tax_paid":2.8567622054578816,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.469446951953614e-16,"displaced_debt":4.163336342344337e-16}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3232317340161053,"closing_cash":1.6847152557938188,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":1.516357961859674,"closing_cash":1.7014101048304133,"closing_units":0.014424721444518463},"owners":{"real_consumption":37.68172284821921,"supplement":0.0,"closing_cash":8.717263529215375,"closing_units":1.3150518414038026}},"tax_paid":2.8395896958757794,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.608224830031759e-16,"displaced_debt":4.163336342344337e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3139292293165818,"closing_cash":1.818201242282871,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.509064064915147,"closing_cash":1.8539576381344496,"closing_units":0.014909533060024691},"owners":{"real_consumption":37.33675261546729,"supplement":0.0,"closing_cash":8.639808254344578,"closing_units":1.3385800062815416}},"tax_paid":2.822993294231729,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.498001805406602e-16,"displaced_debt":3.0531133177191805e-16}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3049915293354295,"closing_cash":1.9507113777121765,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5019402356999632,"closing_cash":2.005754523277863,"closing_units":0.015396552464238624},"owners":{"real_consumption":37.00585007431472,"supplement":0.0,"closing_cash":8.565476082050541,"closing_units":1.3618976752797745}},"tax_paid":2.806931765035393,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.3306690738754696e-16,"displaced_debt":3.885780586188048e-16}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2963924355085998,"closing_cash":2.0822854173740755,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.4949753561629453,"closing_cash":2.1568191567899873,"closing_units":0.015885725549721057},"owners":{"real_consumption":36.68808903455563,"supplement":0.0,"closing_cash":8.494060867760764,"closing_units":1.3850136329401925}},"tax_paid":2.7913677916715454,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.3306690738754696e-16,"displaced_debt":3.885780586188048e-16}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2881082346404444,"closing_cash":2.2129601860334582,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.4881592665156933,"closing_cash":2.3071687036121893,"closing_units":0.016377001831350317},"owners":{"real_consumption":36.382626333373956,"supplement":0.0,"closing_cash":8.42537497113079,"closing_units":1.4079360680154125}},"tax_paid":2.7762675011561377,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":3.191891195797325e-16,"displaced_debt":3.7470027081099033e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.280117407088674,"closing_cash":2.342769862941472,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.481482662525908,"closing_cash":2.456819205762483,"closing_units":0.016870334126720486},"owners":{"real_consumption":36.08869251751361,"supplement":0.0,"closing_cash":8.359247177375071,"closing_units":1.430672628319477}},"tax_paid":2.761600069614582,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.718447854656915e-16,"displaced_debt":5.273559366969494e-16}}]},"1.00__1.0__quarter_end":{"floor":1.0,"timing":"quarter_end","owner_q":1.0,"summary":{"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":3.885780586188048e-16,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0},"transfer_arrears_months":144,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.092726157978177e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":82.08551822646459,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":67.25956690019576,"liquidity_shortfall_months":0},"owners":{"real_consumption":758.1404781601354,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":0.9999999999999999},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":136,"displaced_debt":144},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":-5.588429895766023,"owner_ending_cash_change":2.842170943040401e-14,"owner_ending_equity_units_change":0.0},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.045136440238696465,"closing_cash":0.7851785534095834,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.90190582789946,"supplement":0.0,"closing_cash":8.695265209777283,"closing_units":1.0315595986040742}},"tax_paid":0.045136440238696465,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.037724596801014844,"closing_cash":0.9422949592337884,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.1732803211317908,"closing_cash":0.7599763957784089,"closing_units":0.006922701491186247},"owners":{"real_consumption":37.879485906925595,"supplement":0.0,"closing_cash":8.812382345459698,"closing_units":1.0530990162940619}},"tax_paid":0.21100491793280562,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":4.095180686849346,"supplement":0.17703412649565767,"closing_cash":0.9132968001263738,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.33241400603152216,"closing_cash":0.7448107260591881,"closing_units":0.007897846250092632},"owners":{"real_consumption":38.60973196439083,"supplement":0.0,"closing_cash":8.911076055030653,"closing_units":1.075292757410712}},"tax_paid":0.5094481325271798,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.3524726729256422,"closing_cash":0.894894769017712,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.5214671053287819,"closing_cash":0.7427878819702418,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.16242848248705,"supplement":0.0,"closing_cash":8.992375171889952,"closing_units":1.0980769701752922}},"tax_paid":0.8739397782544241,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.5625904020391855,"closing_cash":0.890751741046567,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.7397204247728336,"closing_cash":0.7568819949060028,"closing_units":0.009730562040717249},"owners":{"real_consumption":39.540360297727645,"supplement":0.0,"closing_cash":9.057407272451085,"closing_units":1.1213883860230924}},"tax_paid":1.3023108268120192,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.8060182829837402,"closing_cash":0.9043942583739376,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.9866909851751743,"closing_cash":0.7899811369997114,"closing_units":0.010569086316636703},"owners":{"real_consumption":39.74616133448984,"supplement":0.0,"closing_cash":9.107162464910616,"closing_units":1.14516552340398}},"tax_paid":1.7927092681589145,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.7755575615628914e-17,"displaced_debt":2.7755575615628914e-17}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.0814511501100963,"closing_cash":0.9392194948512081,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.2620744366780385,"closing_cash":0.8449154879070031,"closing_units":0.011342938272361113},"owners":{"real_consumption":39.782343238458715,"supplement":0.0,"closing_cash":9.142514705313681,"closing_units":1.1693485218988091}},"tax_paid":2.343525586788135,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3876398912162784,"closing_cash":0.998500032688992,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5656918623429201,"closing_cash":0.9244797249391573,"closing_units":0.012042406641608164},"owners":{"real_consumption":39.65129525769149,"supplement":0.0,"closing_cash":9.164233180649124,"closing_units":1.1938790140880418}},"tax_paid":2.9533317535591985,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.3643789320864728,"closing_cash":1.1401716417018442,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5472080884258046,"closing_cash":1.0833593829130903,"closing_units":0.012508594361026457},"owners":{"real_consumption":39.224570507961346,"supplement":0.0,"closing_cash":9.063117988069726,"closing_units":1.218634423170528}},"tax_paid":2.911587020512277,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3536449342377994,"closing_cash":1.2779512846415775,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5393966280621039,"closing_cash":1.2390566243011343,"closing_units":0.01298414212922677},"owners":{"real_consumption":38.81177974425739,"supplement":0.0,"closing_cash":8.970763586229536,"closing_units":1.2431062088220486}},"tax_paid":2.8930415622999033,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3430502002472493,"closing_cash":1.4146401198141771,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":1.5315057157799439,"closing_cash":1.3939826511426139,"closing_units":0.01346195817550521},"owners":{"real_consumption":38.4180530403042,"supplement":0.0,"closing_cash":8.8824752500713,"closing_units":1.2673255255387257}},"tax_paid":2.874555916027193,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3329280767602152,"closing_cash":1.5502104052747825,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5238341286976667,"closing_cash":1.5480921711058935,"closing_units":0.013942175712601892},"owners":{"real_consumption":38.0417807787696,"supplement":0.0,"closing_cash":8.798068966852842,"closing_units":1.2913037381192067}},"tax_paid":2.8567622054578816,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3232317340161053,"closing_cash":1.6847152557938183,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.516357961859674,"closing_cash":1.7014101048304104,"closing_units":0.014424721444518463},"owners":{"real_consumption":37.68172284821921,"supplement":0.0,"closing_cash":8.717263529215357,"closing_units":1.3150518414038026}},"tax_paid":2.8395896958757794,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":5.551115123125783e-17,"displaced_debt":5.551115123125783e-17}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3139292293165818,"closing_cash":1.8182012422828702,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.509064064915147,"closing_cash":1.8539576381344447,"closing_units":0.014909533060024691},"owners":{"real_consumption":37.33675261546729,"supplement":0.0,"closing_cash":8.639808254344567,"closing_units":1.3385800062815416}},"tax_paid":2.822993294231729,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":-5.551115123125783e-17}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3049915293354295,"closing_cash":1.9507113777121725,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5019402356999634,"closing_cash":2.0057545232778557