{"version":72,"illustrative":true,"calibrated":false,"causal_approved":false,"decile_classification":false,"units":"Normalized annual output100 and workforce1; fixed four cohorts, not observed population groups","assumptions":{"cohort_masses":{"workers":0.7,"displaced_free":0.1,"displaced_debt":0.1,"owners":0.1},"equity_shares":{"concentrated":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":1.0},"broad":{"workers":0.7,"displaced_free":0.1,"displaced_debt":0.1,"owners":0.1}},"initial_real_equity":200.0,"initial_aggregate_private_loan":20.0,"private_interest_rate":0.04,"government_claim_holder":"owners; signed claim, may turn into a liability","loan_valuation":"contractual par; no default haircut","saving_rule":"all non-owner cash after service consumed; owners absorb net government financing, consume residual; no voluntary saving rule","equity_valuation":"constant real equity stock/value; nominal value follows consumer price index; all residual profits distributed","employment_pooling":"within-cohort average employment and debt-service capacity; not micro household histories"},"cases":[{"id":"reference","label":"תרחיש המעבר המרכזי","paths":{"concentrated":{"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"ownership":"concentrated","closure":"budget","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":97.85714285714285,"real_output_index":102.89999999999999,"unemployment_pct":2.0000000000000004,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"revenue":22.233749999999993,"existing_spending":19.767142857142854,"government_interest":1.7999999999999998,"required_benefit_cost":0.9411428571428568,"benefit_cost":0.6666071428571394,"funded_fraction":0.7082953855494805,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":59.5858781468792,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":261.31386861313865,"household_cash_for_consumption":80.92785714285714,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":49.05109489051095,"power_index":102.18978102189783,"cash_available_real":49.05109489051095,"cash_for_consumption_real":49.05109489051095,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":90.0,"equity_income":0.0,"benefit_mean":3.3269646109809865,"contractual_real_disposable":47.54580325209737,"power_index":99.05375677520284,"cash_available_real":47.54580325209737,"cash_for_consumption_real":47.54580325209737,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":90.0,"equity_income":0.0,"benefit_mean":3.3391068175904066,"contractual_real_disposable":39.383028864690935,"power_index":98.45757216172734,"cash_available_real":39.383028864690935,"cash_for_consumption_real":39.383028864690935,"real_wealth":-204.37956204379566,"real_wealth_change":-4.379562043795659,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":314.21249999999986,"benefit_mean":0.0,"contractual_real_disposable":396.71350364963496,"power_index":106.07312931808421,"cash_available_real":396.71350364963496,"cash_for_consumption_real":396.71350364963496,"real_wealth":2817.518248175182,"real_wealth_change":17.51824817518218,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":95.9090909090909,"real_output_index":105.60000000000001,"unemployment_pct":4.000000000000001,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"revenue":22.44,"existing_spending":19.373636363636365,"government_interest":1.7999999999999998,"required_benefit_cost":1.8480000000000008,"benefit_cost":1.2663636363636366,"funded_fraction":0.6852617079889806,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":59.241706161137444,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.5592417061611,"household_cash_for_consumption":81.90636363636364,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":50.04739336492891,"power_index":104.2654028436019,"cash_available_real":50.04739336492891,"cash_for_consumption_real":50.04739336492891,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":80.0,"equity_income":0.0,"benefit_mean":6.30939143501127,"contractual_real_disposable":46.616427088637344,"power_index":97.11755643466113,"cash_available_real":46.616427088637344,"cash_for_consumption_real":46.616427088637344,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":80.0,"equity_income":0.0,"benefit_mean":6.3542449286250955,"contractual_real_disposable":38.32196153695507,"power_index":95.80490384238767,"cash_available_real":38.32196153695507,"cash_for_consumption_real":38.32196153695507,"real_wealth":-208.53080568720378,"real_wealth_change":-8.530805687203781,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":327.6,"benefit_mean":0.0,"contractual_real_disposable":418.72985781990525,"power_index":111.95985503206022,"cash_available_real":418.72985781990525,"cash_for_consumption_real":418.72985781990525,"real_wealth":2834.123222748815,"real_wealth_change":34.1232227488149,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":94.1304347826087,"real_output_index":108.1,"unemployment_pct":6.0,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"revenue":22.618750000000006,"existing_spending":19.014347826086958,"government_interest":1.7999999999999998,"required_benefit_cost":2.7250434782608703,"benefit_cost":1.804402173913048,"funded_fraction":0.662155370476739,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.96516141712937,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":263.7413394919168,"household_cash_for_consumption":82.74065217391305,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":50.993071593533486,"power_index":106.23556581986143,"cash_available_real":50.993071593533486,"cash_for_consumption_real":50.993071593533486,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":70.0,"equity_income":0.0,"benefit_mean":8.97537209999253,"contractual_real_disposable":45.230187450338484,"power_index":94.22955718820519,"cash_available_real":45.230187450338484,"cash_for_consumption_real":45.230187450338484,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":70.0,"equity_income":0.0,"benefit_mean":9.068649639137949,"contractual_real_disposable":36.830436106243546,"power_index":92.07609026560887,"cash_available_real":36.830436106243546,"cash_for_consumption_real":36.830436106243546,"real_wealth":-212.47113163972284,"real_wealth_change":-12.471131639722842,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":340.1625,"benefit_mean":0.0,"contractual_real_disposable":439.9878752886836,"power_index":117.6438169221079,"cash_available_real":439.9878752886836,"cash_for_consumption_real":439.9878752886836,"real_wealth":2849.8845265588907,"real_wealth_change":49.884526558890684,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":92.5,"real_output_index":110.39999999999999,"unemployment_pct":8.000000000000002,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"revenue":22.769999999999996,"existing_spending":18.685,"government_interest":1.7999999999999998,"required_benefit_cost":3.5760000000000014,"benefit_cost":2.2849999999999975,"funded_fraction":0.6389821029082764,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.754406580493544,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":264.86486486486484,"household_cash_for_consumption":83.435,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":51.89189189189189,"power_index":108.10810810810811,"cash_available_real":51.89189189189189,"cash_for_consumption_real":51.89189189189189,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":59.999999999999986,"equity_income":0.0,"benefit_mean":11.348322147650995,"contractual_real_disposable":43.40359151097404,"power_index":90.42414898119591,"cash_available_real":43.40359151097404,"cash_for_consumption_real":43.40359151097404,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":59.999999999999986,"equity_income":0.0,"benefit_mean":11.50167785234898,"contractual_real_disposable":34.92073281335024,"power_index":87.3018320333756,"cash_available_real":34.92073281335024,"cash_for_consumption_real":34.92073281335024,"real_wealth":-216.2162162162162,"real_wealth_change":-16.216216216216196,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":351.9,"benefit_mean":0.0,"contractual_real_disposable":460.4324324324324,"power_index":123.11027605145252,"cash_available_real":460.4324324324324,"cash_for_consumption_real":460.4324324324324,"real_wealth":2864.8648648648646,"real_wealth_change":64.86486486486456,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":91.0,"real_output_index":112.5,"unemployment_pct":10.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"revenue":22.89375,"existing_spending":18.382,"government_interest":1.7999999999999998,"required_benefit_cost":4.404,"benefit_cost":2.7117499999999994,"funded_fraction":0.6157470481380563,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.608058608058606,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":265.934065934066,"household_cash_for_consumption":83.993,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":52.747252747252745,"power_index":109.89010989010988,"cash_available_real":52.747252747252745,"cash_for_consumption_real":52.747252747252745,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":50.0,"equity_income":0.0,"benefit_mean":13.447915531335148,"contractual_real_disposable":41.151555528939724,"power_index":85.73240735195776,"cash_available_real":41.151555528939724,"cash_for_consumption_real":41.151555528939724,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":50.0,"equity_income":0.0,"benefit_mean":13.669584468664848,"contractual_real_disposable":32.60393897655478,"power_index":81.50984744138695,"cash_available_real":32.60393897655478,"cash_for_consumption_real":32.60393897655478,"real_wealth":-219.78021978021977,"real_wealth_change":-19.780219780219767,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":362.8125,"benefit_mean":0.0,"contractual_real_disposable":480.01373626373623,"power_index":128.34591878709526,"cash_available_real":480.01373626373623,"cash_for_consumption_real":480.01373626373623,"real_wealth":2879.120879120879,"real_wealth_change":79.12087912087918,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":89.61538461538461,"real_output_index":114.4,"unemployment_pct":12.0,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"revenue":22.990000000000002,"existing_spending":18.10230769230769,"government_interest":1.7999999999999998,"required_benefit_cost":5.2116923076923065,"benefit_cost":3.087692307692312,"funded_fraction":0.5924548352816162,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.525165821303155,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":266.9527896995708,"household_cash_for_consumption":84.4176923076923,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":53.562231759656655,"power_index":111.58798283261804,"cash_available_real":53.562231759656655,"cash_for_consumption_real":53.562231759656655,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":40.0,"equity_income":0.0,"benefit_mean":15.290803564129835,"contractual_real_disposable":38.48759195997321,"power_index":80.18248324994418,"cash_available_real":38.48759195997321,"cash_for_consumption_real":38.48759195997321,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":40.0,"equity_income":0.0,"benefit_mean":15.586119512793285,"contractual_real_disposable":29.890090443460327,"power_index":74.72522610865083,"cash_available_real":29.890090443460327,"cash_for_consumption_real":29.890090443460327,"real_wealth":-223.17596566523608,"real_wealth_change":-23.175965665236077,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":372.90000000000003,"benefit_mean":0.0,"contractual_real_disposable":498.68669527897003,"power_index":133.33868857726472,"cash_available_real":498.68669527897003,"cash_for_consumption_real":498.68669527897003,"real_wealth":2892.703862660944,"real_wealth_change":92.7038626609442,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":88.33333333333333,"real_output_index":116.10000000000001,"unemployment_pct":13.999999999999998,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"revenue":23.058749999999996,"existing_spending":17.843333333333334,"government_interest":1.7999999999999998,"required_benefit_cost":6.001333333333332,"benefit_cost":3.4154166666666628,"funded_fraction":0.5691096423017101,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.50519233581981,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":267.9245283018867,"household_cash_for_consumption":84.71166666666664,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":54.339622641509436,"power_index":113.20754716981132,"cash_available_real":54.339622641509436,"cash_for_consumption_real":54.339622641509436,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":30.000000000000014,"equity_income":0.0,"benefit_mean":16.891174183514753,"contractual_real_disposable":35.423970773790295,"power_index":73.79993911206311,"cash_available_real":35.423970773790295,"cash_for_consumption_real":35.423970773790295,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":30.000000000000014,"equity_income":0.0,"benefit_mean":17.26299248315187,"contractual_real_disposable":26.788293377153067,"power_index":66.97073344288268,"cash_available_real":26.788293377153067,"cash_for_consumption_real":26.788293377153067,"real_wealth":-226.41509433962264,"real_wealth_change":-26.41509433962264,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":382.1624999999999,"benefit_mean":0.0,"contractual_real_disposable":516.4103773584905,"power_index":138.07764100494398,"cash_available_real":516.4103773584905,"cash_for_consumption_real":516.4103773584905,"real_wealth":2905.6603773584898,"real_wealth_change":105.66037735848977,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":87.14285714285714,"real_output_index":117.6,"unemployment_pct":16.000000000000004,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"revenue":23.099999999999998,"existing_spending":17.602857142857143,"government_interest":1.7999999999999998,"required_benefit_cost":6.774857142857145,"benefit_cost":3.6971428571428557,"funded_fraction":0.5457152496626176,"overall_balance":-8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.5480093676815,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":268.8524590163934,"household_cash_for_consumption":84.87714285714284,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":55.08196721311475,"power_index":114.75409836065573,"cash_available_real":55.08196721311475,"cash_for_consumption_real":55.08196721311475,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":19.999999999999986,"equity_income":0.0,"benefit_mean":18.2611914401388,"contractual_real_disposable":31.971859029667463,"power_index":66.60803964514055,"cash_available_real":31.971859029667463,"cash_for_consumption_real":31.971859029667463,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":19.999999999999986,"equity_income":0.0,"benefit_mean":18.710237131289755,"contractual_real_disposable":23.30682949492266,"power_index":58.267073737306646,"cash_available_real":23.30682949492266,"cash_for_consumption_real":23.30682949492266,"real_wealth":-229.50819672131146,"real_wealth_change":-29.508196721311464,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":390.5999999999999,"benefit_mean":0.0,"contractual_real_disposable":533.1475409836064,"power_index":142.55281844481456,"cash_available_real":533.1475409836064,"cash_for_consumption_real":533.1475409836064,"real_wealth":2918.0327868852455,"real_wealth_change":118.03278688524551,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":86.03448275862068,"real_output_index":118.89999999999998,"unemployment_pct":18.000000000000004,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"revenue":23.113749999999996,"existing_spending":17.378965517241376,"government_interest":1.7999999999999998,"required_benefit_cost":7.533931034482761,"benefit_cost":3.9347844827586202,"funded_fraction":0.5222750865051902,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.65389315215799,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":269.7394789579158,"household_cash_for_consumption":84.91603448275859,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":55.79158316633267,"power_index":116.23246492985974,"cash_available_real":55.79158316633267,"cash_for_consumption_real":55.79158316633267,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":9.999999999999975,"equity_income":0.0,"benefit_mean":19.41134411168118,"contractual_real_disposable":28.141442053657478,"power_index":58.62800427845308,"cash_available_real":28.141442053657478,"cash_for_consumption_real":28.141442053657478,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":9.999999999999975,"equity_income":0.0,"benefit_mean":19.93650071590502,"contractual_real_disposable":19.453247325100012,"power_index":48.63311831275003,"cash_available_real":19.453247325100012,"cash_for_consumption_real":19.453247325100012,"real_wealth":-232.46492985971946,"real_wealth_change":-32.46492985971946,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":398.2124999999998,"benefit_mean":0.0,"contractual_real_disposable":548.8642284569137,"power_index":146.75514129864,"cash_available_real":548.8642284569137,"cash_for_consumption_real":548.8642284569137,"real_wealth":2929.8597194388776,"real_wealth_change":129.85971943887762,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":8.280000000000001,"benefit_cost":4.130000000000006,"funded_fraction":0.49879227053140174,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.35072463768119,"contractual_real_disposable":23.94202898550728,"power_index":49.87922705314017,"cash_available_real":23.94202898550728,"cash_for_consumption_real":23.94202898550728,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.949275362318872,"contractual_real_disposable":15.234441602728085,"power_index":38.08610400682021,"cash_available_real":15.234441602728085,"cash_for_consumption_real":15.234441602728085,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":563.5294117647061,"power_index":150.67631330607114,"cash_available_real":563.5294117647061,"cash_for_consumption_real":563.5294117647061,"real_wealth":2941.1764705882356,"real_wealth_change":141.1764705882356,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":8.280000000000001,"benefit_cost":4.130000000000006,"funded_fraction":0.49879227053140174,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.35072463768119,"contractual_real_disposable":23.94202898550728,"power_index":49.87922705314017,"cash_available_real":23.94202898550728,"cash_for_consumption_real":23.94202898550728,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.949275362318872,"contractual_real_disposable":15.234441602728085,"power_index":38.08610400682021,"cash_available_real":15.234441602728085,"cash_for_consumption_real":15.234441602728085,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":563.5294117647061,"power_index":150.67631330607114,"cash_available_real":563.5294117647061,"cash_for_consumption_real":563.5294117647061,"real_wealth":2941.1764705882356,"real_wealth_change":141.1764705882356,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":8.280000000000001,"benefit_cost":4.130000000000006,"funded_fraction":0.49879227053140174,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.35072463768119,"contractual_real_disposable":23.94202898550728,"power_index":49.87922705314017,"cash_available_real":23.94202898550728,"cash_for_consumption_real":23.94202898550728,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.949275362318872,"contractual_real_disposable":15.234441602728085,"power_index":38.08610400682021,"cash_available_real":15.234441602728085,"cash_for_consumption_real":15.234441602728085,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":563.5294117647061,"power_index":150.67631330607114,"cash_available_real":563.5294117647061,"cash_for_consumption_real":563.5294117647061,"real_wealth":2941.1764705882356,"real_wealth_change":141.1764705882356,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":8.280000000000001,"benefit_cost":4.130000000000006,"funded_fraction":0.49879227053140174,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.35072463768119,"contractual_real_disposable":23.94202898550728,"power_index":49.87922705314017,"cash_available_real":23.94202898550728,"cash_for_consumption_real":23.94202898550728,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.949275362318872,"contractual_real_disposable":15.234441602728085,"power_index":38.08610400682021,"cash_available_real":15.234441602728085,"cash_for_consumption_real":15.234441602728085,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":563.5294117647061,"power_index":150.67631330607114,"cash_available_real":563.5294117647061,"cash_for_consumption_real":563.5294117647061,"real_wealth":2941.1764705882356,"real_wealth_change":141.1764705882356,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":8.280000000000001,"benefit_cost":4.130000000000006,"funded_fraction":0.49879227053140174,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.35072463768119,"contractual_real_disposable":23.94202898550728,"power_index":49.87922705314017,"cash_available_real":23.94202898550728,"cash_for_consumption_real":23.94202898550728,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.949275362318872,"contractual_real_disposable":15.234441602728085,"power_index":38.08610400682021,"cash_available_real":15.234441602728085,"cash_for_consumption_real":15.234441602728085,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":563.5294117647061,"power_index":150.67631330607114,"cash_available_real":563.5294117647061,"cash_for_consumption_real":563.5294117647061,"real_wealth":2941.1764705882356,"real_wealth_change":141.1764705882356,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":8.280000000000001,"benefit_cost":4.130000000000006,"funded_fraction":0.49879227053140174,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.35072463768119,"contractual_real_disposable":23.94202898550728,"power_index":49.87922705314017,"cash_available_real":23.94202898550728,"cash_for_consumption_real":23.94202898550728,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.949275362318872,"contractual_real_disposable":15.234441602728085,"power_index":38.08610400682021,"cash_available_real":15.234441602728085,"cash_for_consumption_real":15.234441602728085,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":563.5294117647061,"power_index":150.67631330607114,"cash_available_real":563.5294117647061,"cash_for_consumption_real":563.5294117647061,"real_wealth":2941.1764705882356,"real_wealth_change":141.1764705882356,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":8.280000000000001,"benefit_cost":4.130000000000006,"funded_fraction":0.49879227053140174,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.35072463768119,"contractual_real_disposable":23.94202898550728,"power_index":49.87922705314017,"cash_available_real":23.94202898550728,"cash_for_consumption_real":23.94202898550728,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.949275362318872,"contractual_real_disposable":15.234441602728085,"power_index":38.08610400682021,"cash_available_real":15.234441602728085,"cash_for_consumption_real":15.234441602728085,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":563.5294117647061,"power_index":150.67631330607114,"cash_available_real":563.5294117647061,"cash_for_consumption_real":563.5294117647061,"real_wealth":2941.1764705882356,"real_wealth_change":141.1764705882356,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":8.280000000000001,"benefit_cost":4.130000000000006,"funded_fraction":0.49879227053140174,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.35072463768119,"contractual_real_disposable":23.94202898550728,"power_index":49.87922705314017,"cash_available_real":23.94202898550728,"cash_for_consumption_real":23.94202898550728,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.949275362318872,"contractual_real_disposable":15.234441602728085,"power_index":38.08610400682021,"cash_available_real":15.234441602728085,"cash_for_consumption_real":15.234441602728085,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":563.5294117647061,"power_index":150.67631330607114,"cash_available_real":563.5294117647061,"cash_for_consumption_real":563.5294117647061,"real_wealth":2941.1764705882356,"real_wealth_change":141.1764705882356,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":8.280000000000001,"benefit_cost":4.130000000000006,"funded_fraction":0.49879227053140174,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.35072463768119,"contractual_real_disposable":23.94202898550728,"power_index":49.87922705314017,"cash_available_real":23.94202898550728,"cash_for_consumption_real":23.94202898550728,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.949275362318872,"contractual_real_disposable":15.234441602728085,"power_index":38.08610400682021,"cash_available_real":15.234441602728085,"cash_for_consumption_real":15.234441602728085,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":563.5294117647061,"power_index":150.67631330607114,"cash_available_real":563.5294117647061,"cash_for_consumption_real":563.5294117647061,"real_wealth":2941.1764705882356,"real_wealth_change":141.1764705882356,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":8.280000000000001,"benefit_cost":4.130000000000006,"funded_fraction":0.49879227053140174,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.35072463768119,"contractual_real_disposable":23.94202898550728,"power_index":49.87922705314017,"cash_available_real":23.94202898550728,"cash_for_consumption_real":23.94202898550728,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.949275362318872,"contractual_real_disposable":15.234441602728085,"power_index":38.08610400682021,"cash_available_real":15.234441602728085,"cash_for_consumption_real":15.234441602728085,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":563.5294117647061,"power_index":150.67631330607114,"cash_available_real":563.5294117647061,"cash_for_consumption_real":563.5294117647061,"real_wealth":2941.1764705882356,"real_wealth_change":141.1764705882356,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":8.280000000000001,"benefit_cost":4.130000000000006,"funded_fraction":0.49879227053140174,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.35072463768119,"contractual_real_disposable":23.94202898550728,"power_index":49.87922705314017,"cash_available_real":23.94202898550728,"cash_for_consumption_real":23.94202898550728,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":20.949275362318872,"contractual_real_disposable":15.234441602728085,"power_index":38.08610400682021,"cash_available_real":15.234441602728085,"cash_for_consumption_real":15.234441602728085,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":563.5294117647061,"power_index":150.67631330607114,"cash_available_real":563.5294117647061,"cash_for_consumption_real":563.5294117647061,"real_wealth":2941.1764705882356,"real_wealth_change":141.1764705882356,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":117.64705882352943,"displaced_free":49.87922705314017,"displaced_debt":38.08610400682021,"owners":150.67631330607114},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":-35.29411764705884,"owners":141.1764705882356},"final_gov_net_debt_to_output_pct":58.823529411764696,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":1.4210854715202004e-14}},"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"ownership":"concentrated","closure":"protect","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":97.85714285714285,"real_output_index":102.89999999999999,"unemployment_pct":2.0000000000000004,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"revenue":22.233749999999993,"existing_spending":19.767142857142854,"government_interest":1.7999999999999998,"required_benefit_cost":0.9411428571428568,"benefit_cost":0.9411428571428568,"funded_fraction":1.0,"overall_balance":-0.27453571428571744,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.27453571428572,"gov_net_debt_to_output_pct":59.85851900718579,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":261.5944160583942,"household_cash_for_consumption":80.92785714285712,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":49.05109489051095,"power_index":102.18978102189783,"cash_available_real":49.05109489051095,"cash_for_consumption_real":49.05109489051095,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":90.0,"equity_income":0.0,"benefit_mean":4.697142857142855,"contractual_real_disposable":48.945985401459865,"power_index":101.97080291970805,"cash_available_real":48.945985401459865,"cash_for_consumption_real":48.945985401459865,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":90.0,"equity_income":0.0,"benefit_mean":4.714285714285713,"contractual_real_disposable":40.78832116788322,"power_index":101.97080291970806,"cash_available_real":40.78832116788322,"cash_for_consumption_real":40.78832116788322,"real_wealth":-204.37956204379566,"real_wealth_change":-4.379562043795659,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":314.21249999999986,"benefit_mean":0.0,"contractual_real_disposable":396.71350364963496,"power_index":106.07312931808421,"cash_available_real":396.71350364963496,"cash_for_consumption_real":393.90802919708017,"real_wealth":2820.3237226277374,"real_wealth_change":20.323722627737425,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":95.9090909090909,"real_output_index":105.60000000000001,"unemployment_pct":4.000000000000001,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"revenue":22.44,"existing_spending":19.373636363636365,"government_interest":1.8082360714285715,"required_benefit_cost":1.8480000000000008,"benefit_cost":1.8480000000000008,"funded_fraction":1.0,"overall_balance":-0.5898724350649358,"beginning_gov_net_debt":60.27453571428572,"ending_gov_net_debt":60.86440814935065,"gov_net_debt_to_output_pct":60.095189720922846,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":263.46052034529447,"household_cash_for_consumption":81.90636363636364,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":50.04739336492891,"power_index":104.2654028436019,"cash_available_real":50.04739336492891,"cash_for_consumption_real":50.04739336492891,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":80.0,"equity_income":0.0,"benefit_mean":9.20727272727273,"contractual_real_disposable":49.63791469194313,"power_index":103.41232227488153,"cash_available_real":49.63791469194313,"cash_for_consumption_real":49.63791469194313,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":80.0,"equity_income":0.0,"benefit_mean":9.272727272727277,"contractual_real_disposable":41.3649289099526,"power_index":103.41232227488152,"cash_available_real":41.3649289099526,"cash_for_consumption_real":41.3649289099526,"real_wealth":-208.53080568720378,"real_wealth_change":-8.530805687203781,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":327.6,"benefit_mean":0.0,"contractual_real_disposable":418.8157315504401,"power_index":111.98281592257757,"cash_available_real":418.8157315504401,"cash_for_consumption_real":412.6654028436019,"real_wealth":2843.1360091401484,"real_wealth_change":43.13600914014842,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":94.1304347826087,"real_output_index":108.1,"unemployment_pct":6.0,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"revenue":22.618750000000006,"existing_spending":19.014347826086958,"government_interest":1.8259322444805195,"required_benefit_cost":2.7250434782608703,"benefit_cost":2.7250434782608703,"funded_fraction":1.0,"overall_balance":-0.946573548828342,"beginning_gov_net_debt":60.86440814935065,"ending_gov_net_debt":61.81098169817899,"gov_net_debt_to_output_pct":60.74490855307256,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":265.66524614587144,"household_cash_for_consumption":82.74065217391306,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":50.993071593533486,"power_index":106.23556581986143,"cash_available_real":50.993071593533486,"cash_for_consumption_real":50.993071593533486,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":70.0,"equity_income":0.0,"benefit_mean":13.554782608695655,"contractual_real_disposable":50.09515011547344,"power_index":104.36489607390301,"cash_available_real":50.09515011547344,"cash_for_consumption_real":50.09515011547344,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":70.0,"equity_income":0.0,"benefit_mean":13.695652173913047,"contractual_real_disposable":41.7459584295612,"power_index":104.36489607390301,"cash_available_real":41.7459584295612,"cash_for_consumption_real":41.7459584295612,"real_wealth":-212.47113163972284,"real_wealth_change":-12.471131639722842,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":340.1625,"benefit_mean":0.0,"contractual_real_disposable":440.2633679552203,"power_index":117.71747806289311,"cash_available_real":440.2633679552203,"cash_for_consumption_real":430.207390300231,"real_wealth":2869.123593098437,"real_wealth_change":69.12359309843714,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":92.5,"real_output_index":110.39999999999999,"unemployment_pct":8.000000000000002,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"revenue":22.769999999999996,"existing_spending":18.685,"government_interest":1.8543294509453696,"required_benefit_cost":3.5760000000000014,"benefit_cost":3.5760000000000014,"funded_fraction":1.0,"overall_balance":-1.3453294509453737,"beginning_gov_net_debt":61.81098169817899,"ending_gov_net_debt":63.15631114912436,"gov_net_debt_to_output_pct":61.845193056330174,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":268.2770931341885,"household_cash_for_consumption":83.435,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":51.89189189189189,"power_index":108.10810810810811,"cash_available_real":51.89189189189189,"cash_for_consumption_real":51.89189189189189,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":59.999999999999986,"equity_income":0.0,"benefit_mean":17.76000000000001,"contractual_real_disposable":50.33513513513513,"power_index":104.86486486486486,"cash_available_real":50.33513513513513,"cash_for_consumption_real":50.33513513513513,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":59.999999999999986,"equity_income":0.0,"benefit_mean":18.000000000000007,"contractual_real_disposable":41.945945945945944,"power_index":104.86486486486486,"cash_available_real":41.945945945945944,"cash_for_consumption_real":41.945945945945944,"real_wealth":-216.2162162162162,"real_wealth_change":-16.216216216216196,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":351.9,"benefit_mean":0.0,"contractual_real_disposable":461.01977784805797,"power_index":123.26732028022941,"cash_available_real":461.01977784805797,"cash_for_consumption_real":446.4756756756756,"real_wealth":2898.987147558101,"real_wealth_change":98.98714755810079,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":91.0,"real_output_index":112.5,"unemployment_pct":10.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"revenue":22.89375,"existing_spending":18.382,"government_interest":1.8946893344737308,"required_benefit_cost":4.404,"benefit_cost":4.404,"funded_fraction":1.0,"overall_balance":-1.7869393344737314,"beginning_gov_net_debt":63.15631114912436,"ending_gov_net_debt":64.94325048359809,"gov_net_debt_to_output_pct":63.43663050900913,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":271.36620932263526,"household_cash_for_consumption":83.993,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":52.747252747252745,"power_index":109.89010989010988,"cash_available_real":52.747252747252745,"cash_for_consumption_real":52.747252747252745,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":50.0,"equity_income":0.0,"benefit_mean":21.84,"contractual_real_disposable":50.37362637362637,"power_index":104.94505494505495,"cash_available_real":50.37362637362637,"cash_for_consumption_real":50.37362637362637,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":50.0,"equity_income":0.0,"benefit_mean":22.2,"contractual_real_disposable":41.97802197802198,"power_index":104.94505494505495,"cash_available_real":41.97802197802198,"cash_for_consumption_real":41.97802197802198,"real_wealth":-219.78021978021977,"real_wealth_change":-19.780219780219767,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":362.8125,"benefit_mean":0.0,"contractual_real_disposable":481.05427840081023,"power_index":128.6241386098423,"cash_available_real":481.05427840081023,"cash_for_consumption_real":461.41758241758237,"real_wealth":2933.442313006572,"real_wealth_change":133.44231300657202,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":89.61538461538461,"real_output_index":114.4,"unemployment_pct":12.0,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"revenue":22.990000000000002,"existing_spending":18.10230769230769,"government_interest":1.9482975145079426,"required_benefit_cost":5.2116923076923065,"benefit_cost":5.2116923076923065,"funded_fraction":1.0,"overall_balance":-2.272297514507937,"beginning_gov_net_debt":64.94325048359809,"ending_gov_net_debt":67.21554799810603,"gov_net_debt_to_output_pct":65.56335153931528,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":275.0044741609767,"household_cash_for_consumption":84.4176923076923,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":53.562231759656655,"power_index":111.58798283261804,"cash_available_real":53.562231759656655,"cash_for_consumption_real":53.562231759656655,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":40.0,"equity_income":0.0,"benefit_mean":25.809230769230766,"contractual_real_disposable":50.224892703862665,"power_index":104.63519313304722,"cash_available_real":50.224892703862665,"cash_for_consumption_real":50.224892703862665,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":40.0,"equity_income":0.0,"benefit_mean":26.307692307692303,"contractual_real_disposable":41.85407725321889,"power_index":104.63519313304724,"cash_available_real":41.85407725321889,"cash_for_consumption_real":41.85407725321889,"real_wealth":-223.17596566523608,"real_wealth_change":-23.175965665236077,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":372.90000000000003,"benefit_mean":0.0,"contractual_real_disposable":500.34151732927324,"power_index":133.78115436611586,"cash_available_real":500.34151732927324,"cash_for_consumption_real":474.98540772532203,"real_wealth":2973.220707275003,"real_wealth_change":173.22070727500295,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":88.33333333333333,"real_output_index":116.10000000000001,"unemployment_pct":13.999999999999998,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"revenue":23.058749999999996,"existing_spending":17.843333333333334,"government_interest":2.016466439943181,"required_benefit_cost":6.001333333333332,"benefit_cost":6.001333333333332,"funded_fraction":1.0,"overall_balance":-2.8023831066098506,"beginning_gov_net_debt":67.21554799810603,"ending_gov_net_debt":70.01793110471588,"gov_net_debt_to_output_pct":68.27354210395971,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":279.2655823826972,"household_cash_for_consumption":84.71166666666664,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":54.339622641509436,"power_index":113.20754716981132,"cash_available_real":54.339622641509436,"cash_for_consumption_real":54.339622641509436,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":30.000000000000014,"equity_income":0.0,"benefit_mean":29.679999999999993,"contractual_real_disposable":49.90188679245283,"power_index":103.9622641509434,"cash_available_real":49.90188679245283,"cash_for_consumption_real":49.90188679245283,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":30.000000000000014,"equity_income":0.0,"benefit_mean":30.333333333333325,"contractual_real_disposable":41.58490566037736,"power_index":103.96226415094341,"cash_available_real":41.58490566037736,"cash_for_consumption_real":41.58490566037736,"real_wealth":-226.41509433962264,"real_wealth_change":-26.41509433962264,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":382.1624999999999,"benefit_mean":0.0,"contractual_real_disposable":518.8609408295454,"power_index":138.7328718795576,"cash_available_real":518.8609408295454,"cash_for_consumption_real":487.1358490566036,"real_wealth":3019.0709181665943,"real_wealth_change":219.0709181665943,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":87.14285714285714,"real_output_index":117.6,"unemployment_pct":16.000000000000004,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"revenue":23.099999999999998,"existing_spending":17.602857142857143,"government_interest":2.1005379331414766,"required_benefit_cost":6.774857142857145,"benefit_cost":6.774857142857146,"funded_fraction":1.0,"overall_balance":-3.3782522188557675,"beginning_gov_net_debt":70.01793110471588,"ending_gov_net_debt":73.39618332357165,"gov_net_debt_to_output_pct":71.62000714634236,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":284.2251284040986,"household_cash_for_consumption":84.87714285714284,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":55.08196721311475,"power_index":114.75409836065573,"cash_available_real":55.08196721311475,"cash_for_consumption_real":55.08196721311475,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":19.999999999999986,"equity_income":0.0,"benefit_mean":33.46285714285715,"contractual_real_disposable":49.416393442622955,"power_index":102.95081967213116,"cash_available_real":49.416393442622955,"cash_for_consumption_real":49.416393442622955,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":19.999999999999986,"equity_income":0.0,"benefit_mean":34.2857142857143,"contractual_real_disposable":41.180327868852466,"power_index":102.95081967213116,"cash_available_real":41.180327868852466,"cash_for_consumption_real":41.180327868852466,"real_wealth":-229.50819672131146,"real_wealth_change":-29.508196721311464,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":390.5999999999999,"benefit_mean":0.0,"contractual_real_disposable":536.596336937689,"power_index":143.4749564004516,"cash_available_real":536.596336937689,"cash_for_consumption_real":497.82950819672124,"real_wealth":3071.7594807622972,"real_wealth_change":271.75948076229724,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":86.03448275862068,"real_output_index":118.89999999999998,"unemployment_pct":18.000000000000004,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"revenue":23.113749999999996,"existing_spending":17.378965517241376,"government_interest":2.2018854997071493,"required_benefit_cost":7.533931034482761,"benefit_cost":7.533931034482761,"funded_fraction":1.0,"overall_balance":-4.00103205143129,"beginning_gov_net_debt":73.39618332357165,"ending_gov_net_debt":77.39721537500294,"gov_net_debt_to_output_pct":75.66080001466636,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":289.96069121743835,"household_cash_for_consumption":84.91603448275859,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":55.79158316633267,"power_index":116.23246492985974,"cash_available_real":55.79158316633267,"cash_for_consumption_real":55.79158316633267,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":9.999999999999975,"equity_income":0.0,"benefit_mean":37.16689655172414,"contractual_real_disposable":48.779158316633264,"power_index":101.62324649298597,"cash_available_real":48.779158316633264,"cash_for_consumption_real":48.779158316633264,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":9.999999999999975,"equity_income":0.0,"benefit_mean":38.17241379310345,"contractual_real_disposable":40.64929859719439,"power_index":101.62324649298597,"cash_available_real":40.64929859719439,"cash_for_consumption_real":40.64929859719439,"real_wealth":-232.46492985971946,"real_wealth_change":-32.46492985971946,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":398.2124999999998,"benefit_mean":0.0,"contractual_real_disposable":553.5354426819667,"power_index":148.0041290593494,"cash_available_real":553.5354426819667,"cash_for_consumption_real":507.0304609218434,"real_wealth":3132.0718420341027,"real_wealth_change":332.0718420341027,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.321916461250088,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-4.671916461250083,"beginning_gov_net_debt":77.39721537500294,"ending_gov_net_debt":82.06913183625302,"gov_net_debt_to_output_pct":80.45993317279707,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":296.5519198073565,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":569.6696054264718,"power_index":152.31807631723845,"cash_available_real":569.6696054264718,"cash_for_consumption_real":514.7058823529414,"real_wealth":3200.8133157206235,"real_wealth_change":400.81331572062345,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.4620739550875905,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-4.812073955087585,"beginning_gov_net_debt":82.06913183625302,"ending_gov_net_debt":86.8812057913406,"gov_net_debt_to_output_pct":85.17765273660842,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":302.2131832839302,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":571.3185171186776,"power_index":152.7589617964379,"cash_available_real":571.3185171186776,"cash_for_consumption_real":514.7058823529414,"real_wealth":3257.4259504863603,"real_wealth_change":457.4259504863603,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.606436173740218,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-4.9564361737402125,"beginning_gov_net_debt":86.8812057913406,"ending_gov_net_debt":91.83764196508082,"gov_net_debt_to_output_pct":90.03690388733412,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":308.044284664801,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":573.0168961616498,"power_index":153.21307384001332,"cash_available_real":573.0168961616498,"cash_for_consumption_real":514.7058823529413,"real_wealth":3315.7369642950684,"real_wealth_change":515.7369642950684,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.7551292589524246,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-5.105129258952418,"beginning_gov_net_debt":91.83764196508082,"ending_gov_net_debt":96.94277122403324,"gov_net_debt_to_output_pct":95.0419325725816,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":314.05031908709793,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":574.766226575911,"power_index":153.68080924489598,"cash_available_real":574.766226575911,"cash_for_consumption_real":514.7058823529414,"real_wealth":3375.7973085180374,"real_wealth_change":575.7973085180374,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.908283136720997,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-5.2582831367209915,"beginning_gov_net_debt":96.94277122403324,"ending_gov_net_debt":102.20105436075423,"gov_net_debt_to_output_pct":100.19711211838649,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":320.23653454206385,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":576.5680369026,"power_index":154.16257671192517,"cash_available_real":576.5680369026,"cash_for_consumption_real":514.7058823529414,"real_wealth":3437.659463067697,"real_wealth_change":637.6594630676968,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":3.0660316308226268,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-5.416031630822621,"beginning_gov_net_debt":102.20105436075423,"ending_gov_net_debt":107.61708599157684,"gov_net_debt_to_output_pct":105.50694705056551,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":326.60833646067863,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":578.4239015390898,"power_index":154.6587972029652,"cash_available_real":578.4239015390898,"cash_for_consumption_real":514.7058823529414,"real_wealth":3501.377482253845,"real_wealth_change":701.3774822538448,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":3.228512579747305,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-5.578512579747299,"beginning_gov_net_debt":107.61708599157684,"ending_gov_net_debt":113.19559857132414,"gov_net_debt_to_output_pct":110.97607703070992,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":333.1712924368519,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":580.3354421146743,"power_index":155.16990430873645,"cash_available_real":580.3354421146743,"cash_for_consumption_real":514.7058823529414,"real_wealth":3567.007042015578,"real_wealth_change":767.007042015578,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":3.395867957139724,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-5.745867957139718,"beginning_gov_net_debt":113.19559857132414,"ending_gov_net_debt":118.94146652846386,"gov_net_debt_to_output_pct":116.60928091025868,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":339.93113709231045,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":582.3043289075263,"power_index":155.69634462768084,"cash_available_real":582.3043289075263,"cash_for_consumption_real":514.7058823529413,"real_wealth":3634.605488570163,"real_wealth_change":834.6054885701628,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":3.5682439958539156,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-5.91824399585391,"beginning_gov_net_debt":118.94146652846386,"ending_gov_net_debt":124.85971052431778,"gov_net_debt_to_output_pct":122.41148090619389,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":