,"closing_units":0.015396552464238624},"owners":{"real_consumption":37.00585007431472,"supplement":0.0,"closing_cash":8.56547608205053,"closing_units":1.3618976752797745}},"tax_paid":2.806931765035393,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":-5.551115123125783e-17}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2963924355085998,"closing_cash":2.0822854173740697,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.4949753561629453,"closing_cash":2.1568191567899837,"closing_units":0.015885725549721057},"owners":{"real_consumption":36.68808903455563,"supplement":0.0,"closing_cash":8.494060867760767,"closing_units":1.3850136329401925}},"tax_paid":2.7913677916715454,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.2881082346404444,"closing_cash":2.2129601860334516,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.488159266515693,"closing_cash":2.3071687036121866,"closing_units":0.016377001831350317},"owners":{"real_consumption":36.382626333373956,"supplement":0.0,"closing_cash":8.425374971130795,"closing_units":1.4079360680154125}},"tax_paid":2.7762675011561377,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.2801174070886743,"closing_cash":2.342769862941468,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.481482662525908,"closing_cash":2.456819205762483,"closing_units":0.016870334126720486},"owners":{"real_consumption":36.08869251751361,"supplement":0.0,"closing_cash":8.359247177375076,"closing_units":1.430672628319477}},"tax_paid":2.761600069614582,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}}]},"1.00__1.0__december":{"floor":1.0,"timing":"december","owner_q":1.0,"summary":{"assessed":38.36610352615379,"collected":38.36610352615379,"supplements_paid":38.36610352615379,"ending_treasury_cash":4.440892098500626e-16,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":6.661338147750939e-16},"transfer_arrears_months":198,"tax_arrears_months":0,"all_supplements_on_time":false,"max_cash_error":4.229150363244116e-11,"ending_private_loan":16.94457401440506,"groups":{"workers":{"real_consumption":777.2262385986695,"liquidity_shortfall_months":0},"displaced_free":{"real_consumption":82.08551822646459,"liquidity_shortfall_months":0},"displaced_debt":{"real_consumption":67.25956690019576,"liquidity_shortfall_months":0},"owners":{"real_consumption":758.1404781601354,"liquidity_shortfall_months":0}},"minimum_annual_retention":{"displaced_free":0.9999999999999998,"displaced_debt":0.9999999999999998},"both_annual_floors_met":true,"months_below_monthly_floor":{"displaced_free":187,"displaced_debt":198},"funded_on_time_and_floor_met":false,"owner_cumulative_consumption_change_pct":-5.588429895766023,"owner_ending_cash_change":1.2256862191861728e-13,"owner_ending_equity_units_change":0.0},"annual":[{"year":1,"groups":{"workers":{"real_consumption":29.614598540145987,"supplement":0.0,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.0,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.0,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985},"owners":{"real_consumption":35.52027372262773,"supplement":0.0,"closing_cash":6.633755582390046,"closing_units":1.0}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":2,"groups":{"workers":{"real_consumption":31.691059333626995,"supplement":0.0,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978},"displaced_free":{"real_consumption":4.216110729964837,"supplement":0.0,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954},"displaced_debt":{"real_consumption":3.4094780525231676,"supplement":0.0,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032},"owners":{"real_consumption":35.66657463270017,"supplement":0.0,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213}},"tax_paid":0.0,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":3,"groups":{"workers":{"real_consumption":32.774372766880916,"supplement":0.0,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225},"displaced_free":{"real_consumption":4.1561551332115005,"supplement":0.0,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.045136440238696465,"closing_cash":0.7851785534095836,"closing_units":0.005921106720536205},"owners":{"real_consumption":36.90190582789946,"supplement":0.0,"closing_cash":8.695265209777286,"closing_units":1.0315595986040742}},"tax_paid":0.045136440238696465,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":6.938893903907228e-18}},{"year":4,"groups":{"workers":{"real_consumption":33.876045125817114,"supplement":0.0,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.03772459680101483,"closing_cash":0.9422949592337884,"closing_units":0.014622080066591076},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":0.1732803211317908,"closing_cash":0.7599763957784096,"closing_units":0.006922701491186247},"owners":{"real_consumption":37.879485906925595,"supplement":0.0,"closing_cash":8.8123823454597,"closing_units":1.0530990162940619}},"tax_paid":0.21100491793280562,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":6.938893903907228e-18,"displaced_debt":2.7755575615628914e-17}},{"year":5,"groups":{"workers":{"real_consumption":34.970551067488344,"supplement":0.0,