346.8937770874327,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":584.3322823041639,"power_index":156.23857815619354,"cash_available_real":584.3322823041639,"cash_for_consumption_real":514.7058823529413,"real_wealth":3704.231888521386,"real_wealth_change":904.2318885213858,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":3.7457913157295333,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-6.095791315729528,"beginning_gov_net_debt":124.85971052431778,"ending_gov_net_debt":130.9555018400473,"gov_net_debt_to_output_pct":128.38774690200714,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":354.06529628240855,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":586.4210743027005,"power_index":156.79707869056162,"cash_available_real":586.4210743027005,"cash_for_consumption_real":514.7058823529413,"real_wealth":3775.9470804711445,"real_wealth_change":975.9470804711445,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":3.928665055201419,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-6.278665055201413,"beginning_gov_net_debt":130.9555018400473,"ending_gov_net_debt":137.2341668952487,"gov_net_debt_to_output_pct":134.5433008776948,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":361.45196105323373,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.0000000000001,"benefit_mean":0.0,"contractual_real_disposable":588.5725300611933,"power_index":157.37233424096078,"cash_available_real":588.5725300611933,"cash_for_consumption_real":514.7058823529416,"real_wealth":3849.813728179396,"real_wealth_change":1049.813728179396,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":117.64705882352943,"displaced_free":100.0,"displaced_debt":100.0,"owners":157.37233424096078},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":-35.29411764705884,"owners":1049.813728179396},"final_gov_net_debt_to_output_pct":134.5433008776948,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":1.4210854715202004e-14}}},"broad":{"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"ownership":"broad","closure":"budget","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":97.85714285714285,"real_output_index":102.89999999999999,"unemployment_pct":2.0000000000000004,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"revenue":22.233749999999993,"existing_spending":19.767142857142854,"government_interest":1.7999999999999998,"required_benefit_cost":0.8998607142857142,"benefit_cost":0.6666071428571393,"funded_fraction":0.7407892491298218,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":59.5858781468792,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":261.3138686131387,"household_cash_for_consumption":80.92785714285712,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":31.421249999999986,"benefit_mean":0.0,"contractual_real_disposable":81.16040145985401,"power_index":104.05179674340258,"cash_available_real":81.16040145985401,"cash_for_consumption_real":81.16040145985401,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":90.0,"equity_income":31.421249999999986,"benefit_mean":3.326686092150298,"contractual_real_disposable":79.65482520365724,"power_index":102.12157077391953,"cash_available_real":79.65482520365724,"cash_for_consumption_real":79.65482520365724,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":90.0,"equity_income":31.421249999999986,"benefit_mean":3.3393853364210946,"contractual_real_disposable":71.49262005181717,"power_index":102.13231435973881,"cash_available_real":71.49262005181717,"cash_for_consumption_real":71.49262005181717,"real_wealth":-4.379562043795642,"real_wealth_change":-4.379562043795642,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":31.421249999999986,"benefit_mean":0.0,"contractual_real_disposable":107.72974452554745,"power_index":103.58629281302639,"cash_available_real":107.72974452554745,"cash_for_consumption_real":107.72974452554745,"real_wealth":1017.5182481751826,"real_wealth_change":17.518248175182634,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":95.9090909090909,"real_output_index":105.60000000000001,"unemployment_pct":4.000000000000001,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"revenue":22.44,"existing_spending":19.373636363636365,"government_interest":1.7999999999999998,"required_benefit_cost":1.6885090909090916,"benefit_cost":1.2663636363636366,"funded_fraction":0.749989232028255,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":59.241706161137444,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.5592417061612,"household_cash_for_consumption":81.90636363636362,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":32.760000000000005,"benefit_mean":0.0,"contractual_real_disposable":84.20473933649289,"power_index":107.95479402114474,"cash_available_real":84.20473933649289,"cash_for_consumption_real":84.20473933649289,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":80.0,"equity_income":32.760000000000005,"benefit_mean":6.307273079679076,"contractual_real_disposable":80.77156434848055,"power_index":103.5532876262571,"cash_available_real":80.77156434848055,"cash_for_consumption_real":80.77156434848055,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":80.0,"equity_income":32.760000000000005,"benefit_mean":6.356363283957289,"contractual_real_disposable":72.48151622023983,"power_index":103.54502317177118,"cash_available_real":72.48151622023983,"cash_for_consumption_real":72.48151622023983,"real_wealth":-8.530805687203774,"real_wealth_change":-8.530805687203774,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":32.760000000000005,"benefit_mean":0.0,"contractual_real_disposable":111.31374407582939,"power_index":107.03244622675902,"cash_available_real":111.31374407582939,"cash_for_consumption_real":111.31374407582939,"real_wealth":1034.1232227488151,"real_wealth_change":34.123222748815124,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":94.1304347826087,"real_output_index":108.1,"unemployment_pct":6.0,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"revenue":22.618750000000006,"existing_spending":19.014347826086958,"government_interest":1.7999999999999998,"required_benefit_cost":2.3784163043478266,"benefit_cost":1.804402173913048,"funded_fraction":0.758656998194361,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.96516141712937,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":263.74133949191685,"household_cash_for_consumption":82.74065217391305,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":34.01625000000001,"benefit_mean":0.0,"contractual_real_disposable":87.1304272517321,"power_index":111.7056759637591,"cash_available_real":87.1304272517321,"cash_for_consumption_real":87.1304272517321,"real_wealth":200.00000000000003,"real_wealth_change":2.842170943040401e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":70.0,"equity_income":34.01625000000001,"benefit_mean":8.968575028822853,"contractual_real_disposable":81.36032220152082,"power_index":104.30810538656515,"cash_available_real":81.36032220152082,"cash_for_consumption_real":81.36032220152082,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":70.0,"equity_income":34.01625000000001,"benefit_mean":9.075446710307626,"contractual_real_disposable":72.97501267145846,"power_index":104.2500181020835,"cash_available_real":72.97501267145846,"cash_for_consumption_real":72.97501267145846,"real_wealth":-12.471131639722833,"real_wealth_change":-12.471131639722833,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":34.01625000000001,"benefit_mean":0.0,"contractual_real_disposable":114.75167436489608,"power_index":110.33814842778469,"cash_available_real":114.75167436489608,"cash_for_consumption_real":114.75167436489608,"real_wealth":1049.8845265588914,"real_wealth_change":49.884526558891366,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":92.5,"real_output_index":110.39999999999999,"unemployment_pct":8.000000000000002,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"revenue":22.769999999999996,"existing_spending":18.685,"government_interest":1.7999999999999998,"required_benefit_cost":2.9808000000000012,"benefit_cost":2.2849999999999975,"funded_fraction":0.7665727321524411,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.754406580493544,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":264.8648648648649,"household_cash_for_consumption":83.435,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":35.19,"benefit_mean":0.0,"contractual_real_disposable":89.93513513513513,"power_index":115.3014553014553,"cash_available_real":89.93513513513513,"cash_for_consumption_real":89.93513513513513,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":59.999999999999986,"equity_income":35.19,"benefit_mean":11.333011272141697,"contractual_real_disposable":81.43028245636938,"power_index":104.3977980209864,"cash_available_real":81.43028245636938,"cash_for_consumption_real":81.43028245636938,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":59.999999999999986,"equity_income":35.19,"benefit_mean":11.51698872785828,"contractual_real_disposable":72.98052835444138,"power_index":104.25789764920195,"cash_available_real":72.98052835444138,"cash_for_consumption_real":72.98052835444138,"real_wealth":-16.216216216216214,"real_wealth_change":-16.216216216216214,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":35.19,"benefit_mean":0.0,"contractual_real_disposable":118.04324324324324,"power_index":113.50311850311849,"cash_available_real":118.04324324324324,"cash_for_consumption_real":118.04324324324324,"real_wealth":1064.8648648648648,"real_wealth_change":64.86486486486478,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":91.0,"real_output_index":112.5,"unemployment_pct":10.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"revenue":22.89375,"existing_spending":18.382,"government_interest":1.7999999999999998,"required_benefit_cost":3.5058750000000005,"benefit_cost":2.7117499999999994,"funded_fraction":0.7734873605020142,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.608058608058606,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":265.9340659340659,"household_cash_for_consumption":83.99300000000001,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":36.28125,"benefit_mean":0.0,"contractual_real_disposable":92.61675824175823,"power_index":118.73943364327978,"cash_available_real":92.61675824175823,"cash_for_consumption_real":92.61675824175823,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":50.0,"equity_income":36.28125,"benefit_mean":13.419522275109633,"contractual_real_disposable":80.9898596429776,"power_index":103.83315338843283,"cash_available_real":80.9898596429776,"cash_for_consumption_real":80.9898596429776,"real_wealth":199.99999999999997,"real_wealth_change":-2.842170943040401e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":50.0,"equity_income":36.28125,"benefit_mean":13.697977724890357,"contractual_real_disposable":72.50464585152787,"power_index":103.57806550218267,"cash_available_real":72.50464585152787,"cash_for_consumption_real":72.50464585152787,"real_wealth":-19.780219780219788,"real_wealth_change":-19.780219780219788,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":36.28125,"benefit_mean":0.0,"contractual_real_disposable":121.1881868131868,"power_index":116.52710270498731,"cash_available_real":121.1881868131868,"cash_for_consumption_real":121.1881868131868,"real_wealth":1079.1208791208792,"real_wealth_change":79.12087912087918,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":89.61538461538461,"real_output_index":114.4,"unemployment_pct":12.0,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"revenue":22.990000000000002,"existing_spending":18.10230769230769,"government_interest":1.7999999999999998,"required_benefit_cost":3.963046153846152,"benefit_cost":3.087692307692312,"funded_fraction":0.7791209559080442,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.525165821303155,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":266.9527896995708,"household_cash_for_consumption":84.41769230769232,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":37.290000000000006,"benefit_mean":0.0,"contractual_real_disposable":95.17339055793992,"power_index":122.01716738197426,"cash_available_real":95.17339055793992,"cash_for_consumption_real":95.17339055793992,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":40.0,"equity_income":37.290000000000006,"benefit_mean":15.244280623296786,"contractual_real_disposable":80.04683674702648,"power_index":102.62414967567497,"cash_available_real":80.04683674702648,"cash_for_consumption_real":80.04683674702648,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":40.0,"equity_income":37.290000000000006,"benefit_mean":15.632642453626337,"contractual_real_disposable":71.5531632529736,"power_index":102.21880464710516,"cash_available_real":71.5531632529736,"cash_for_consumption_real":71.5531632529736,"real_wealth":-23.17596566523605,"real_wealth_change":-23.17596566523605,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":37.290000000000006,"benefit_mean":0.0,"contractual_real_disposable":124.18626609442062,"power_index":119.4098712446352,"cash_available_real":124.18626609442062,"cash_for_consumption_real":124.18626609442062,"real_wealth":1092.7038626609442,"real_wealth_change":92.7038626609442,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":88.33333333333333,"real_output_index":116.10000000000001,"unemployment_pct":13.999999999999998,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"revenue":23.058749999999996,"existing_spending":17.843333333333334,"government_interest":1.7999999999999998,"required_benefit_cost":4.361058333333332,"benefit_cost":3.4154166666666628,"funded_fraction":0.7831623440028885,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.50519233581981,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":267.92452830188677,"household_cash_for_consumption":84.71166666666666,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":38.216249999999995,"benefit_mean":0.0,"contractual_real_disposable":97.60330188679247,"power_index":125.13243831640058,"cash_available_real":97.60330188679247,"cash_for_consumption_real":97.60330188679247,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":30.000000000000014,"equity_income":38.216249999999995,"benefit_mean":16.821250300959036,"contractual_real_disposable":78.60849090674608,"power_index":100.78011654711038,"cash_available_real":78.60849090674608,"cash_for_consumption_real":78.60849090674608,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":30.000000000000014,"equity_income":38.216249999999995,"benefit_mean":17.332916365707593,"contractual_real_disposable":70.13113173476331,"power_index":100.18733104966189,"cash_available_real":70.13113173476331,"cash_for_consumption_real":70.13113173476331,"real_wealth":-26.41509433962263,"real_wealth_change":-26.41509433962263,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":38.216249999999995,"benefit_mean":0.0,"contractual_real_disposable":127.0372641509434,"power_index":122.15121552975326,"cash_available_real":127.0372641509434,"cash_for_consumption_real":127.0372641509434,"real_wealth":1105.6603773584905,"real_wealth_change":105.66037735849045,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":87.14285714285714,"real_output_index":117.6,"unemployment_pct":16.000000000000004,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"revenue":23.099999999999998,"existing_spending":17.602857142857143,"government_interest":1.7999999999999998,"required_benefit_cost":4.708114285714288,"benefit_cost":3.6971428571428544,"funded_fraction":0.7852704146033587,"overall_balance":4.440892098500626e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.5480093676815,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":268.8524590163934,"household_cash_for_consumption":84.87714285714286,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":39.059999999999995,"benefit_mean":0.0,"contractual_real_disposable":99.90491803278688,"power_index":128.08322824716268,"cash_available_real":99.90491803278688,"cash_for_consumption_real":99.90491803278688,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":19.999999999999986,"equity_income":39.059999999999995,"benefit_mean":18.16263160084889,"contractual_real_disposable":76.68170839441675,"power_index":98.30988255694454,"cash_available_real":76.68170839441675,"cash_for_consumption_real":76.68170839441675,"real_wealth":199.99999999999994,"real_wealth_change":-5.684341886080802e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":19.999999999999986,"equity_income":39.059999999999995,"benefit_mean":18.808796970579653,"contractual_real_disposable":68.24288176951762,"power_index":97.48983109931088,"cash_available_real":68.24288176951762,"cash_for_consumption_real":68.24288176951762,"real_wealth":-29.508196721311492,"real_wealth_change":-29.508196721311492,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":39.059999999999995,"benefit_mean":0.0,"contractual_real_disposable":129.74098360655736,"power_index":124.75094577553594,"cash_available_real":129.74098360655736,"cash_for_consumption_real":129.74098360655736,"real_wealth":1118.0327868852457,"real_wealth_change":118.03278688524574,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":86.03448275862068,"real_output_index":118.89999999999998,"unemployment_pct":18.000000000000004,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"revenue":23.113749999999996,"existing_spending":17.378965517241376,"government_interest":1.7999999999999998,"required_benefit_cost":5.011968103448279,"benefit_cost":3.9347844827586207,"funded_fraction":0.7850777182822559,"overall_balance":-4.440892098500626e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.65389315215799,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":269.7394789579158,"household_cash_for_consumption":84.9160344827586,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":39.821249999999985,"benefit_mean":0.0,"contractual_real_disposable":102.07680360721443,"power_index":130.8676969323262,"cash_available_real":102.07680360721443,"cash_for_consumption_real":102.07680360721443,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":9.999999999999975,"equity_income":39.821249999999985,"benefit_mean":19.279217823015333,"contractual_real_disposable":74.27308885240257,"power_index":95.2219087851315,"cash_available_real":74.27308885240257,"cash_for_consumption_real":74.27308885240257,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":9.999999999999975,"equity_income":39.821249999999985,"benefit_mean":20.06862700457087,"contractual_real_disposable":65.89204140811843,"power_index":94.13148772588346,"cash_available_real":65.89204140811843,"cash_for_consumption_real":65.89204140811843,"real_wealth":-32.46492985971943,"real_wealth_change":-32.46492985971943,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":39.821249999999985,"benefit_mean":0.0,"contractual_real_disposable":132.29724448897795,"power_index":127.2088889317096,"cash_available_real":132.29724448897795,"cash_for_consumption_real":132.29724448897795,"real_wealth":1129.8597194388778,"real_wealth_change":129.85971943887785,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":5.279999999999998,"benefit_cost":4.130000000000006,"funded_fraction":0.7821969696969714,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":20.18068181818185,"contractual_real_disposable":71.38903743315514,"power_index":91.52440696558351,"cash_available_real":71.38903743315514,"cash_for_consumption_real":71.38903743315514,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":21.119318181818215,"contractual_real_disposable":63.0815508021391,"power_index":90.11650114591299,"cash_available_real":63.0815508021391,"cash_for_consumption_real":63.0815508021391,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":134.70588235294122,"power_index":129.5248868778281,"cash_available_real":134.70588235294122,"cash_for_consumption_real":134.70588235294122,"real_wealth":1141.1764705882354,"real_wealth_change":141.17647058823536,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":5.279999999999998,"benefit_cost":4.130000000000006,"funded_fraction":0.7821969696969714,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":20.18068181818185,"contractual_real_disposable":71.38903743315514,"power_index":91.52440696558351,"cash_available_real":71.38903743315514,"cash_for_consumption_real":71.38903743315514,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":21.119318181818215,"contractual_real_disposable":63.0815508021391,"power_index":90.11650114591299,"cash_available_real":63.0815508021391,"cash_for_consumption_real":63.0815508021391,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":134.70588235294122,"power_index":129.5248868778281,"cash_available_real":134.70588235294122,"cash_for_consumption_real":134.70588235294122,"real_wealth":1141.1764705882354,"real_wealth_change":141.17647058823536,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":5.279999999999998,"benefit_cost":4.130000000000006,"funded_fraction":0.7821969696969714,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":20.18068181818185,"contractual_real_disposable":71.38903743315514,"power_index":91.52440696558351,"cash_available_real":71.38903743315514,"cash_for_consumption_real":71.38903743315514,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":21.119318181818215,"contractual_real_disposable":63.0815508021391,"power_index":90.11650114591299,"cash_available_real":63.0815508021391,"cash_for_consumption_real":63.0815508021391,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":134.70588235294122,"power_index":129.5248868778281,"cash_available_real":134.70588235294122,"cash_for_consumption_real":134.70588235294122,"real_wealth":1141.1764705882354,"real_wealth_change":141.17647058823536,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":5.279999999999998,"benefit_cost":4.130000000000006,"funded_fraction":0.7821969696969714,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":20.18068181818185,"contractual_real_disposable":71.38903743315514,"power_index":91.52440696558351,"cash_available_real":71.38903743315514,"cash_for_consumption_real":71.38903743315514,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":21.119318181818215,"contractual_real_disposable":63.0815508021391,"power_index":90.11650114591299,"cash_available_real":63.0815508021391,"cash_for_consumption_real":63.0815508021391,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":134.70588235294122,"power_index":129.5248868778281,"cash_available_real":134.70588235294122,"cash_for_consumption_real":134.70588235294122,"real_wealth":1141.1764705882354,"real_wealth_change":141.17647058823536,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":5.279999999999998,"benefit_cost":4.130000000000006,"funded_fraction":0.7821969696969714,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":20.18068181818185,"contractual_real_disposable":71.38903743315514,"power_index":91.52440696558351,"cash_available_real":71.38903743315514,"cash_for_consumption_real":71.38903743315514,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":21.119318181818215,"contractual_real_disposable":63.0815508021391,"power_index":90.11650114591299,"cash_available_real":63.0815508021391,"cash_for_consumption_real":63.0815508021391,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":134.70588235294122,"power_index":129.5248868778281,"cash_available_real":134.70588235294122,"cash_for_consumption_real":134.70588235294122,"real_wealth":1141.1764705882354,"real_wealth_change":141.17647058823536,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":5.279999999999998,"benefit_cost":4.130000000000006,"funded_fraction":0.7821969696969714,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":20.18068181818185,"contractual_real_disposable":71.38903743315514,"power_index":91.52440696558351,"cash_available_real":71.38903743315514,"cash_for_consumption_real":71.38903743315514,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":21.119318181818215,"contractual_real_disposable":63.0815508021391,"power_index":90.11650114591299,"cash_available_real":63.0815508021391,"cash_for_consumption_real":63.0815508021391,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":134.70588235294122,"power_index":129.5248868778281,"cash_available_real":134.70588235294122,"cash_for_consumption_real":134.70588235294122,"real_wealth":1141.1764705882354,"real_wealth_change":141.17647058823536,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":5.279999999999998,"benefit_cost":4.130000000000006,"funded_fraction":0.7821969696969714,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":20.18068181818185,"contractual_real_disposable":71.38903743315514,"power_index":91.52440696558351,"cash_available_real":71.38903743315514,"cash_for_consumption_real":71.38903743315514,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":21.119318181818215,"contractual_real_disposable":63.0815508021391,"power_index":90.11650114591299,"cash_available_real":63.0815508021391,"cash_for_consumption_real":63.0815508021391,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":134.70588235294122,"power_index":129.5248868778281,"cash_available_real":134.70588235294122,"cash_for_consumption_real":134.70588235294122,"real_wealth":1141.1764705882354,"real_wealth_change":141.17647058823536,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":5.279999999999998,"benefit_cost":4.130000000000006,"funded_fraction":0.7821969696969714,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":20.18068181818185,"contractual_real_disposable":71.38903743315514,"power_index":91.52440696558351,"cash_available_real":71.38903743315514,"cash_for_consumption_real":71.38903743315514,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":21.119318181818215,"contractual_real_disposable":63.0815508021391,"power_index":90.11650114591299,"cash_available_real":63.0815508021391,"cash_for_consumption_real":63.0815508021391,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":134.70588235294122,"power_index":129.5248868778281,"cash_available_real":134.70588235294122,"cash_for_consumption_real":134.70588235294122,"real_wealth":1141.1764705882354,"real_wealth_change":141.17647058823536,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":5.279999999999998,"benefit_cost":4.130000000000006,"funded_fraction":0.7821969696969714,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":20.18068181818185,"contractual_real_disposable":71.38903743315514,"power_index":91.52440696558351,"cash_available_real":71.38903743315514,"cash_for_consumption_real":71.38903743315514,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":21.119318181818215,"contractual_real_disposable":63.0815508021391,"power_index":90.11650114591299,"cash_available_real":63.0815508021391,"cash_for_consumption_real":63.0815508021391,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":134.70588235294122,"power_index":129.5248868778281,"cash_available_real":134.70588235294122,"cash_for_consumption_real":134.70588235294122,"real_wealth":1141.1764705882354,"real_wealth_change":141.17647058823536,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":5.279999999999998,"benefit_cost":4.130000000000006,"funded_fraction":0.7821969696969714,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":20.18068181818185,"contractual_real_disposable":71.38903743315514,"power_index":91.52440696558351,"cash_available_real":71.38903743315514,"cash_for_consumption_real":71.38903743315514,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":21.119318181818215,"contractual_real_disposable":63.0815508021391,"power_index":90.11650114591299,"cash_available_real":63.0815508021391,"cash_for_consumption_real":63.0815508021391,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":134.70588235294122,"power_index":129.5248868778281,"cash_available_real":134.70588235294122,"cash_for_consumption_real":134.70588235294122,"real_wealth":1141.1764705882354,"real_wealth_change":141.17647058823536,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":1.7999999999999998,"required_benefit_cost":5.279999999999998,"benefit_cost":4.130000000000006,"funded_fraction":0.7821969696969714,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.823529411764696,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.5882352941177,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":20.18068181818185,"contractual_real_disposable":71.38903743315514,"power_index":91.52440696558351,"cash_available_real":71.38903743315514,"cash_for_consumption_real":71.38903743315514,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":21.119318181818215,"contractual_real_disposable":63.0815508021391,"power_index":90.11650114591299,"cash_available_real":63.0815508021391,"cash_for_consumption_real":63.0815508021391,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":134.70588235294122,"power_index":129.5248868778281,"cash_available_real":134.70588235294122,"cash_for_consumption_real":134.70588235294122,"real_wealth":1141.1764705882354,"real_wealth_change":141.17647058823536,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":133.48416289592765,"displaced_free":91.52440696558351,"displaced_debt":90.11650114591299,"owners":129.5248868778281},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":-35.294117647058826,"owners":141.17647058823536},"final_gov_net_debt_to_output_pct":58.823529411764696,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":1.4210854715202004e-14}},"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"ownership":"broad","closure":"protect","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":97.85714285714285,"real_output_index":102.89999999999999,"unemployment_pct":2.0000000000000004,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"revenue":22.233749999999993,"existing_spending":19.767142857142854,"government_interest":1.7999999999999998,"required_benefit_cost":0.8998607142857142,"benefit_cost":0.8998607142857142,"funded_fraction":1.0,"overall_balance":-0.23325357142857484,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.23325357142858,"gov_net_debt_to_output_pct":59.81752179495366,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":261.5522299270073,"household_cash_for_consumption":80.92785714285712,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":31.421249999999986,"benefit_mean":0.0,"contractual_real_disposable":81.16040145985401,"power_index":104.05179674340258,"cash_available_real":81.16040145985401,"cash_for_consumption_real":81.16040145985401,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":90.0,"equity_income":31.421249999999986,"benefit_mean":4.4907321428571425,"contractual_real_disposable":80.84436131386862,"power_index":103.64661706906233,"cash_available_real":80.84436131386862,"cash_for_consumption_real":80.84436131386862,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":90.0,"equity_income":31.421249999999986,"benefit_mean":4.5078749999999985,"contractual_real_disposable":72.68669708029196,"power_index":103.83813868613139,"cash_available_real":72.68669708029196,"cash_for_consumption_real":72.68669708029196,"real_wealth":-4.379562043795642,"real_wealth_change":-4.379562043795642,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":31.421249999999986,"benefit_mean":0.0,"contractual_real_disposable":107.72974452554745,"power_index":103.58629281302639,"cash_available_real":107.72974452554745,"cash_for_consumption_real":105.34613138686126,"real_wealth":1019.9018613138687,"real_wealth_change":19.90186131386872,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":95.9090909090909,"real_output_index":105.60000000000001,"unemployment_pct":4.000000000000001,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"revenue":22.44,"existing_spending":19.373636363636365,"government_interest":1.8069976071428573,"required_benefit_cost":1.6885090909090916,"benefit_cost":1.6885090909090916,"funded_fraction":1.0,"overall_balance":-0.4291430616883125,"beginning_gov_net_debt":60.23325357142858,"ending_gov_net_debt":60.66239663311689,"gov_net_debt_to_output_pct":59.89573127282474,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":263.24989222410295,"household_cash_for_consumption":81.90636363636364,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":32.760000000000005,"benefit_mean":0.0,"contractual_real_disposable":84.20473933649289,"power_index":107.95479402114474,"cash_available_real":84.20473933649289,"cash_for_consumption_real":84.20473933649289,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":80.0,"equity_income":32.760000000000005,"benefit_mean":8.409818181818185,"contractual_real_disposable":82.9637914691943,"power_index":106.36383521691579,"cash_available_real":82.9637914691943,"cash_for_consumption_real":82.9637914691943,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":80.0,"equity_income":32.760000000000005,"benefit_mean":8.47527272727273,"contractual_real_disposable":74.69080568720378,"power_index":106.70115098171969,"cash_available_real":74.69080568720378,"cash_for_consumption_real":74.69080568720378,"real_wealth":-8.530805687203774,"real_wealth_change":-8.530805687203774,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":32.760000000000005,"benefit_mean":0.0,"contractual_real_disposable":111.38670490859852,"power_index":107.10260087365242,"cash_available_real":111.38670490859852,"cash_for_consumption_real":106.91222748815163,"real_wealth":1041.029727928233,"real_wealth_change":41.02972792823289,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":94.1304347826087,"real_output_index":108.1,"unemployment_pct":6.0,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"revenue":22.618750000000006,"existing_spending":19.014347826086958,"government_interest":1.8198718989935068,"required_benefit_cost":2.3784163043478266,"benefit_cost":2.3784163043478266,"funded_fraction":1.0,"overall_balance":-0.5938860294282855,"beginning_gov_net_debt":60.66239663311689,"ending_gov_net_debt":61.256282662545175,"gov_net_debt_to_output_pct":60.19977658350466,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":265.07595848676857,"household_cash_for_consumption":82.74065217391306,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":34.01625000000001,"benefit_mean":0.0,"contractual_real_disposable":87.1304272517321,"power_index":111.7056759637591,"cash_available_real":87.1304272517321,"cash_for_consumption_real":87.1304272517321,"real_wealth":200.00000000000003,"real_wealth_change":2.842170943040401e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":70.0,"equity_income":34.01625000000001,"benefit_mean":11.821646739130436,"contractual_real_disposable":84.39129907621248,"power_index":108.19397317463138,"cash_available_real":84.39129907621248,"cash_for_consumption_real":84.39129907621248,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":70.0,"equity_income":34.01625000000001,"benefit_mean":11.962516304347828,"contractual_real_disposable":76.04210739030023,"power_index":108.63158198614319,"cash_available_real":76.04210739030023,"cash_for_consumption_real":76.04210739030023,"real_wealth":-12.471131639722833,"real_wealth_change":-12.471131639722833,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":34.01625000000001,"benefit_mean":0.0,"contractual_real_disposable":114.96278460824512,"power_index":110.54113904638955,"cash_available_real":114.96278460824512,"cash_for_consumption_real":108.65360277136266,"real_wealth":1063.2307165074083,"real_wealth_change":63.23071650740826,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":92.5,"real_output_index":110.39999999999999,"unemployment_pct":8.000000000000002,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"revenue":22.769999999999996,"existing_spending":18.685,"government_interest":1.837688479876355,"required_benefit_cost":2.9808000000000012,"benefit_cost":2.9808000000000012,"funded_fraction":1.0,"overall_balance":-0.733488479876359,"beginning_gov_net_debt":61.256282662545175,"ending_gov_net_debt":61.98977114242153,"gov_net_debt_to_output_pct":60.702870292226336,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":267.01596880261786,"household_cash_for_consumption":83.435,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":35.19,"benefit_mean":0.0,"contractual_real_disposable":89.93513513513513,"power_index":115.3014553014553,"cash_available_real":89.93513513513513,"cash_for_consumption_real":89.93513513513513,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":59.999999999999986,"equity_income":35.19,"benefit_mean":14.784000000000008,"contractual_real_disposable":85.16108108108108,"power_index":109.18087318087316,"cash_available_real":85.16108108108108,"cash_for_consumption_real":85.16108108108108,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":59.999999999999986,"equity_income":35.19,"benefit_mean":15.024000000000006,"contractual_real_disposable":76.77189189189188,"power_index":109.67413127413126,"cash_available_real":76.77189189189188,"cash_for_consumption_real":76.77189189189188,"real_wealth":-16.216216216216214,"real_wealth_change":-16.216216216216214,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":35.19,"benefit_mean":0.0,"contractual_real_disposable":118.45068626893357,"power_index":113.89489064320536,"cash_available_real":118.45068626893357,"cash_for_consumption_real":110.52108108108106,"real_wealth":1086.3759042423949,"real_wealth_change":86.37590424239488,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":91.0,"real_output_index":112.5,"unemployment_pct":10.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"revenue":22.89375,"existing_spending":18.382,"government_interest":1.859693134272646,"required_benefit_cost":3.5058750000000005,"benefit_cost":3.5058750000000005,"funded_fraction":1.0,"overall_balance":-0.8538181342726472,"beginning_gov_net_debt":61.98977114242153,"ending_gov_net_debt":62.84358927669418,"gov_net_debt_to_output_pct":61.38567939115427,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":269.05888931504853,"household_cash_for_consumption":83.99299999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":36.28125,"benefit_mean":0.0,"contractual_real_disposable":92.61675824175823,"power_index":118.73943364327978,"cash_available_real":92.61675824175823,"cash_for_consumption_real":92.61675824175823,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":50.0,"equity_income":36.28125,"benefit_mean":17.349375000000002,"contractual_real_disposable":85.30837912087912,"power_index":109.36971682163991,"cash_available_real":85.30837912087912,"cash_for_consumption_real":85.30837912087912,"real_wealth":199.99999999999997,"real_wealth_change":-2.842170943040401e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":50.0,"equity_income":36.28125,"benefit_mean":17.709375,"contractual_real_disposable":76.91277472527472,"power_index":109.87539246467816,"cash_available_real":76.91277472527472,"cash_for_consumption_real":76.91277472527472,"real_wealth":-19.780219780219788,"real_wealth_change":-19.780219780219788,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":36.28125,"benefit_mean":0.0,"contractual_real_disposable":121.84415532167743,"power_index":117.15784165545907,"cash_available_real":121.84415532167743,"cash_for_consumption_real":112.46153846153841,"real_wealth":1110.3691129307053,"real_wealth_change":110.36911293070534,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":89.61538461538461,"real_output_index":114.4,"unemployment_pct":12.0,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"revenue":22.990000000000002,"existing_spending":18.10230769230769,"government_interest":1.8853076783008254,"required_benefit_cost":3.963046153846152,"benefit_cost":3.963046153846153,"funded_fraction":1.0,"overall_balance":-0.9606615244546663,"beginning_gov_net_debt":62.84358927669418,"ending_gov_net_debt":63.80425080114885,"gov_net_debt_to_output_pct":62.23590597068751,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":271.1978764304665,"household_cash_for_consumption":84.41769230769232,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":37.290000000000006,"benefit_mean":0.0,"contractual_real_disposable":95.17339055793992,"power_index":122.01716738197426,"cash_available_real":95.17339055793992,"cash_for_consumption_real":95.17339055793992,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":40.0,"equity_income":37.290000000000006,"benefit_mean":19.565999999999992,"contractual_real_disposable":84.86935622317597,"power_index":108.8068669527897,"cash_available_real":84.86935622317597,"cash_for_consumption_real":84.86935622317597,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":40.0,"equity_income":37.290000000000006,"benefit_mean":20.064461538461533,"contractual_real_disposable":76.4985407725322,"power_index":109.283629675046,"cash_available_real":76.4985407725322,"cash_for_consumption_real":76.4985407725322,"real_wealth":-23.17596566523605,"real_wealth_change":-23.17596566523605,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":37.290000000000006,"benefit_mean":0.0,"contractual_real_disposable":125.13819726859292,"power_index":120.32518968133935,"cash_available_real":125.13819726859292,"cash_for_consumption_real":114.41836909871253,"real_wealth":1135.1547299699012,"real_wealth_change":135.15472996990115,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":88.33333333333333,"real_output_index":116.10000000000001,"unemployment_pct":13.999999999999998,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"revenue":23.058749999999996,"existing_spending":17.843333333333334,"government_interest":1.9141275240344653,"required_benefit_cost":4.361058333333332,"benefit_cost":4.361058333333332,"funded_fraction":1.0,"overall_balance":-1.059769190701135,"beginning_gov_net_debt":63.80425080114885,"ending_gov_net_debt":64.86401999184999,"gov_net_debt_to_output_pct":63.24803275496074,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":273.43096602850943,"household_cash_for_consumption":84.71166666666666,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":38.216249999999995,"benefit_mean":0.0,"contractual_real_disposable":97.60330188679247,"power_index":125.13243831640058,"cash_available_real":97.60330188679247,"cash_for_consumption_real":97.60330188679247,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":30.000000000000014,"equity_income":38.216249999999995,"benefit_mean":21.478624999999994,"contractual_real_disposable":83.88099056603774,"power_index":107.53973149492019,"cash_available_real":83.88099056603774,"cash_for_consumption_real":83.88099056603774,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":30.000000000000014,"equity_income":38.216249999999995,"benefit_mean":22.13195833333333,"contractual_real_disposable":75.56400943396227,"power_index":107.9485849056604,"cash_available_real":75.56400943396227,"cash_for_consumption_real":75.56400943396227,"real_wealth":-26.41509433962263,"real_wealth_change":-26.41509433962263,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":38.216249999999995,"benefit_mean":0.0,"contractual_real_disposable":128.32927385699395,"power_index":123.39353255480188,"cash_available_real":128.32927385699395,"cash_for_consumption_real":116.33188679245275,"real_wealth":1160.7247546247168,"real_wealth_change":160.72475462471675,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":87.14285714285714,"real_output_index":117.6,"unemployment_pct":16.000000000000004,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"revenue":23.099999999999998,"existing_spending":17.602857142857143,"government_interest":1.9459205997554996,"required_benefit_cost":4.708114285714288,"benefit_cost":4.708114285714288,"funded_fraction":1.0,"overall_balance":-1.1568920283269328,"beginning_gov_net_debt":64.86401999184999,"ending_gov_net_debt":66.02091202017692,"gov_net_debt_to_output_pct":64.42321625700325,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":275.7617023182358,"household_cash_for_consumption":84.87714285714286,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":39.059999999999995,"benefit_mean":0.0,"contractual_real_disposable":99.90491803278688,"power_index":128.08322824716268,"cash_available_real":99.90491803278688,"cash_for_consumption_real":99.90491803278688,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":19.999999999999986,"equity_income":39.059999999999995,"benefit_mean":23.129142857142867,"contractual_real_disposable":82.38098360655736,"power_index":105.61664564943251,"cash_available_real":82.38098360655736,"cash_for_consumption_real":82.38098360655736,"real_wealth":199.99999999999994,"real_wealth_change":-5.684341886080802e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":19.999999999999986,"equity_income":39.059999999999995,"benefit_mean":23.95200000000001,"contractual_real_disposable":74.14491803278688,"power_index":105.92131147540984,"cash_available_real":74.14491803278688,"cash_for_consumption_real":74.14491803278688,"real_wealth":-29.508196721311492,"real_wealth_change":-29.508196721311492,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":39.059999999999995,"benefit_mean":0.0,"contractual_real_disposable":131.4154822922762,"power_index":126.36104066565022,"cash_available_real":131.4154822922762,"cash_for_consumption_real":118.13967213114744,"real_wealth":1187.1252199036696,"real_wealth_change":187.12521990366963,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":86.03448275862068,"real_output_index":118.89999999999998,"unemployment_pct":18.000000000000004,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"revenue":23.113749999999996,"existing_spending":17.378965517241376,"government_interest":1.9806273606053075,"required_benefit_cost":5.011968103448279,"benefit_cost":5.011968103448279,"funded_fraction":1.0,"overall_balance":-1.2578109812949663,"beginning_gov_net_debt":66.02091202017692,"ending_gov_net_debt":67.27872300147189,"gov_net_debt_to_output_pct":65.7693171723661,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":278.1997181179433,"household_cash_for_consumption":84.9160344827586,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":39.821249999999985,"benefit_mean":0.0,"contractual_real_disposable":102.07680360721443,"power_index":130.8676969323262,"cash_available_real":102.07680360721443,"cash_for_consumption_real":102.07680360721443,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":9.999999999999975,"equity_income":39.821249999999985,"benefit_mean":24.55708189655174,"contractual_real_disposable":80.40768036072144,"power_index":103.08676969323261,"cash_available_real":80.40768036072144,"cash_for_consumption_real":80.40768036072144,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":9.999999999999975,"equity_income":39.821249999999985,"benefit_mean":25.56259913793105,"contractual_real_disposable":72.27782064128256,"power_index":103.25402948754652,"cash_available_real":72.27782064128256,"cash_for_consumption_real":72.27782064128256,"real_wealth":-32.46492985971943,"real_wealth_change":-32.46492985971943,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":39.821249999999985,"benefit_mean":0.0,"contractual_real_disposable":134.39672082467092,"power_index":129.22761617756817,"cash_available_real":134.39672082467092,"cash_for_consumption_real":119.77687374749495,"real_wealth":1214.4621110391524,"real_wealth_change":214.46211103915243,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.0183616900441566,"required_benefit_cost":5.279999999999998,"benefit_cost":5.279999999999998,"funded_fraction":1.0,"overall_balance":-1.3683616900441473,"beginning_gov_net_debt":67.27872300147189,"ending_gov_net_debt":68.64708469151604,"gov_net_debt_to_output_pct":67.30106342305493,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":280.76127610766594,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":25.799999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":26.999999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":137.27484341228424,"power_index":131.99504174258098,"cash_available_real":137.27484341228424,"cash_for_consumption_real":121.17647058823536,"real_wealth":1242.9068787237181,"real_wealth_change":242.90687872371814,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.0594125407454813,"required_benefit_cost":5.279999999999998,"benefit_cost":5.279999999999998,"funded_fraction":1.0,"overall_balance":-1.409412540745472,"beginning_gov_net_debt":68.64708469151604,"ending_gov_net_debt":70.05649723226152,"gov_net_debt_to_output_pct":68.68284042378579,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":282.419408508543,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":25.799999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":26.999999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":137.7577945970057,"power_index":132.45941788173624,"cash_available_real":137.7577945970057,"cash_for_consumption_real":121.17647058823536,"real_wealth":1259.4882027324884,"real_wealth_change":259.4882027324884,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.1016949169678454,"required_benefit_cost":5.279999999999998,"benefit_cost":5.279999999999998,"funded_fraction":1.0,"overall_balance":-1.4516949169678361,"beginning_gov_net_debt":70.05649723226152,"ending_gov_net_debt":71.50819214922936,"gov_net_debt_to_output_pct":70.10607073453858,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":284.1272848814463,