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069},"displaced_free":{"real_consumption":4.095180686849346,"supplement":0.17703412649565764,"closing_cash":0.9132968001263743,"closing_units":0.017056510992720278},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.33241400603152216,"closing_cash":0.7448107260591881,"closing_units":0.007897846250092632},"owners":{"real_consumption":38.60973196439083,"supplement":0.0,"closing_cash":8.911076055030657,"closing_units":1.075292757410712}},"tax_paid":0.5094481325271798,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":6,"groups":{"workers":{"real_consumption":36.05575497072113,"supplement":0.0,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.35247267292564227,"closing_cash":0.8948947690177127,"closing_units":0.019434283650875177},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":0.5214671053287818,"closing_cash":0.7427878819702425,"closing_units":0.008836970208485718},"owners":{"real_consumption":39.16242848248705,"supplement":0.0,"closing_cash":8.992375171889956,"closing_units":1.0980769701752922}},"tax_paid":0.8739397782544241,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":7,"groups":{"workers":{"real_consumption":37.12876076002756,"supplement":0.0,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.5625904020391854,"closing_cash":0.8907517410465692,"closing_units":0.021732835134181616},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.7397204247728336,"closing_cash":0.7568819949060033,"closing_units":0.009730562040717249},"owners":{"real_consumption":39.540360297727645,"supplement":0.0,"closing_cash":9.057407272451096,"closing_units":1.1213883860230924}},"tax_paid":1.3023108268120192,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":8,"groups":{"workers":{"real_consumption":38.186832480495866,"supplement":0.0,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019},"displaced_free":{"real_consumption":4.095180686849347,"supplement":0.8060182829837402,"closing_cash":0.9043942583739398,"closing_units":0.023929658777000994},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":0.9866909851751744,"closing_cash":0.7899811369997116,"closing_units":0.010569086316636703},"owners":{"real_consumption":39.74616133448984,"supplement":0.0,"closing_cash":9.107162464910639,"closing_units":1.14516552340398}},"tax_paid":1.7927092681589145,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":1.1102230246251565e-16,"displaced_debt":1.1102230246251565e-16}},{"year":9,"groups":{"workers":{"real_consumption":39.227366958393105,"supplement":0.0,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.0814511501100963,"closing_cash":0.9392194948512095,"closing_units":0.026002368004708048},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.2620744366780388,"closing_cash":0.8449154879070033,"closing_units":0.011342938272361113},"owners":{"real_consumption":39.782343238458715,"supplement":0.0,"closing_cash":9.142514705313706,"closing_units":1.1693485218988091}},"tax_paid":2.343525586788135,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":10,"groups":{"workers":{"real_consumption":40.24789521011651,"supplement":0.0,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3876398912162786,"closing_cash":0.9985000326889942,"closing_units":0.027928759340186418},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.56569186234292,"closing_cash":0.924479724939156,"closing_units":0.012042406641608164},"owners":{"real_consumption":39.65129525769149,"supplement":0.0,"closing_cash":9.164233180649148,"closing_units":1.1938790140880418}},"tax_paid":2.9533317535591985,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":-2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":11,"groups":{"workers":{"real_consumption":40.67953110491101,"supplement":0.0,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.3643789320864728,"closing_cash":1.1401716417018464,"closing_units":0.029370497315811428},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5472080884258044,"closing_cash":1.083359382913089,"closing_units":0.012508594361026457},"owners":{"real_consumption":39.224570507961346,"supplement":0.0,"closing_cash":9.06311798806975,"closing_units":1.218634423170528}},"tax_paid":2.911587020512277,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":12,"groups":{"workers":{"real_consumption":41.09450368722817,"supplement":0.0,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3536449342377999,"closing_cash":1.2779512846415797,"closing_units":0.03083512920951362},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.5393966280621034,"closing_cash":1.2390566243011325,"closing_units":0.01298414212922677},"owners":{"real_consumption":38.81177974425739,"supplement":0.0,"closing_cash":8.970763586229573,"closing_units":1.2431062088220486}},"tax_paid":2.8930415622999033,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":0.0}},{"year":13,"groups":{"workers":{"real_consumption":41.4904051730958,"supplement":0.0,"closing_cash":8.816711099282779,"closing_units":0.29078657546842},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3430502002472493,"closing_cash":1.414640119814179,"closing_units":0.03230617761949307},