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":25.799999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":26.999999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":138.25523431726882,"power_index":132.93772530506615,"cash_available_real":138.25523431726882,"cash_for_consumption_real":121.17647058823542,"real_wealth":1276.5669664615218,"real_wealth_change":276.5669664615218,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.1452457644768805,"required_benefit_cost":5.279999999999998,"benefit_cost":5.279999999999998,"funded_fraction":1.0,"overall_balance":-1.4952457644768713,"beginning_gov_net_debt":71.50819214922936,"ending_gov_net_debt":73.00343791370624,"gov_net_debt_to_output_pct":71.57199795461395,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":285.88639754553674,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":25.799999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":26.999999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":138.7675972291398,"power_index":133.43038195109597,"cash_available_real":138.7675972291398,"cash_for_consumption_real":121.17647058823536,"real_wealth":1294.1580931024264,"real_wealth_change":294.1580931024264,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.190103137411187,"required_benefit_cost":5.279999999999998,"benefit_cost":5.279999999999998,"funded_fraction":1.0,"overall_balance":-1.5401031374111778,"beginning_gov_net_debt":73.00343791370624,"ending_gov_net_debt":74.54354105111742,"gov_net_debt_to_output_pct":73.08190299129157,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":287.6982835895499,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":25.799999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":26.999999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":139.29533102836695,"power_index":133.9378182965067,"cash_available_real":139.29533102836695,"cash_for_consumption_real":121.17647058823542,"real_wealth":1312.2769535425577,"real_wealth_change":312.27695354255775,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.2363062315335225,"required_benefit_cost":5.279999999999998,"benefit_cost":5.279999999999998,"funded_fraction":1.0,"overall_balance":-1.5863062315335132,"beginning_gov_net_debt":74.54354105111742,"ending_gov_net_debt":76.12984728265093,"gov_net_debt_to_output_pct":74.63710517906952,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":289.5645262148835,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":25.799999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":26.999999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":139.8388968415709,"power_index":134.4604777322797,"cash_available_real":139.8388968415709,"cash_for_consumption_real":121.17647058823545,"real_wealth":1330.9393797958933,"real_wealth_change":330.9393797958933,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.2838954184795277,"required_benefit_cost":5.279999999999998,"benefit_cost":5.279999999999998,"funded_fraction":1.0,"overall_balance":-1.6338954184795185,"beginning_gov_net_debt":76.12984728265093,"ending_gov_net_debt":77.76374270113044,"gov_net_debt_to_output_pct":76.23896343248082,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":291.486756118977,"household_cash_for_consumption":84.83000000000004,"resource_identity_residual":2.842170943040401e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":25.799999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":26.999999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":140.39876962917094,"power_index":134.9988169511259,"cash_available_real":140.39876962917094,"cash_for_consumption_real":121.17647058823552,"real_wealth":1350.1616788368285,"real_wealth_change":350.1616788368285,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.332912281033913,"required_benefit_cost":5.279999999999998,"benefit_cost":5.279999999999998,"funded_fraction":1.0,"overall_balance":-1.6829122810339037,"beginning_gov_net_debt":77.76374270113044,"ending_gov_net_debt":79.44665498216435,"gov_net_debt_to_output_pct":77.88887743349444,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":293.4666529201934,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":25.799999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":26.999999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":140.975438600399,"power_index":135.5533063465375,"cash_available_real":140.975438600399,"cash_for_consumption_real":121.1764705882354,"real_wealth":1369.9606468489924,"real_wealth_change":369.9606468489924,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.38339964946493,"required_benefit_cost":5.279999999999998,"benefit_cost":5.279999999999998,"funded_fraction":1.0,"overall_balance":-1.7333996494649209,"beginning_gov_net_debt":79.44665498216435,"ending_gov_net_debt":81.18005463162926,"gov_net_debt_to_output_pct":79.58828885453848,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":295.5059466254462,"household_cash_for_consumption":84.83000000000004,"resource_identity_residual":2.842170943040401e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":25.799999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":26.999999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":141.56940764076393,"power_index":136.12443042381145,"cash_available_real":141.56940764076393,"cash_for_consumption_real":121.17647058823552,"real_wealth":1390.3535839015208,"real_wealth_change":390.3535839015208,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.435401638948878,"required_benefit_cost":5.279999999999998,"benefit_cost":5.279999999999998,"funded_fraction":1.0,"overall_balance":-1.7854016389488687,"beginning_gov_net_debt":81.18005463162926,"ending_gov_net_debt":82.96545627057813,"gov_net_debt_to_output_pct":81.33868261821384,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":297.60641914185663,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":25.799999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":26.999999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":142.18119575233976,"power_index":136.71268822340363,"cash_available_real":142.18119575233976,"cash_for_consumption_real":121.17647058823543,"real_wealth":1411.358309065625,"real_wealth_change":411.358309065625,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":23.100000000000005,"existing_spending":17.169999999999998,"government_interest":2.488963688117344,"required_benefit_cost":5.279999999999998,"benefit_cost":5.279999999999998,"funded_fraction":1.0,"overall_balance":-1.8389636881173348,"beginning_gov_net_debt":82.96545627057813,"ending_gov_net_debt":84.80441995869546,"gov_net_debt_to_output_pct":83.14158819479947,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":299.76990583375937,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":104.11764705882356,"power_index":133.48416289592765,"cash_available_real":104.11764705882356,"cash_for_consumption_real":104.11764705882356,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":25.799999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":40.500000000000014,"benefit_mean":26.999999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.500000000000014,"benefit_mean":0.0,"contractual_real_disposable":142.8113375072629,"power_index":137.31859375698357,"cash_available_real":142.8113375072629,"cash_for_consumption_real":121.17647058823546,"real_wealth":1432.9931759846525,"real_wealth_change":432.99317598465245,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":133.48416289592765,"displaced_free":100.0,"displaced_debt":100.0,"owners":137.31859375698357},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":-35.294117647058826,"owners":432.99317598465245},"final_gov_net_debt_to_output_pct":83.14158819479947,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":2.842170943040401e-14}}}}},{"id":"strong_productivity","label":"פריון וגבייה גבוהים","paths":{"concentrated":{"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":1.0,"wage_gain":0.0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"ownership":"concentrated","closure":"budget","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":94.54545454545455,"real_output_index":107.80000000000001,"unemployment_pct":2.0000000000000004,"nominal_output":101.92,"wage_bill":58.8,"profit_surplus":43.120000000000005,"revenue":22.971200000000003,"existing_spending":19.098181818181818,"government_interest":1.7999999999999998,"required_benefit_cost":0.9119999999999999,"benefit_cost":0.9119999999999999,"funded_fraction":1.0,"overall_balance":1.1610181818181857,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":58.838981818181814,"gov_net_debt_to_output_pct":57.73055515912658,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.23353846153844,"household_cash_for_consumption":82.82181818181819,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":50.769230769230774,"power_index":105.76923076923077,"cash_available_real":50.769230769230774,"cash_for_consumption_real":50.769230769230774,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":90.0,"equity_income":0.0,"benefit_mean":4.538181818181817,"contractual_real_disposable":50.4923076923077,"power_index":105.1923076923077,"cash_available_real":50.4923076923077,"cash_for_consumption_real":50.4923076923077,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":90.0,"equity_income":0.0,"benefit_mean":4.581818181818181,"contractual_real_disposable":42.07692307692308,"power_index":105.1923076923077,"cash_available_real":42.07692307692308,"cash_for_consumption_real":42.07692307692308,"real_wealth":-211.53846153846155,"real_wealth_change":-11.538461538461547,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":319.088,"benefit_mean":0.0,"contractual_real_disposable":415.7661538461539,"power_index":111.16742081447966,"cash_available_real":415.7661538461539,"cash_for_consumption_real":428.0461538461539,"real_wealth":2833.8738461538455,"real_wealth_change":33.873846153845534,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":90.0,"real_output_index":115.19999999999999,"unemployment_pct":4.000000000000001,"nominal_output":103.67999999999999,"wage_bill":57.599999999999994,"profit_surplus":46.08,"revenue":23.9616,"existing_spending":18.18,"government_interest":1.7651694545454544,"required_benefit_cost":1.7440000000000007,"benefit_cost":1.7440000000000007,"funded_fraction":1.0,"overall_balance":2.272430545454546,"beginning_gov_net_debt":58.838981818181814,"ending_gov_net_debt":56.56655127272727,"gov_net_debt_to_output_pct":54.558787878787875,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.8517236363636,"household_cash_for_consumption":85.5,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":53.33333333333333,"power_index":111.1111111111111,"cash_available_real":53.33333333333333,"cash_for_consumption_real":53.33333333333333,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":80.0,"equity_income":0.0,"benefit_mean":8.640000000000004,"contractual_real_disposable":52.26666666666667,"power_index":108.88888888888891,"cash_available_real":52.26666666666667,"cash_for_consumption_real":52.26666666666667,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":80.0,"equity_income":0.0,"benefit_mean":8.800000000000002,"contractual_real_disposable":43.55555555555556,"power_index":108.88888888888889,"cash_available_real":43.55555555555556,"cash_for_consumption_real":43.55555555555556,"real_wealth":-222.22222222222223,"real_wealth_change":-22.22222222222223,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":336.38399999999996,"benefit_mean":0.0,"contractual_real_disposable":455.59521616161607,"power_index":121.81690271700964,"cash_available_real":455.59521616161607,"cash_for_consumption_real":480.8444444444444,"real_wealth":2850.7394585858583,"real_wealth_change":50.7394585858583,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":86.15384615384615,"real_output_index":122.2,"unemployment_pct":6.0,"nominal_output":105.27999999999999,"wage_bill":56.4,"profit_surplus":48.87999999999999,"revenue":24.966399999999997,"existing_spending":17.40307692307692,"government_interest":1.696996538181818,"required_benefit_cost":2.5144615384615387,"benefit_cost":2.514461538461539,"funded_fraction":1.0,"overall_balance":3.3518650002797195,"beginning_gov_net_debt":56.56655127272727,"ending_gov_net_debt":53.21468627244755,"gov_net_debt_to_output_pct":50.5458646204859,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":261.7670465662338,"household_cash_for_consumption":87.87692307692306,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":55.71428571428573,"power_index":116.0714285714286,"cash_available_real":55.71428571428573,"cash_for_consumption_real":55.71428571428573,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":70.0,"equity_income":0.0,"benefit_mean":12.406153846153847,"contractual_real_disposable":53.400000000000006,"power_index":111.25000000000001,"cash_available_real":53.400000000000006,"cash_for_consumption_real":53.400000000000006,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":70.0,"equity_income":0.0,"benefit_mean":12.73846153846154,"contractual_real_disposable":44.50000000000001,"power_index":111.25000000000003,"cash_available_real":44.50000000000001,"cash_for_consumption_real":44.50000000000001,"real_wealth":-232.14285714285717,"real_wealth_change":-32.14285714285717,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":351.93599999999986,"benefit_mean":0.0,"contractual_real_disposable":493.1944241038959,"power_index":131.87016687269946,"cash_available_real":493.1944241038959,"cash_for_consumption_real":532.0999999999998,"real_wealth":2849.8133228051947,"real_wealth_change":49.81332280519473,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":82.85714285714286,"real_output_index":128.79999999999998,"unemployment_pct":8.000000000000002,"nominal_output":106.71999999999998,"wage_bill":55.199999999999996,"profit_surplus":51.51999999999999,"revenue":25.980799999999995,"existing_spending":16.737142857142857,"government_interest":1.5964405881734265,"required_benefit_cost":3.2365714285714295,"benefit_cost":3.23657142857143,"funded_fraction":1.0,"overall_balance":4.410645126112281,"beginning_gov_net_debt":53.21468627244755,"ending_gov_net_debt":48.80404114633527,"gov_net_debt_to_output_pct":45.73092311313276,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":258.90142896971497,"household_cash_for_consumption":89.98285714285711,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":57.93103448275862,"power_index":120.68965517241378,"cash_available_real":57.93103448275862,"cash_for_consumption_real":57.93103448275862,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":59.999999999999986,"equity_income":0.0,"benefit_mean":15.908571428571435,"contractual_real_disposable":53.95862068965517,"power_index":112.41379310344827,"cash_available_real":53.95862068965517,"cash_for_consumption_real":53.95862068965517,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":59.999999999999986,"equity_income":0.0,"benefit_mean":16.457142857142863,"contractual_real_disposable":44.9655172413793,"power_index":112.41379310344826,"cash_available_real":44.9655172413793,"cash_for_consumption_real":44.9655172413793,"real_wealth":-241.37931034482756,"real_wealth_change":-41.37931034482756,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":365.7919999999999,"benefit_mean":0.0,"contractual_real_disposable":528.326696753817,"power_index":141.26382266144842,"cash_available_real":528.326696753817,"cash_for_consumption_real":581.558620689655,"real_wealth":2830.393600041977,"real_wealth_change":30.39360004197715,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":80.0,"real_output_index":135.0,"unemployment_pct":10.0,"nominal_output":108.0,"wage_bill":54.0,"profit_surplus":54.0,"revenue":27.0,"existing_spending":16.16,"government_interest":1.464121234390058,"required_benefit_cost":3.9200000000000004,"benefit_cost":3.9200000000000004,"funded_fraction":1.0,"overall_balance":5.455878765609942,"beginning_gov_net_debt":48.80404114633527,"ending_gov_net_debt":43.34816238072533,"gov_net_debt_to_output_pct":40.13718738956049,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":254.18520297590663,"household_cash_for_consumption":91.84,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":60.0,"power_index":125.0,"cash_available_real":60.0,"cash_for_consumption_real":60.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":50.0,"equity_income":0.0,"benefit_mean":19.200000000000003,"contractual_real_disposable":54.0,"power_index":112.5,"cash_available_real":54.0,"cash_for_consumption_real":54.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":50.0,"equity_income":0.0,"benefit_mean":20.0,"contractual_real_disposable":45.0,"power_index":112.5,"cash_available_real":45.0,"cash_for_consumption_real":45.0,"real_wealth":-250.0,"real_wealth_change":-50.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":377.99999999999994,"benefit_mean":0.0,"contractual_real_disposable":560.8015154298756,"power_index":149.94692925932503,"cash_available_real":560.8015154298756,"cash_for_consumption_real":629.0,"real_wealth":2791.852029759066,"real_wealth_change":-8.147970240933773,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":77.5,"real_output_index":140.8,"unemployment_pct":12.0,"nominal_output":109.12,"wage_bill":52.8,"profit_surplus":56.32000000000001,"revenue":28.019200000000005,"existing_spending":15.655,"government_interest":1.3004448714217598,"required_benefit_cost":4.572,"benefit_cost":4.572,"funded_fraction":1.0,"overall_balance":6.491755128578246,"beginning_gov_net_debt":43.34816238072533,"ending_gov_net_debt":36.85640725214708,"gov_net_debt_to_output_pct":33.77603303899109,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":247.55665451889945,"household_cash_for_consumption":93.465,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":61.93548387096774,"power_index":129.03225806451613,"cash_available_real":61.93548387096774,"cash_for_consumption_real":61.93548387096774,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":40.0,"equity_income":0.0,"benefit_mean":22.32,"contractual_real_disposable":53.5741935483871,"power_index":111.61290322580645,"cash_available_real":53.5741935483871,"cash_for_consumption_real":53.5741935483871,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":40.0,"equity_income":0.0,"benefit_mean":23.4,"contractual_real_disposable":44.645161290322584,"power_index":111.61290322580643,"cash_available_real":44.645161290322584,"cash_for_consumption_real":44.645161290322584,"real_wealth":-258.06451612903226,"real_wealth_change":-58.064516129032256,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":388.608,"benefit_mean":0.0,"contractual_real_disposable":590.4676757602807,"power_index":157.87905768991465,"cash_available_real":590.4676757602807,"cash_for_consumption_real":674.2322580645163,"real_wealth":2733.6310613180267,"real_wealth_change":-66.3689386819733,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":75.29411764705883,"real_output_index":146.2,"unemployment_pct":13.999999999999998,"nominal_output":110.08,"wage_bill":51.6,"profit_surplus":58.48,"revenue":29.033599999999996,"existing_spending":15.209411764705882,"government_interest":1.1056922175644124,"required_benefit_cost":5.198117647058822,"benefit_cost":5.198117647058822,"funded_fraction":1.0,"overall_balance":7.52037837067088,"beginning_gov_net_debt":36.85640725214708,"ending_gov_net_debt":29.3360288814762,"gov_net_debt_to_output_pct":26.649735539131722,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":238.9619133582106,"household_cash_for_consumption":94.87058823529411,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":63.75,"power_index":132.8125,"cash_available_real":63.75,"cash_for_consumption_real":63.75,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":30.000000000000014,"equity_income":0.0,"benefit_mean":25.29882352941176,"contractual_real_disposable":52.72500000000001,"power_index":109.84375000000001,"cash_available_real":52.72500000000001,"cash_for_consumption_real":52.72500000000001,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":30.000000000000014,"equity_income":0.0,"benefit_mean":26.682352941176465,"contractual_real_disposable":43.93750000000001,"power_index":109.84375,"cash_available_real":43.93750000000001,"cash_for_consumption_real":43.93750000000001,"real_wealth":-265.625,"real_wealth_change":-65.625,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":397.66400000000004,"benefit_mean":0.0,"contractual_real_disposable":617.2074747645274,"power_index":165.02873656805545,"cash_available_real":617.2074747645274,"cash_for_consumption_real":717.0875,"real_wealth":2655.244133582106,"real_wealth_change":-144.75586641789414,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":73.33333333333334,"real_output_index":151.2,"unemployment_pct":16.000000000000004,"nominal_output":110.88000000000001,"wage_bill":50.4,"profit_surplus":60.48000000000001,"revenue":30.038400000000003,"existing_spending":14.813333333333334,"government_interest":0.880080866444286,"required_benefit_cost":5.802666666666668,"benefit_cost":5.802666666666669,"funded_fraction":1.0,"overall_balance":8.542319133555713,"beginning_gov_net_debt":29.3360288814762,"ending_gov_net_debt":20.793709747920488,"gov_net_debt_to_output_pct":18.75334573225152,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":228.3550587471643,"household_cash_for_consumption":96.06666666666666,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":65.45454545454545,"power_index":136.36363636363635,"cash_available_real":65.45454545454545,"cash_for_consumption_real":65.45454545454545,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":19.999999999999986,"equity_income":0.0,"benefit_mean":28.160000000000007,"contractual_real_disposable":51.490909090909085,"power_index":107.27272727272727,"cash_available_real":51.490909090909085,"cash_for_consumption_real":51.490909090909085,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":19.999999999999986,"equity_income":0.0,"benefit_mean":29.866666666666674,"contractual_real_disposable":42.90909090909091,"power_index":107.27272727272728,"cash_available_real":42.90909090909091,"cash_for_consumption_real":42.90909090909091,"real_wealth":-272.7272727272727,"real_wealth_change":-72.72727272727269,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.21600000000007,"benefit_mean":0.0,"contractual_real_disposable":640.9320118151494,"power_index":171.37219567249983,"cash_available_real":640.9320118151494,"cash_for_consumption_real":757.4181818181818,"real_wealth":2556.2778601989157,"real_wealth_change":-243.72213980108427,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":71.57894736842105,"real_output_index":155.79999999999998,"unemployment_pct":18.000000000000004,"nominal_output":111.52,"wage_bill":49.199999999999996,"profit_surplus":62.32,"revenue":31.028799999999997,"existing_spending":14.458947368421052,"government_interest":0.6238112924376146,"required_benefit_cost":6.389052631578949,"benefit_cost":6.38905263157895,"funded_fraction":1.0,"overall_balance":9.55698870756238,"beginning_gov_net_debt":20.793709747920488,"ending_gov_net_debt":11.236721040358107,"gov_net_debt_to_output_pct":10.075969369044214,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":215.6983602769709,"household_cash_for_consumption":97.06105263157895,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":67.05882352941177,"power_index":139.7058823529412,"cash_available_real":67.05882352941177,"cash_for_consumption_real":67.05882352941177,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":9.999999999999975,"equity_income":0.0,"benefit_mean":30.922105263157903,"contractual_real_disposable":49.90588235294118,"power_index":103.9705882352941,"cash_available_real":49.90588235294118,"cash_for_consumption_real":49.90588235294118,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":9.999999999999975,"equity_income":0.0,"benefit_mean":32.96842105263159,"contractual_real_disposable":41.58823529411765,"power_index":103.97058823529412,"cash_available_real":41.58823529411765,"cash_for_consumption_real":41.58823529411765,"real_wealth":-279.4117647058824,"real_wealth_change":-79.41176470588238,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":411.31200000000007,"benefit_mean":0.0,"contractual_real_disposable":661.5773636443491,"power_index":176.8923432204142,"cash_available_real":661.5773636443491,"cash_for_consumption_real":795.0941176470589,"real_wealth":2436.3953674755912,"real_wealth_change":-363.60463252440877,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":0.3371016312107432,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":10.562898368789257