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5315057157799439,"closing_cash":1.393982651142613,"closing_units":0.01346195817550521},"owners":{"real_consumption":38.4180530403042,"supplement":0.0,"closing_cash":8.882475250071352,"closing_units":1.2673255255387257}},"tax_paid":2.874555916027193,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":0.0}},{"year":14,"groups":{"workers":{"real_consumption":41.86877081234445,"supplement":0.0,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3329280767602154,"closing_cash":1.5502104052747845,"closing_units":0.03378380573366073},"displaced_debt":{"real_consumption":3.3605309919827677,"supplement":1.523834128697666,"closing_cash":1.5480921711058917,"closing_units":0.013942175712601892},"owners":{"real_consumption":38.0417807787696,"supplement":0.0,"closing_cash":8.798068966852911,"closing_units":1.2913037381192067}},"tax_paid":2.8567622054578816,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":6.661338147750939e-16}},{"year":15,"groups":{"workers":{"real_consumption":42.23084903813978,"supplement":0.0,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185},"displaced_free":{"real_consumption":4.095180686849348,"supplement":1.3232317340161053,"closing_cash":1.6847152557938219,"closing_units":0.03526770111219055},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":1.5163579618596743,"closing_cash":1.7014101048304093,"closing_units":0.014424721444518463},"owners":{"real_consumption":37.68172284821921,"supplement":0.0,"closing_cash":8.717263529215431,"closing_units":1.3150518414038026}},"tax_paid":2.8395896958757794,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":8.881784197001252e-16}},{"year":16,"groups":{"workers":{"real_consumption":42.57777178873217,"supplement":0.0,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3139292293165818,"closing_cash":1.8182012422828742,"closing_units":0.03675758980854381},"displaced_debt":{"real_consumption":3.360530991982769,"supplement":1.5090640649151472,"closing_cash":1.8539576381344434,"closing_units":0.014909533060024691},"owners":{"real_consumption":37.33675261546729,"supplement":0.0,"closing_cash":8.639808254344642,"closing_units":1.3385800062815416}},"tax_paid":2.822993294231729,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":4.440892098500626e-16}},{"year":17,"groups":{"workers":{"real_consumption":42.910563921554925,"supplement":0.0,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.3049915293354295,"closing_cash":1.950711377712177,"closing_units":0.038253218805248526},"displaced_debt":{"real_consumption":3.3605309919827686,"supplement":1.5019402356999634,"closing_cash":2.0057545232778566,"closing_units":0.015396552464238624},"owners":{"real_consumption":37.00585007431472,"supplement":0.0,"closing_cash":8.565476082050612,"closing_units":1.3618976752797745}},"tax_paid":2.806931765035393,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":2.220446049250313e-16}},{"year":18,"groups":{"workers":{"real_consumption":43.23015601700386,"supplement":0.0,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2963924355086,"closing_cash":2.082285417374077,"closing_units":0.03975435424764387},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.4949753561629453,"closing_cash":2.156819156789985,"closing_units":0.015885725549721057},"owners":{"real_consumption":36.68808903455563,"supplement":0.0,"closing_cash":8.494060867760853,"closing_units":1.3850136329401925}},"tax_paid":2.7913677916715454,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":0.0,"displaced_debt":2.220446049250313e-16}},{"year":19,"groups":{"workers":{"real_consumption":43.53739522295206,"supplement":0.0,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037},"displaced_free":{"real_consumption":4.095180686849347,"supplement":1.2881082346404442,"closing_cash":2.2129601860334573,"closing_units":0.04126077951946579},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.4881592665156933,"closing_cash":2.307168703612186,"closing_units":0.016377001831350317},"owners":{"real_consumption":36.382626333373956,"supplement":0.0,"closing_cash":8.425374971130891,"closing_units":1.4079360680154125}},"tax_paid":2.7762675011561377,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":2.220446049250313e-16,"displaced_debt":4.440892098500626e-16}},{"year":20,"groups":{"workers":{"real_consumption":43.83305461899376,"supplement":0.0,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037},"displaced_free":{"real_consumption":4.095180686849346,"supplement":1.280117407088674,"closing_cash":2.342769862941473,"closing_units":0.04277229356629572},"displaced_debt":{"real_consumption":3.360530991982768,"supplement":1.4814826625259079,"closing_cash":2.456819205762483,"closing_units":0.016870334126720486},"owners":{"real_consumption":36.08869251751361,"supplement":0.0,"closing_cash":8.35924717737517,"closing_units":1.430672628319477}},"tax_paid":2.761600069614582,"ending_tax_arrears":0.0,"ending_transfer_arrears":{"displaced_free":4.440892098500626e-16,"displaced_debt":6.661338147750939e-16}}]}},"archive_scope":"27 case summaries and annual paths; complete monthly cash tapes and transactions reproducible via build()"}