,"beginning_gov_net_debt":11.236721040358107,"ending_gov_net_debt":0.6738226715688498,"gov_net_debt_to_output_pct":0.6016273853293301,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":200.96260381652692,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":679.1014518744392,"power_index":181.5779283086736,"cash_available_real":679.1014518744392,"cash_for_consumption_real":830.0,"real_wealth":2295.340323879555,"real_wealth_change":-504.65967612044506,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":0.020214680147065494,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":10.879785319852935,"beginning_gov_net_debt":0.6738226715688498,"ending_gov_net_debt":-10.205962648284086,"gov_net_debt_to_output_pct":-9.112466650253648,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":185.42005335959422,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":674.5744954306724,"power_index":180.3675121472386,"cash_available_real":674.5744954306724,"cash_for_consumption_real":830.0,"real_wealth":2139.914819310228,"real_wealth_change":-660.0851806897722,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-0.30617887944852257,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":11.206178879448522,"beginning_gov_net_debt":-10.205962648284086,"ending_gov_net_debt":-21.412141527732608,"gov_net_debt_to_output_pct":-19.117983506904114,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":169.41122638895342,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":669.9117302935927,"power_index":179.1207835009606,"cash_available_real":669.9117302935927,"cash_for_consumption_real":830.0,"real_wealth":1979.82654960382,"real_wealth_change":-820.17345039618,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-0.6423642458319783,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":11.542364245831978,"beginning_gov_net_debt":-21.412141527732608,"ending_gov_net_debt":-32.954505773564584,"gov_net_debt_to_output_pct":-29.42366586925409,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":152.92213460919345,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":665.1090822024004,"power_index":177.83665299529423,"cash_available_real":665.1090822024004,"cash_for_consumption_real":830.0,"real_wealth":1814.9356318062203,"real_wealth_change":-985.0643681937797,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-0.9886351732069375,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":11.888635173206938,"beginning_gov_net_debt":-32.954505773564584,"ending_gov_net_debt":-44.84314094677152,"gov_net_debt_to_output_pct":-40.03851870247457,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":135.9383700760407,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":660.1623546684724,"power_index":176.51399857445787,"cash_available_real":660.1623546684724,"cash_for_consumption_real":830.0,"real_wealth":1645.0979864746928,"real_wealth_change":-1154.9020135253072,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-1.3452942284031455,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":12.245294228403147,"beginning_gov_net_debt":-44.84314094677152,"ending_gov_net_debt":-57.088435175174666,"gov_net_debt_to_output_pct":-50.97181712069166,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":118.44509260689334,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":655.0672253085265,"power_index":175.1516645209964,"cash_available_real":655.0672253085265,"cash_for_consumption_real":830.0,"real_wealth":1470.165211783219,"real_wealth_change":-1329.834788216781,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-1.71265305525524,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":12.61265305525524,"beginning_gov_net_debt":-57.088435175174666,"ending_gov_net_debt":-69.7010882304299,"gov_net_debt_to_output_pct":-62.233114491455275,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":100.42701681367156,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":649.8192420677823,"power_index":173.74846044593107,"cash_available_real":649.8192420677823,"cash_for_consumption_real":830.0,"real_wealth":1289.9844538510013,"real_wealth_change":-1510.0155461489987,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-2.091032646912897,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":12.991032646912897,"beginning_gov_net_debt":-69.7010882304299,"ending_gov_net_debt":-82.6921208773428,"gov_net_debt_to_output_pct":-73.83225078334179,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":81.86839874665314,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":644.4138193298159,"power_index":172.30316024861384,"cash_available_real":644.4138193298159,"cash_for_consumption_real":830.0,"real_wealth":1104.3982731808171,"real_wealth_change":-1695.6017268191829,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-2.480763626320284,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":13.380763626320284,"beginning_gov_net_debt":-82.6921208773428,"ending_gov_net_debt":-96.07288450366309,"gov_net_debt_to_output_pct":-85.77936116398489,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":62.75302213762417,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":638.8462339097102,"power_index":170.8145010453771,"cash_available_real":638.8462339097102,"cash_for_consumption_real":830.0,"real_wealth":913.2445070905273,"real_wealth_change":-1886.7554929094727,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-2.8821865351098928,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":13.782186535109894,"beginning_gov_net_debt":-96.07288450366309,"ending_gov_net_debt":-109.85507103877299,"gov_net_debt_to_output_pct":-98.08488485604731,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":43.0641842303243,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":633.1116209270016,"power_index":169.2811820660432,"cash_available_real":633.1116209270016,"cash_for_consumption_real":830.0,"real_wealth":716.3561280175287,"real_wealth_change":-2083.6438719824714,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-3.2956521311631897,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":14.19565213116319,"beginning_gov_net_debt":-109.85507103877299,"ending_gov_net_debt":-124.05072316993618,"gov_net_debt_to_output_pct":-110.75957425887158,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":22.784681185805464,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":627.2049695548117,"power_index":167.70186351732931,"cash_available_real":627.2049695548117,"cash_for_consumption_real":830.0,"real_wealth":513.5610975723404,"real_wealth_change":-2286.4389024276597,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":142.8571428571429,"displaced_free":100.0,"displaced_debt":100.00000000000001,"owners":167.70186351732931},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":-85.71428571428572,"owners":-2286.4389024276597},"final_gov_net_debt_to_output_pct":-110.75957425887158,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":1.4210854715202004e-14}},"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":1.0,"wage_gain":0.0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"ownership":"concentrated","closure":"protect","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":94.54545454545455,"real_output_index":107.80000000000001,"unemployment_pct":2.0000000000000004,"nominal_output":101.92,"wage_bill":58.8,"profit_surplus":43.120000000000005,"revenue":22.971200000000003,"existing_spending":19.098181818181818,"government_interest":1.7999999999999998,"required_benefit_cost":0.9119999999999999,"benefit_cost":0.9119999999999999,"funded_fraction":1.0,"overall_balance":1.1610181818181857,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":58.838981818181814,"gov_net_debt_to_output_pct":57.73055515912658,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.23353846153844,"household_cash_for_consumption":82.82181818181819,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":50.769230769230774,"power_index":105.76923076923077,"cash_available_real":50.769230769230774,"cash_for_consumption_real":50.769230769230774,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":90.0,"equity_income":0.0,"benefit_mean":4.538181818181817,"contractual_real_disposable":50.4923076923077,"power_index":105.1923076923077,"cash_available_real":50.4923076923077,"cash_for_consumption_real":50.4923076923077,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":90.0,"equity_income":0.0,"benefit_mean":4.581818181818181,"contractual_real_disposable":42.07692307692308,"power_index":105.1923076923077,"cash_available_real":42.07692307692308,"cash_for_consumption_real":42.07692307692308,"real_wealth":-211.53846153846155,"real_wealth_change":-11.538461538461547,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":319.088,"benefit_mean":0.0,"contractual_real_disposable":415.7661538461539,"power_index":111.16742081447966,"cash_available_real":415.7661538461539,"cash_for_consumption_real":428.0461538461539,"real_wealth":2833.8738461538455,"real_wealth_change":33.873846153845534,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":90.0,"real_output_index":115.19999999999999,"unemployment_pct":4.000000000000001,"nominal_output":103.67999999999999,"wage_bill":57.599999999999994,"profit_surplus":46.08,"revenue":23.9616,"existing_spending":18.18,"government_interest":1.7651694545454544,"required_benefit_cost":1.7440000000000007,"benefit_cost":1.7440000000000007,"funded_fraction":1.0,"overall_balance":2.272430545454546,"beginning_gov_net_debt":58.838981818181814,"ending_gov_net_debt":56.56655127272727,"gov_net_debt_to_output_pct":54.558787878787875,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.8517236363636,"household_cash_for_consumption":85.5,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":53.33333333333333,"power_index":111.1111111111111,"cash_available_real":53.33333333333333,"cash_for_consumption_real":53.33333333333333,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":80.0,"equity_income":0.0,"benefit_mean":8.640000000000004,"contractual_real_disposable":52.26666666666667,"power_index":108.88888888888891,"cash_available_real":52.26666666666667,"cash_for_consumption_real":52.26666666666667,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":80.0,"equity_income":0.0,"benefit_mean":8.800000000000002,"contractual_real_disposable":43.55555555555556,"power_index":108.88888888888889,"cash_available_real":43.55555555555556,"cash_for_consumption_real":43.55555555555556,"real_wealth":-222.22222222222223,"real_wealth_change":-22.22222222222223,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":336.38399999999996,"benefit_mean":0.0,"contractual_real_disposable":455.59521616161607,"power_index":121.81690271700964,"cash_available_real":455.59521616161607,"cash_for_consumption_real":480.8444444444444,"real_wealth":2850.7394585858583,"real_wealth_change":50.7394585858583,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":86.15384615384615,"real_output_index":122.2,"unemployment_pct":6.0,"nominal_output":105.27999999999999,"wage_bill":56.4,"profit_surplus":48.87999999999999,"revenue":24.966399999999997,"existing_spending":17.40307692307692,"government_interest":1.696996538181818,"required_benefit_cost":2.5144615384615387,"benefit_cost":2.514461538461539,"funded_fraction":1.0,"overall_balance":3.3518650002797195,"beginning_gov_net_debt":56.56655127272727,"ending_gov_net_debt":53.21468627244755,"gov_net_debt_to_output_pct":50.5458646204859,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":261.7670465662338,"household_cash_for_consumption":87.87692307692306,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":55.71428571428573,"power_index":116.0714285714286,"cash_available_real":55.71428571428573,"cash_for_consumption_real":55.71428571428573,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":70.0,"equity_income":0.0,"benefit_mean":12.406153846153847,"contractual_real_disposable":53.400000000000006,"power_index":111.25000000000001,"cash_available_real":53.400000000000006,"cash_for_consumption_real":53.400000000000006,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":70.0,"equity_income":0.0,"benefit_mean":12.73846153846154,"contractual_real_disposable":44.50000000000001,"power_index":111.25000000000003,"cash_available_real":44.50000000000001,"cash_for_consumption_real":44.50000000000001,"real_wealth":-232.14285714285717,"real_wealth_change":-32.14285714285717,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":351.93599999999986,"benefit_mean":0.0,"contractual_real_disposable":493.1944241038959,"power_index":131.87016687269946,"cash_available_real":493.1944241038959,"cash_for_consumption_real":532.0999999999998,"real_wealth":2849.8133228051947,"real_wealth_change":49.81332280519473,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":82.85714285714286,"real_output_index":128.79999999999998,"unemployment_pct":8.000000000000002,"nominal_output":106.71999999999998,"wage_bill":55.199999999999996,"profit_surplus":51.51999999999999,"revenue":25.980799999999995,"existing_spending":16.737142857142857,"government_interest":1.5964405881734265,"required_benefit_cost":3.2365714285714295,"benefit_cost":3.23657142857143,"funded_fraction":1.0,"overall_balance":4.410645126112281,"beginning_gov_net_debt":53.21468627244755,"ending_gov_net_debt":48.80404114633527,"gov_net_debt_to_output_pct":45.73092311313276,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":258.90142896971497,"household_cash_for_consumption":89.98285714285711,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":57.93103448275862,"power_index":120.68965517241378,"cash_available_real":57.93103448275862,"cash_for_consumption_real":57.93103448275862,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":59.999999999999986,"equity_income":0.0,"benefit_mean":15.908571428571435,"contractual_real_disposable":53.95862068965517,"power_index":112.41379310344827,"cash_available_real":53.95862068965517,"cash_for_consumption_real":53.95862068965517,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":59.999999999999986,"equity_income":0.0,"benefit_mean":16.457142857142863,"contractual_real_disposable":44.9655172413793,"power_index":112.41379310344826,"cash_available_real":44.9655172413793,"cash_for_consumption_real":44.9655172413793,"real_wealth":-241.37931034482756,"real_wealth_change":-41.37931034482756,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":365.7919999999999,"benefit_mean":0.0,"contractual_real_disposable":528.326696753817,"power_index":141.26382266144842,"cash_available_real":528.326696753817,"cash_for_consumption_real":581.558620689655,"real_wealth":2830.393600041977,"real_wealth_change":30.39360004197715,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":80.0,"real_output_index":135.0,"unemployment_pct":10.0,"nominal_output":108.0,"wage_bill":54.0,"profit_surplus":54.0,"revenue":27.0,"existing_spending":16.16,"government_interest":1.464121234390058,"required_benefit_cost":3.9200000000000004,"benefit_cost":3.9200000000000004,"funded_fraction":1.0,"overall_balance":5.455878765609942,"beginning_gov_net_debt":48.80404114633527,"ending_gov_net_debt":43.34816238072533,"gov_net_debt_to_output_pct":40.13718738956049,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":254.18520297590663,"household_cash_for_consumption":91.84,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":60.0,"power_index":125.0,"cash_available_real":60.0,"cash_for_consumption_real":60.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":50.0,"equity_income":0.0,"benefit_mean":19.200000000000003,"contractual_real_disposable":54.0,"power_index":112.5,"cash_available_real":54.0,"cash_for_consumption_real":54.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":50.0,"equity_income":0.0,"benefit_mean":20.0,"contractual_real_disposable":45.0,"power_index":112.5,"cash_available_real":45.0,"cash_for_consumption_real":45.0,"real_wealth":-250.0,"real_wealth_change":-50.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":377.99999999999994,"benefit_mean":0.0,"contractual_real_disposable":560.8015154298756,"power_index":149.94692925932503,"cash_available_real":560.8015154298756,"cash_for_consumption_real":629.0,"real_wealth":2791.852029759066,"real_wealth_change":-8.147970240933773,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":77.5,"real_output_index":140.8,"unemployment_pct":12.0,"nominal_output":109.12,"wage_bill":52.8,"profit_surplus":56.32000000000001,"revenue":28.019200000000005,"existing_spending":15.655,"government_interest":1.3004448714217598,"required_benefit_cost":4.572,"benefit_cost":4.572,"funded_fraction":1.0,"overall_balance":6.491755128578246,"beginning_gov_net_debt":43.34816238072533,"ending_gov_net_debt":36.85640725214708,"gov_net_debt_to_output_pct":33.77603303899109,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":247.55665451889945,"household_cash_for_consumption":93.465,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":61.93548387096774,"power_index":129.03225806451613,"cash_available_real":61.93548387096774,"cash_for_consumption_real":61.93548387096774,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":40.0,"equity_income":0.0,"benefit_mean":22.32,"contractual_real_disposable":53.5741935483871,"power_index":111.61290322580645,"cash_available_real":53.5741935483871,"cash_for_consumption_real":53.5741935483871,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":40.0,"equity_income":0.0,"benefit_mean":23.4,"contractual_real_disposable":44.645161290322584,"power_index":111.61290322580643,"cash_available_real":44.645161290322584,"cash_for_consumption_real":44.645161290322584,"real_wealth":-258.06451612903226,"real_wealth_change":-58.064516129032256,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":388.608,"benefit_mean":0.0,"contractual_real_disposable":590.4676757602807,"power_index":157.87905768991465,"cash_available_real":590.4676757602807,"cash_for_consumption_real":674.2322580645163,"real_wealth":2733.6310613180267,"real_wealth_change":-66.3689386819733,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":75.29411764705883,"real_output_index":146.2,"unemployment_pct":13.999999999999998,"nominal_output":110.08,"wage_bill":51.6,"profit_surplus":58.48,"revenue":29.033599999999996,"existing_spending":15.209411764705882,"government_interest":1.1056922175644124,"required_benefit_cost":5.198117647058822,"benefit_cost":5.198117647058822,"funded_fraction":1.0,"overall_balance":7.52037837067088,"beginning_gov_net_debt":36.85640725214708,"ending_gov_net_debt":29.3360288814762,"gov_net_debt_to_output_pct":26.649735539131722,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":238.9619133582106,"household_cash_for_consumption":94.87058823529411,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":63.75,"power_index":132.8125,"cash_available_real":63.75,"cash_for_consumption_real":63.75,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":30.000000000000014,"equity_income":0.0,"benefit_mean":25.29882352941176,"contractual_real_disposable":52.72500000000001,"power_index":109.84375000000001,"cash_available_real":52.72500000000001,"cash_for_consumption_real":52.72500000000001,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":30.000000000000014,"equity_income":0.0,"benefit_mean":26.682352941176465,"contractual_real_disposable":43.93750000000001,"power_index":109.84375,"cash_available_real":43.93750000000001,"cash_for_consumption_real":43.93750000000001,"real_wealth":-265.625,"real_wealth_change":-65.625,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":397.66400000000004,"benefit_mean":0.0,"contractual_real_disposable":617.2074747645274,"power_index":165.02873656805545,"cash_available_real":617.2074747645274,"cash_for_consumption_real":717.0875,"real_wealth":2655.244133582106,"real_wealth_change":-144.75586641789414,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":73.33333333333334,"real_output_index":151.2,"unemployment_pct":16.000000000000004,"nominal_output":110.88000000000001,"wage_bill":50.4,"profit_surplus":60.48000000000001,"revenue":30.038400000000003,"existing_spending":14.813333333333334,"government_interest":0.880080866444286,"required_benefit_cost":5.802666666666668,"benefit_cost":5.802666666666669,"funded_fraction":1.0,"overall_balance":8.542319133555713,"beginning_gov_net_debt":29.3360288814762,"ending_gov_net_debt":20.793709747920488,"gov_net_debt_to_output_pct":18.75334573225152,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":228.3550587471643,"household_cash_for_consumption":96.06666666666666,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":65.45454545454545,"power_index":136.36363636363635,"cash_available_real":65.45454545454545,"cash_for_consumption_real":65.45454545454545,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":19.999999999999986,"equity_income":0.0,"benefit_mean":28.160000000000007,"contractual_real_disposable":51.490909090909085,"power_index":107.27272727272727,"cash_available_real":51.490909090909085,"cash_for_consumption_real":51.490909090909085,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":19.999999999999986,"equity_income":0.0,"benefit_mean":29.866666666666674,"contractual_real_disposable":42.90909090909091,"power_index":107.27272727272728,"cash_available_real":42.90909090909091,"cash_for_consumption_real":42.90909090909091,"real_wealth":-272.7272727272727,"real_wealth_change":-72.72727272727269,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":405.21600000000007,"benefit_mean":0.0,"contractual_real_disposable":640.9320118151494,"power_index":171.37219567249983,"cash_available_real":640.9320118151494,"cash_for_consumption_real":757.4181818181818,"real_wealth":2556.2778601989157,"real_wealth_change":-243.72213980108427,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":71.57894736842105,"real_output_index":155.79999999999998,"unemployment_pct":18.000000000000004,"nominal_output":111.52,"wage_bill":49.199999999999996,"profit_surplus":62.32,"revenue":31.028799999999997,"existing_spending":14.458947368421052,"government_interest":0.6238112924376146,"required_benefit_cost":6.389052631578949,"benefit_cost":6.38905263157895,"funded_fraction":1.0,"overall_balance":9.55698870756238,"beginning_gov_net_debt":20.793709747920488,"ending_gov_net_debt":11.236721040358107,"gov_net_debt_to_output_pct":10.075969369044214,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":215.6983602769709,"household_cash_for_consumption":97.06105263157895,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":67.05882352941177,"power_index":139.7058823529412,"cash_available_real":67.05882352941177,"cash_for_consumption_real":67.05882352941177,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":9.999999999999975,"equity_income":0.0,"benefit_mean":30.922105263157903,"contractual_real_disposable":49.90588235294118,"power_index":103.9705882352941,"cash_available_real":49.90588235294118,"cash_for_consumption_real":49.90588235294118,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":9.999999999999975,"equity_income":0.0,"benefit_mean":32.96842105263159,"contractual_real_disposable":41.58823529411765,"power_index":103.97058823529412,"cash_available_real":41.58823529411765,"cash_for_consumption_real":41.58823529411765,"real_wealth":-279.4117647058824,"real_wealth_change":-79.41176470588238,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":411.31200000000007,"benefit_mean":0.0,"contractual_real_disposable":661.5773636443491,"power_index":176.8923432204142,"cash_available_real":661.5773636443491,"cash_for_consumption_real":795.0941176470589,"real_wealth":2436.3953674755912,"real_wealth_change":-363.60463252440877,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":0.3371016312107432,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":10.562898368789257,"beginning_gov_net_debt":11.236721040358107,"ending_gov_net_debt":0.6738226715688498,"gov_net_debt_to_output_pct":0.6016273853293301,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":200.96260381652692,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":679.1014518744392,"power_index":181.5779283086736,"cash_available_real":679.1014518744392,"cash_for_consumption_real":830.0,"real_wealth":2295.340323879555,"real_wealth_change":-504.65967612044506,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":0.020214680147065494,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":10.879785319852935,"beginning_gov_net_debt":0.6738226715688498,"ending_gov_net_debt":-10.205962648284086,"gov_net_debt_to_output_pct":-9.112466650253648,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":185.42005335959422,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":674.5744954306724,"power_index":180.3675121472386,"cash_available_real":674.5744954306724,"cash_for_consumption_real":830.0,"real_wealth":2139.914819310228,"real_wealth_change":-660.0851806897722,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-0.30617887944852257,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":11.206178879448522,"beginning_gov_net_debt":-10.205962648284086,"ending_gov_net_debt":-21.412141527732608,"gov_net_debt_to_output_pct":-19.117983506904114,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":169.41122638895342,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":669.9117302935927,"power_index":179.1207835009606,"cash_available_real":669.9117302935927,"cash_for_consumption_real":830.0,"real_wealth":1979.82654960382,"real_wealth_change":-820.17345039618,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-0.6423642458319783,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":11.542364245831978,"beginning_gov_net_debt":-21.412141527732608,"ending_gov_net_debt":-32.954505773564584,"gov_net_debt_to_output_pct":-29.42366586925409,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":152.92213460919345,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":665.1090822024004,"power_index":177.83665299529423,"cash_available_real":665.1090822024004,"cash_for_consumption_real":830.0,"real_wealth":1814.9356318062203,"real_wealth_change":-985.0643681937797,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-0.9886351732069375,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":11.888635173206938,"beginning_gov_net_debt":-32.954505773564584,"ending_gov_net_debt":-44.84314094677152,"gov_net_debt_to_output_pct":-40.03851870247457,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":135.9383700760407,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":660.1623546684724,"power_index":176.51399857445787,"cash_available_real":660.1623546684724,"cash_for_consumption_real":830.0,"real_wealth":1645.0979864746928,"real_wealth_change":-1154.9020135253072,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-1.3452942284031455,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":12.245294228403147,"beginning_gov_net_debt":-44.84314094677152,"ending_gov_net_debt":-57.088435175174666,"gov_net_debt_to_output_pct":-50.97181712069166,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":118.44509260689334,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":655.0672253085265,"power_index":175.1516645209964,"cash_available_real":655.0672253085265,"cash_for_consumption_real":830.0,"real_wealth":1470.165211783219,"real_wealth_change":-1329.834788216781,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-1.71265305525524,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":12.61265305525524,"beginning_gov_net_debt":-57.088435175174666,"ending_gov_net_debt":-69.7010882304299,"gov_net_debt_to_output_pct":-62.233114491455275,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":100.42701681367156,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":649.8192420677823,"power_index":173.74846044593107,"cash_available_real":649.8192420677823,"cash_for_consumption_real":830.0,"real_wealth":1289.9844538510013,"real_wealth_change":-1510.0155461489987,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-2.091032646912897,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":12.991032646912897,"beginning_gov_net_debt":-69.7010882304299,"ending_gov_net_debt":-82.6921208773428,"gov_net_debt_to_output_pct":-73.83225078334179,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":81.86839874665314,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":644.4138193298159,"power_index":172.30316024861384,"cash_available_real":644.4138193298159,"cash_for_consumption_real":830.0,"real_wealth":1104.3982731808171,"real_wealth_change":-1695.6017268191829,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-2.480763626320284,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":13.380763626320284,"beginning_gov_net_debt":-82.6921208773428,"ending_gov_net_debt":-96.07288450366309,"gov_net_debt_to_output_pct":-85.77936116398489,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":62.75302213762417,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":638.8462339097102,"power_index":170.8145010453771,"cash_available_real":638.8462339097102,"cash_for_consumption_real":830.0,"real_wealth":913.2445070905273,"real_wealth_change":-1886.7554929094727,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-2.8821865351098928,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":13.782186535109894,"beginning_gov_net_debt":-96.07288450366309,"ending_gov_net_debt":-109.85507103877299,"gov_net_debt_to_output_pct":-98.08488485604731,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":43.0641842303243,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":633.1116209270016,"power_index":169.2811820660432,"cash_available_real":633.1116209270016,"cash_for_consumption_real":830.0,"real_wealth":716.3561280175287,"real_wealth_change":-2083.6438719824714,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-3.2956521311631897,"required_benefit_cost":6.959999999999999,"benefit_cost":6.959999999999999,"funded_fraction":1.0,"overall_balance":14.19565213116319,"beginning_gov_net_debt":-109.85507103877299,"ending_gov_net_debt":-124.05072316993618,"gov_net_debt_to_output_pct":-110.75957425887158,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":22.784681185805464,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":68.57142857142858,"power_index":142.8571428571429,"cash_available_real":68.57142857142858,"cash_for_consumption_real":68.57142857142858,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":33.599999999999994,"contractual_real_disposable":47.99999999999999,"power_index":100.0,"cash_available_real":47.99999999999999,"cash_for_consumption_real":47.99999999999999,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":36.0,"contractual_real_disposable":40.0,"power_index":100.00000000000001,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-285.7142857142857,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":416.0,"benefit_mean":0.0,"contractual_real_disposable":627.2049695548117,"power_index":167.70186351732931,"cash_available_real":627.2049695548117,"cash_for_consumption_real":830.0,"real_wealth":513.5610975723404,"real_wealth_change":-2286.4389024276597,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":142.8571428571429,"displaced_free":100.0,"displaced_debt":100.00000000000001,"owners":167.70186351732931},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":-85.71428571428572,"owners":-2286.4389024276597},"final_gov_net_debt_to_output_pct":-110.75957425887158,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":1.4210854715202004e-14}}},"broad":{"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":1.0,"wage_gain":0.0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"ownership":"broad","closure":"budget","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":94.54545454545455,"real_output_index":107.80000000000001,"unemployment_pct":2.0000000000000004,"nominal_output":101.92,"wage_bill":58.8,"profit_surplus":43.120000000000005,"revenue":22.971200000000003,"existing_spending":19.098181818181818,"government_interest":1.7999999999999998,"required_benefit_cost":0.8410967272727272,"benefit_cost":0.8410967272727272,"funded_fraction":1.0,"overall_balance":1.2319214545454584,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":58.76807854545454,"gov_net_debt_to_output_pct":57.66098758384473,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.1585446153846,"household_cash_for_consumption":82.82181818181817,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":31.908800000000003,"benefit_mean":0.0,"contractual_real_disposable":84.51892307692307,"power_index":108.35759368836291,"cash_available_real":84.51892307692307,"cash_for_consumption_real":84.51892307692307,"real_wealth":199.99999999999997,"real_wealth_change":-2.842170943040401e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":90.0,"equity_income":31.908800000000003,"benefit_mean":4.183665454545454,"contractual_real_disposable":83.86703076923077,"power_index":107.52183431952663,"cash_available_real":83.86703076923077,"cash_for_consumption_real":83.86703076923077,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":90.0,"equity_income":31.908800000000003,"benefit_mean":4.227301818181818,"contractual_real_disposable":75.45164615384616,"power_index":107.78806593406593,"cash_available_real":75.45164615384616,"cash_for_consumption_real":75.45164615384616,"real_wealth":-11.538461538461528,"real_wealth_change":-11.538461538461528,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":31.908800000000003,"benefit_mean":0.0,"contractual_real_disposable":112.01892307692307,"power_index":107.71050295857988,"cash_available_real":112.01892307692307,"cash_for_consumption_real":125.04886153846157,"real_wealth":1033.1239076923077,"real_wealth_change":33.12390769230774,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":90.0,"real_output_index":115.19999999999999,"unemployment_pct":4.000000000000001,"nominal_output":103.67999999999999,"wage_bill":57.599999999999994,"profit_surplus":46.08,"revenue":23.9616,"existing_spending":18.18,"government_interest":1.7630423563636362,"required_benefit_cost":1.4784640000000007,"benefit_cost":1.4784640000000007,"funded_fraction":1.0,"overall_balance":2.5400936436363644,"beginning_gov_net_debt":58.76807854545454,"ending_gov_net_debt":56.227984901818175,"gov_net_debt_to_output_pct":54.23223852413019,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.47553877979794,"household_cash_for_consumption":85.49999999999999,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":33.6384,"benefit_mean":0.0,"contractual_real_disposable":90.70933333333332,"power_index":116.29401709401708,"cash_available_real":90.70933333333332,"cash_for_consumption_real":90.70933333333332,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":80.0,"equity_income":33.6384,"benefit_mean":7.312320000000003,"contractual_real_disposable":88.16746666666666,"power_index":113.03521367521367,"cash_available_real":88.16746666666666,"cash_for_consumption_real":88.16746666666666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":80.0,"equity_income":33.6384,"benefit_mean":7.472320000000003,"contractual_real_disposable":79.45635555555555,"power_index":113.50907936507936,"cash_available_real":79.45635555555555,"cash_for_consumption_real":79.45635555555555,"real_wealth":-22.22222222222222,"real_wealth_change":-22.22222222222222,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":33.6384,"benefit_mean":0.0,"contractual_real_disposable":119.18758173737372,"power_index":114.60344397824396,"cash_available_real":119.18758173737372,"cash_for_consumption_real":147.41084444444448,"real_wealth":1046.9776100202018,"real_wealth_change":46.97761002020184,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":86.15384615384615,"real_output_index":122.2,"unemployment_pct":6.0,"nominal_output":105.27999999999999,"wage_bill":56.4,"profit_surplus":48.87999999999999,"revenue":24.966399999999997,"existing_spending":17.40307692307692,"government_interest":1.6868395470545452,"required_benefit_cost":1.9536147692307697,"benefit_cost":1.95361476923077,"funded_fraction":1.0,"overall_balance":3.9228687606377615,"beginning_gov_net_debt":56.227984901818175,"ending_gov_net_debt":52.30511614118041,"gov_net_debt_to_output_pct":49.68191122832487,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.71129552101297,"household_cash_for_consumption":87.87692307692308,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":35.19359999999999,"benefit_mean":0.0,"contractual_real_disposable":96.56400000000001,"power_index":123.80000000000003,"cash_available_real":96.56400000000001,"cash_for_consumption_real":96.56400000000001,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":70.0,"equity_income":35.19359999999999,"benefit_mean":9.601920000000002,"contractual_real_disposable":90.99480000000001,"power_index":116.66000000000001,"cash_available_real":90.99480000000001,"cash_for_consumption_real":90.99480000000001,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":70.0,"equity_income":35.19359999999999,"benefit_mean":9.934227692307697,"contractual_real_disposable":82.0948,"power_index":117.27828571428573,"cash_available_real":82.0948,"cash_for_consumption_real":82.0948,"real_wealth":-32.14285714285715,"real_wealth_change":-32.14285714285715,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":35.19359999999999,"benefit_mean":0.0,"contractual_real_disposable":125.42910188545456,"power_index":120.60490565909093,"cash_available_real":125.42910188545456,"cash_for_consumption_real":170.9624,"real_wealth":1039.2558123529868,"real_wealth_change":39.25581235298682,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":82.85714285714286,"real_output_index":128.79999999999998,"unemployment_pct":8.000000000000002,"nominal_output":106.71999999999998,"wage_bill":55.199999999999996,"profit_surplus":51.51999999999999,"revenue":25.980799999999995,"existing_spending":16.737142857142857,"government_interest":1.5691534842354122,"required_benefit_cost":2.298806857142859,"benefit_cost":2.298806857142859,"funded_fraction":1.0,"overall_balance":5.375696801478867,"beginning_gov_net_debt":52.30511614118041,"ending_gov_net_debt":46.929419339701546,"gov_net_debt_to_output_pct":43.974343459240586,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":256.63895437550184,"household_cash_for_consumption":89.98285714285711,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":36.57919999999999,"benefit_mean":0.0,"contractual_real_disposable":102.07834482758618,"power_index":130.8696728558797,"cash_available_real":102.07834482758618,"cash_for_consumption_real":102.07834482758618,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":59.999999999999986,"equity_income":36.57919999999999,"benefit_mean":11.21974857142858,"contractual_real_disposable":92.44700689655171,"power_index":118.52180371352782,"cash_available_real":92.44700689655171,"cash_for_consumption_real":92.44700689655171,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":59.999999999999986,"equity_income":36.57919999999999,"benefit_mean":11.76832000000001,"contractual_real_disposable":83.45390344827584,"power_index":119.21986206896547,"cash_available_real":83.45390344827584,"cash_for_consumption_real":83.45390344827584,"real_wealth":-41.379310344827566,"real_wealth_change":-41.379310344827566,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":36.57919999999999,"benefit_mean":0.0,"contractual_real_disposable":130.67157653387562,"power_index":125.6457466671881,"cash_available_real":130.67157653387562,"cash_for_consumption_real":195.55067586206886,"real_wealth":1007.7688540998462,"real_wealth_change":7.76885409984618,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":80.0,"real_output_index":135.0,"unemployment_pct":10.0,"nominal_output":108.0,"wage_bill":54.0,"profit_surplus":54.0,"revenue":27.0,"existing_spending":16.16,"government_interest":1.4078825801910464,"required_benefit_cost":2.540000000000001,"benefit_cost":2.540000000000001,"funded_fraction":1.0,"overall_balance":6.892117419808953,"beginning_gov_net_debt":46.929419339701546,"ending_gov_net_debt":40.03730191989259,"gov_net_debt_to_output_pct":37.0715758517524,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":250.04662739986574,"household_cash_for_consumption":91.84,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":37.8,"benefit_mean":0.0,"contractual_real_disposable":107.24999999999999,"power_index":137.5,"cash_available_real":107.24999999999999,"cash_for_consumption_real":107.24999999999999,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":50.0,"equity_income":37.8,"benefit_mean":12.300000000000004,"contractual_real_disposable":92.62499999999999,"power_index":118.74999999999997,"cash_available_real":92.62499999999999,"cash_for_consumption_real":92.62499999999999,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":50.0,"equity_income":37.8,"benefit_mean":13.100000000000001,"contractual_real_disposable":83.625,"power_index":119.46428571428571,"cash_available_real":83.625,"cash_for_consumption_real":83.625,"real_wealth":-50.0,"real_wealth_change":-50.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":37.8,"benefit_mean":0.0,"contractual_real_disposable":134.84853225238808,"power_index":129.66205024268083,"cash_available_real":134.84853225238808,"cash_for_consumption_real":221.0,"real_wealth":950.4662739986574,"real_wealth_change":-49.53372600134264,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":77.5,"real_output_index":140.8,"unemployment_pct":12.0,"nominal_output":109.12,"wage_bill":52.8,"profit_surplus":56.32000000000001,"revenue":28.019200000000005,"existing_spending":15.655,"government_interest":1.2011190575967776,"required_benefit_cost":2.6987039999999993,"benefit_cost":2.698704,"funded_fraction":1.0,"overall_balance":8.464376942403227,"beginning_gov_net_debt":40.03730191989259,"ending_gov_net_debt":31.572924977489365,"gov_net_debt_to_output_pct":28.934132127464594,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":240.73925803547013,"household_cash_for_consumption":93.465,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":38.860800000000005,"benefit_mean":0.0,"contractual_real_disposable":112.07845161290324,"power_index":143.6903225806452,"cash_available_real":112.07845161290324,"cash_for_consumption_real":112.07845161290324,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":40.0,"equity_income":38.860800000000005,"benefit_mean":12.95352,"contractual_real_disposable":91.6313806451613,"power_index":117.4761290322581,"cash_available_real":91.6313806451613,"cash_for_consumption_real":91.6313806451613,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":40.0,"equity_income":38.860800000000005,"benefit_mean":14.033519999999998,"contractual_real_disposable":82.70234838709679,"power_index":118.14621198156682,"cash_available_real":82.70234838709679,"cash_for_consumption_real":82.70234838709679,"real_wealth":-58.064516129032256,"real_wealth_change":-58.064516129032256,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":38.860800000000005,"benefit_mean":0.0,"contractual_real_disposable":137.89934267866812,"power_index":132.59552180641165,"cash_available_real":137.89934267866812,"cash_for_consumption_real":247.11710967741942,"real_wealth":865.4570964837336,"real_wealth_change":-134.5429035162664,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":75.29411764705883,"real_output_index":146.2,"unemployment_pct":13.999999999999998,"nominal_output":110.08,"wage_bill":51.6,"profit_surplus":58.48,"revenue":29.033599999999996,"existing_spending":15.209411764705882,"government_interest":0.9471877493246809,"required_benefit_cost":2.793174588235293,"benefit_cost":2.793174588235293,"funded_fraction":1.0,"overall_balance":10.08382589773414,"beginning_gov_net_debt":31.572924977489365,"ending_gov_net_debt":21.489099079755224,"gov_net_debt_to_output_pct":19.521347274486942,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":228.5402097152999,"household_cash_for_consumption":94.87058823529412,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":39.766400000000004,"benefit_mean":0.0,"contractual_real_disposable":116.56475,"power_index":149.4419871794872,"cash_available_real":116.56475,"cash_for_consumption_real":116.56475,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":30.000000000000014,"equity_income":39.766400000000004,"benefit_mean":13.27410823529411,"contractual_real_disposable":89.569425,"power_index":114.83259615384617,"cash_available_real":89.569425,"cash_for_consumption_real":89.569425,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":30.000000000000014,"equity_income":39.766400000000004,"benefit_mean":14.657637647058815,"contractual_real_disposable":80.78192500000002,"power_index":115.40275000000001,"cash_available_real":80.78192500000002,"cash_for_consumption_real":80.78192500000002,"real_wealth":-65.62499999999997,"real_wealth_change":-65.62499999999997,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":39.766400000000004,"benefit_mean":0.0,"contractual_real_disposable":139.76958729571842,"power_index":134.39383393819077,"cash_available_real":139.76958729571842,"cash_for_consumption_real":273.6954,"real_wealth":751.027097152999,"real_wealth_change":-248.97290284700102,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":73.33333333333334,"real_output_index":151.2,"unemployment_pct":16.000000000000004,"nominal_output":110.88000000000001,"wage_bill":50.4,"profit_surplus":60.48000000000001,"revenue":30.038400000000003,"existing_spending":14.813333333333334,"government_interest":0.6446729723926568,"required_benefit_cost":2.8392106666666663,"benefit_cost":2.839210666666667,"funded_fraction":1.0,"overall_balance":11.741183027607343,"beginning_gov_net_debt":21.489099079755224,"ending_gov_net_debt":9.74791605214788,"gov_net_debt_to_output_pct":8.79141058094145,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":213.29261279838346,"household_cash_for_consumption":96.06666666666668,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.52160000000001,"benefit_mean":0.0,"contractual_real_disposable":120.71127272727273,"power_index":154.75804195804196,"cash_available_real":120.71127272727273,"cash_for_consumption_real":120.71127272727273,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":19.999999999999986,"equity_income":40.52160000000001,"benefit_mean":13.34272,"contractual_real_disposable":86.54225454545454,"power_index":110.95160839160839,"cash_available_real":86.54225454545454,"cash_for_consumption_real":86.54225454545454,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":19.999999999999986,"equity_income":40.52160000000001,"benefit_mean":15.049386666666667,"contractual_real_disposable":77.96043636363635,"power_index":111.37205194805193,"cash_available_real":77.96043636363635,"cash_for_consumption_real":77.96043636363635,"real_wealth":-72.72727272727268,"real_wealth_change":-72.72727272727268,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.52160000000001,"benefit_mean":0.0,"contractual_real_disposable":140.41135871444533,"power_index":135.0109218408128,"cash_available_real":140.41135871444533,"cash_for_consumption_real":300.5184,"real_wealth":605.6534007111075,"real_wealth_change":-394.34659928889255,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":71.57894736842105,"real_output_index":155.79999999999998,"unemployment_pct":18.000000000000004,"nominal_output":111.52,"wage_bill":49.199999999999996,"profit_surplus":62.32,"revenue":31.028799999999997,"existing_spending":14.458947368421052,"government_interest":0.2924374815644364,"required_benefit_cost":2.850699789473684,"benefit_cost":2.8506997894736843,"funded_fraction":1.0,"overall_balance":13.426715360540827,"beginning_gov_net_debt":9.74791605214788,"ending_gov_net_debt":-3.6787993083929464,"gov_net_debt_to_output_pct":-3.2987798676407336,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":194.86050096621574,"household_cash_for_consumption":97.06105263157895,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.13120000000001,"benefit_mean":0.0,"contractual_real_disposable":124.52152941176472,"power_index":159.6429864253394,"cash_available_real":124.52152941176472,"cash_for_consumption_real":124.52152941176472,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":9.999999999999975,"equity_income":41.13120000000001,"benefit_mean":13.230341052631577,"contractual_real_disposable":82.65215294117647,"power_index":105.96429864253393,"cash_available_real":82.65215294117647,"cash_for_consumption_real":82.65215294117647,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":9.999999999999975,"equity_income":41.13120000000001,"benefit_mean":15.276656842105265,"contractual_real_disposable":74.33450588235293,"power_index":106.19215126050419,"cash_available_real":74.33450588235293,"cash_for_consumption_real":74.33450588235293,"real_wealth":-79.41176470588232,"real_wealth_change":-79.41176470588232,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.13120000000001,"benefit_mean":0.0,"contractual_real_disposable":139.78352363950316,"power_index":134.40723426875303,"cash_available_real":139.78352363950316,"cash_for_consumption_real":327.36263529411764,"real_wealth":428.0167743680397,"real_wealth_change":-571.9832256319603,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-0.11036397925178838,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":15.130363979251788,"beginning_gov_net_debt":-3.6787993083929464,"ending_gov_net_debt":-18.809163287644736,"gov_net_debt_to_output_pct":-16.793895792539946,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":173.1297667319361,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":137.8519431535459,"power_index":132.54994533994798,"cash_available_real":137.8519431535459,"cash_for_consumption_real":354.00000000000006,"real_wealth":217.01195303364665,"real_wealth_change":-782.9880469663533,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-0.5642748986293421,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":15.584274898629342,"beginning_gov_net_debt":-18.809163287644736,"ending_gov_net_debt":-34.39343818627408,"gov_net_debt_to_output_pct":-30.708426952030432,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":150.8665168767513,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":131.36750144815227,"power_index":126.31490523860796,"cash_available_real":131.36750144815227,"cash_for_consumption_real":354.00000000000006,"real_wealth":-5.620545518201173,"real_wealth_change":-1005.6205455182012,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-1.0318031455882224,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":16.051803145588224,"beginning_gov_net_debt":-34.39343818627408,"ending_gov_net_debt":-50.445241331862306,"gov_net_debt_to_output_pct":-45.04039404630563,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":127.93536952591097,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":124.68852649159685,"power_index":119.89281393422775,"cash_available_real":124.68852649159685,"cash_for_consumption_real":354.00000000000006,"real_wealth":-234.9320190266044,"real_wealth_change":-1234.9320190266044,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-1.513357239955869,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":16.53335723995587,"beginning_gov_net_debt":-50.445241331862306,"ending_gov_net_debt":-66.97859857181817,"gov_net_debt_to_output_pct":-59.80232015340908,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":104.31628775454546,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":117.80918228634475,"power_index":113.27805989071612,"cash_available_real":117.80918228634475,"cash_for_consumption_real":353.99999999999994,"real_wealth":-471.1228367402596,"real_wealth_change":-1471.1228367402596,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-2.009357957154545,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":17.029357957154545,"beginning_gov_net_debt":-66.97859857181817,"ending_gov_net_debt":-84.00795652897271,"gov_net_debt_to_output_pct":-75.00710404372565,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":79.98863353003897,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":110.7234577549351,"power_index":106.46486322589914,"cash_available_real":110.7234577549351,"cash_for_consumption_real":354.00000000000006,"real_wealth":-714.3993789853245,"real_wealth_change":-1714.3993789853243,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-2.5202386958691814,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":17.54023869586918,"beginning_gov_net_debt":-84.00795652897271,"ending_gov_net_debt":-101.54819522484189,"gov_net_debt_to_output_pct":-90.66803145075168,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":54.93114967879727,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":103.42516148758315,"power_index":99.44727066113765,"cash_available_real":103.42516148758315,"cash_for_consumption_real":354.0,"real_wealth":-964.9742174977414,"real_wealth_change":-1964.9742174977414,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-3.046445856745257,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":18.066445856745258,"beginning_gov_net_debt":-101.54819522484189,"ending_gov_net_debt":-119.61464108158715,"gov_net_debt_to_output_pct":-106.79878667998854,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":29.121941312018322,"household_cash_for_consumption":97.86000000000001,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":95.90791633221063,"power_index":92.21915031943331,"cash_available_real":95.90791633221063,"cash_for_consumption_real":354.0000000000001,"real_wealth":-1223.0663011655308,"real_wealth_change":-2223.0663011655306,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-3.5884392324476146,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":18.608439232447616,"beginning_gov_net_debt":-119.61464108158715,"ending_gov_net_debt":-138.22308031403477,"gov_net_debt_to_output_pct":-123.41346456610248,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":2.5384566942360323,"household_cash_for_consumption":97.86000000000001,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":88.16515382217696,"power_index":84.77418636747785,"cash_available_real":88.16515382217696,"cash_for_consumption_real":354.00000000000017,"real_wealth":-1488.9011473433538,"real_wealth_change":-2488.901147343354,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-4.146692409421043,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":19.166692409421042,"beginning_gov_net_debt":-138.22308031403477,"ending_gov_net_debt":-157.38977272345582,"gov_net_debt_to_output_pct":-140.52658278879986,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":-24.84253246207973,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":80.19010843684227,"power_index":77.10587349696371,"cash_available_real":80.19010843684227,"cash_for_consumption_real":354.00000000000006,"real_wealth":-1762.7110389065115,"real_wealth_change":-2762.7110389065115,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-4.7216931817036745,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":19.741693181703674,"beginning_gov_net_debt":-157.38977272345582,"ending_gov_net_debt":-177.1314659051595,"gov_net_debt_to_output_pct":-158.1530945581781,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":-53.044951293085006,"household_cash_for_consumption":97.86000000000001,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":71.97581168994752,"power_index":69.20751124033416,"cash_available_real":71.97581168994752,"cash_for_consumption_real":354.0000000000001,"real_wealth":-2044.7352272165642,"real_wealth_change":-3044.7352272165645,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-5.313943977154785,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":20.333943977154785,"beginning_gov_net_debt":-177.1314659051595,"ending_gov_net_debt":-197.46540988231428,"gov_net_debt_to_output_pct":-176.30840168063773,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":-82.09344268902043,"household_cash_for_consumption":97.85999999999999,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":63.51508604064595,"power_index":61.072198116005715,"cash_available_real":63.51508604064595,"cash_for_consumption_real":353.9999999999999,"real_wealth":-2335.2201411759183,"real_wealth_change":-3335.2201411759183,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":164.10256410256412,"displaced_free":99.99999999999999,"displaced_debt":100.0,"owners":61.072198116005715},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":-85.71428571428572,"owners":-3335.2201411759183},"final_gov_net_debt_to_output_pct":-176.30840168063773,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":1.4210854715202004e-14}},"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":1.0,"wage_gain":0.0,"pass_through":1.0,"profit_tax_rate":0.35,"capture_share":1.0,"debt_service":0.0},"ownership":"broad","closure":"protect","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":94.54545454545455,"real_output_index":107.80000000000001,"unemployment_pct":2.0000000000000004,"nominal_output":101.92,"wage_bill":58.8,"profit_surplus":43.120000000000005,"revenue":22.971200000000003,"existing_spending":19.098181818181818,"government_interest":1.7999999999999998,"required_benefit_cost":0.8410967272727272,"benefit_cost":0.8410967272727272,"funded_fraction":1.0,"overall_balance":1.2319214545454584,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":58.76807854545454,"gov_net_debt_to_output_pct":57.66098758384473,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.1585446153846,"household_cash_for_consumption":82.82181818181817,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":31.908800000000003,"benefit_mean":0.0,"contractual_real_disposable":84.51892307692307,"power_index":108.35759368836291,"cash_available_real":84.51892307692307,"cash_for_consumption_real":84.51892307692307,"real_wealth":199.99999999999997,"real_wealth_change":-2.842170943040401e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":90.0,"equity_income":31.908800000000003,"benefit_mean":4.183665454545454,"contractual_real_disposable":83.86703076923077,"power_index":107.52183431952663,"cash_available_real":83.86703076923077,"cash_for_consumption_real":83.86703076923077,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":90.0,"equity_income":31.908800000000003,"benefit_mean":4.227301818181818,"contractual_real_disposable":75.45164615384616,"power_index":107.78806593406593,"cash_available_real":75.45164615384616,"cash_for_consumption_real":75.45164615384616,"real_wealth":-11.538461538461528,"real_wealth_change":-11.538461538461528,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":31.908800000000003,"benefit_mean":0.0,"contractual_real_disposable":112.01892307692307,"power_index":107.71050295857988,"cash_available_real":112.01892307692307,"cash_for_consumption_real":125.04886153846157,"real_wealth":1033.1239076923077,"real_wealth_change":33.12390769230774,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":90.0,"real_output_index":115.19999999999999,"unemployment_pct":4.000000000000001,"nominal_output":103.67999999999999,"wage_bill":57.599999999999994,"profit_surplus":46.08,"revenue":23.9616,"existing_spending":18.18,"government_interest":1.7630423563636362,"required_benefit_cost":1.4784640000000007,"benefit_cost":1.4784640000000007,"funded_fraction":1.0,"overall_balance":2.5400936436363644,"beginning_gov_net_debt":58.76807854545454,"ending_gov_net_debt":56.227984901818175,"gov_net_debt_to_output_pct":54.23223852413019,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.47553877979794,"household_cash_for_consumption":85.49999999999999,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":33.6384,"benefit_mean":0.0,"contractual_real_disposable":90.70933333333332,"power_index":116.29401709401708,"cash_available_real":90.70933333333332,"cash_for_consumption_real":90.70933333333332,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":80.0,"equity_income":33.6384,"benefit_mean":7.312320000000003,"contractual_real_disposable":88.16746666666666,"power_index":113.03521367521367,"cash_available_real":88.16746666666666,"cash_for_consumption_real":88.16746666666666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":80.0,"equity_income":33.6384,"benefit_mean":7.472320000000003,"contractual_real_disposable":79.45635555555555,"power_index":113.50907936507936,"cash_available_real":79.45635555555555,"cash_for_consumption_real":79.45635555555555,"real_wealth":-22.22222222222222,"real_wealth_change":-22.22222222222222,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":33.6384,"benefit_mean":0.0,"contractual_real_disposable":119.18758173737372,"power_index":114.60344397824396,"cash_available_real":119.18758173737372,"cash_for_consumption_real":147.41084444444448,"real_wealth":1046.9776100202018,"real_wealth_change":46.97761002020184,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":86.15384615384615,"real_output_index":122.2,"unemployment_pct":6.0,"nominal_output":105.27999999999999,"wage_bill":56.4,"profit_surplus":48.87999999999999,"revenue":24.966399999999997,"existing_spending":17.40307692307692,"government_interest":1.6868395470545452,"required_benefit_cost":1.9536147692307697,"benefit_cost":1.95361476923077,"funded_fraction":1.0,"overall_balance":3.9228687606377615,"beginning_gov_net_debt":56.227984901818175,"ending_gov_net_debt":52.30511614118041,"gov_net_debt_to_output_pct":49.68191122832487,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.71129552101297,"household_cash_for_consumption":87.87692307692308,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":35.19359999999999,"benefit_mean":0.0,"contractual_real_disposable":96.56400000000001,"power_index":123.80000000000003,"cash_available_real":96.56400000000001,"cash_for_consumption_real":96.56400000000001,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":70.0,"equity_income":35.19359999999999,"benefit_mean":9.601920000000002,"contractual_real_disposable":90.99480000000001,"power_index":116.66000000000001,"cash_available_real":90.99480000000001,"cash_for_consumption_real":90.99480000000001,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":70.0,"equity_income":35.19359999999999,"benefit_mean":9.934227692307697,"contractual_real_disposable":82.0948,"power_index":117.27828571428573,"cash_available_real":82.0948,"cash_for_consumption_real":82.0948,"real_wealth":-32.14285714285715,"real_wealth_change":-32.14285714285715,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":35.19359999999999,"benefit_mean":0.0,"contractual_real_disposable":125.42910188545456,"power_index":120.60490565909093,"cash_available_real":125.42910188545456,"cash_for_consumption_real":170.9624,"real_wealth":1039.2558123529868,"real_wealth_change":39.25581235298682,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":82.85714285714286,"real_output_index":128.79999999999998,"unemployment_pct":8.000000000000002,"nominal_output":106.71999999999998,"wage_bill":55.199999999999996,"profit_surplus":51.51999999999999,"revenue":25.980799999999995,"existing_spending":16.737142857142857,"government_interest":1.5691534842354122,"required_benefit_cost":2.298806857142859,"benefit_cost":2.298806857142859,"funded_fraction":1.0,"overall_balance":5.375696801478867,"beginning_gov_net_debt":52.30511614118041,"ending_gov_net_debt":46.929419339701546,"gov_net_debt_to_output_pct":43.974343459240586,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":256.63895437550184,"household_cash_for_consumption":89.98285714285711,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":36.57919999999999,"benefit_mean":0.0,"contractual_real_disposable":102.07834482758618,"power_index":130.8696728558797,"cash_available_real":102.07834482758618,"cash_for_consumption_real":102.07834482758618,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":59.999999999999986,"equity_income":36.57919999999999,"benefit_mean":11.21974857142858,"contractual_real_disposable":92.44700689655171,"power_index":118.52180371352782,"cash_available_real":92.44700689655171,"cash_for_consumption_real":92.44700689655171,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":59.999999999999986,"equity_income":36.57919999999999,"benefit_mean":11.76832000000001,"contractual_real_disposable":83.45390344827584,"power_index":119.21986206896547,"cash_available_real":83.45390344827584,"cash_for_consumption_real":83.45390344827584,"real_wealth":-41.379310344827566,"real_wealth_change":-41.379310344827566,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":36.57919999999999,"benefit_mean":0.0,"contractual_real_disposable":130.67157653387562,"power_index":125.6457466671881,"cash_available_real":130.67157653387562,"cash_for_consumption_real":195.55067586206886,"real_wealth":1007.7688540998462,"real_wealth_change":7.76885409984618,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":80.0,"real_output_index":135.0,"unemployment_pct":10.0,"nominal_output":108.0,"wage_bill":54.0,"profit_surplus":54.0,"revenue":27.0,"existing_spending":16.16,"government_interest":1.4078825801910464,"required_benefit_cost":2.540000000000001,"benefit_cost":2.540000000000001,"funded_fraction":1.0,"overall_balance":6.892117419808953,"beginning_gov_net_debt":46.929419339701546,"ending_gov_net_debt":40.03730191989259,"gov_net_debt_to_output_pct":37.0715758517524,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":250.04662739986574,"household_cash_for_consumption":91.84,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":37.8,"benefit_mean":0.0,"contractual_real_disposable":107.24999999999999,"power_index":137.5,"cash_available_real":107.24999999999999,"cash_for_consumption_real":107.24999999999999,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":50.0,"equity_income":37.8,"benefit_mean":12.300000000000004,"contractual_real_disposable":92.62499999999999,"power_index":118.74999999999997,"cash_available_real":92.62499999999999,"cash_for_consumption_real":92.62499999999999,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":50.0,"equity_income":37.8,"benefit_mean":13.100000000000001,"contractual_real_disposable":83.625,"power_index":119.46428571428571,"cash_available_real":83.625,"cash_for_consumption_real":83.625,"real_wealth":-50.0,"real_wealth_change":-50.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":37.8,"benefit_mean":0.0,"contractual_real_disposable":134.84853225238808,"power_index":129.66205024268083,"cash_available_real":134.84853225238808,"cash_for_consumption_real":221.0,"real_wealth":950.4662739986574,"real_wealth_change":-49.53372600134264,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":77.5,"real_output_index":140.8,"unemployment_pct":12.0,"nominal_output":109.12,"wage_bill":52.8,"profit_surplus":56.32000000000001,"revenue":28.019200000000005,"existing_spending":15.655,"government_interest":1.2011190575967776,"required_benefit_cost":2.6987039999999993,"benefit_cost":2.698704,"funded_fraction":1.0,"overall_balance":8.464376942403227,"beginning_gov_net_debt":40.03730191989259,"ending_gov_net_debt":31.572924977489365,"gov_net_debt_to_output_pct":28.934132127464594,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":240.73925803547013,"household_cash_for_consumption":93.465,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":38.860800000000005,"benefit_mean":0.0,"contractual_real_disposable":112.07845161290324,"power_index":143.6903225806452,"cash_available_real":112.07845161290324,"cash_for_consumption_real":112.07845161290324,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":40.0,"equity_income":38.860800000000005,"benefit_mean":12.95352,"contractual_real_disposable":91.6313806451613,"power_index":117.4761290322581,"cash_available_real":91.6313806451613,"cash_for_consumption_real":91.6313806451613,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":40.0,"equity_income":38.860800000000005,"benefit_mean":14.033519999999998,"contractual_real_disposable":82.70234838709679,"power_index":118.14621198156682,"cash_available_real":82.70234838709679,"cash_for_consumption_real":82.70234838709679,"real_wealth":-58.064516129032256,"real_wealth_change":-58.064516129032256,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":38.860800000000005,"benefit_mean":0.0,"contractual_real_disposable":137.89934267866812,"power_index":132.59552180641165,"cash_available_real":137.89934267866812,"cash_for_consumption_real":247.11710967741942,"real_wealth":865.4570964837336,"real_wealth_change":-134.5429035162664,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":75.29411764705883,"real_output_index":146.2,"unemployment_pct":13.999999999999998,"nominal_output":110.08,"wage_bill":51.6,"profit_surplus":58.48,"revenue":29.033599999999996,"existing_spending":15.209411764705882,"government_interest":0.9471877493246809,"required_benefit_cost":2.793174588235293,"benefit_cost":2.793174588235293,"funded_fraction":1.0,"overall_balance":10.08382589773414,"beginning_gov_net_debt":31.572924977489365,"ending_gov_net_debt":21.489099079755224,"gov_net_debt_to_output_pct":19.521347274486942,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":228.5402097152999,"household_cash_for_consumption":94.87058823529412,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":39.766400000000004,"benefit_mean":0.0,"contractual_real_disposable":116.56475,"power_index":149.4419871794872,"cash_available_real":116.56475,"cash_for_consumption_real":116.56475,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":30.000000000000014,"equity_income":39.766400000000004,"benefit_mean":13.27410823529411,"contractual_real_disposable":89.569425,"power_index":114.83259615384617,"cash_available_real":89.569425,"cash_for_consumption_real":89.569425,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":30.000000000000014,"equity_income":39.766400000000004,"benefit_mean":14.657637647058815,"contractual_real_disposable":80.78192500000002,"power_index":115.40275000000001,"cash_available_real":80.78192500000002,"cash_for_consumption_real":80.78192500000002,"real_wealth":-65.62499999999997,"real_wealth_change":-65.62499999999997,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":39.766400000000004,"benefit_mean":0.0,"contractual_real_disposable":139.76958729571842,"power_index":134.39383393819077,"cash_available_real":139.76958729571842,"cash_for_consumption_real":273.6954,"real_wealth":751.027097152999,"real_wealth_change":-248.97290284700102,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":73.33333333333334,"real_output_index":151.2,"unemployment_pct":16.000000000000004,"nominal_output":110.88000000000001,"wage_bill":50.4,"profit_surplus":60.48000000000001,"revenue":30.038400000000003,"existing_spending":14.813333333333334,"government_interest":0.6446729723926568,"required_benefit_cost":2.8392106666666663,"benefit_cost":2.839210666666667,"funded_fraction":1.0,"overall_balance":11.741183027607343,"beginning_gov_net_debt":21.489099079755224,"ending_gov_net_debt":9.74791605214788,"gov_net_debt_to_output_pct":8.79141058094145,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":213.29261279838346,"household_cash_for_consumption":96.06666666666668,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":40.52160000000001,"benefit_mean":0.0,"contractual_real_disposable":120.71127272727273,"power_index":154.75804195804196,"cash_available_real":120.71127272727273,"cash_for_consumption_real":120.71127272727273,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":19.999999999999986,"equity_income":40.52160000000001,"benefit_mean":13.34272,"contractual_real_disposable":86.54225454545454,"power_index":110.95160839160839,"cash_available_real":86.54225454545454,"cash_for_consumption_real":86.54225454545454,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":19.999999999999986,"equity_income":40.52160000000001,"benefit_mean":15.049386666666667,"contractual_real_disposable":77.96043636363635,"power_index":111.37205194805193,"cash_available_real":77.96043636363635,"cash_for_consumption_real":77.96043636363635,"real_wealth":-72.72727272727268,"real_wealth_change":-72.72727272727268,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":40.52160000000001,"benefit_mean":0.0,"contractual_real_disposable":140.41135871444533,"power_index":135.0109218408128,"cash_available_real":140.41135871444533,"cash_for_consumption_real":300.5184,"real_wealth":605.6534007111075,"real_wealth_change":-394.34659928889255,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":71.57894736842105,"real_output_index":155.79999999999998,"unemployment_pct":18.000000000000004,"nominal_output":111.52,"wage_bill":49.199999999999996,"profit_surplus":62.32,"revenue":31.028799999999997,"existing_spending":14.458947368421052,"government_interest":0.2924374815644364,"required_benefit_cost":2.850699789473684,"benefit_cost":2.8506997894736843,"funded_fraction":1.0,"overall_balance":13.426715360540827,"beginning_gov_net_debt":9.74791605214788,"ending_gov_net_debt":-3.6787993083929464,"gov_net_debt_to_output_pct":-3.2987798676407336,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":194.86050096621574,"household_cash_for_consumption":97.06105263157895,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.13120000000001,"benefit_mean":0.0,"contractual_real_disposable":124.52152941176472,"power_index":159.6429864253394,"cash_available_real":124.52152941176472,"cash_for_consumption_real":124.52152941176472,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":9.999999999999975,"equity_income":41.13120000000001,"benefit_mean":13.230341052631577,"contractual_real_disposable":82.65215294117647,"power_index":105.96429864253393,"cash_available_real":82.65215294117647,"cash_for_consumption_real":82.65215294117647,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":9.999999999999975,"equity_income":41.13120000000001,"benefit_mean":15.276656842105265,"contractual_real_disposable":74.33450588235293,"power_index":106.19215126050419,"cash_available_real":74.33450588235293,"cash_for_consumption_real":74.33450588235293,"real_wealth":-79.41176470588232,"real_wealth_change":-79.41176470588232,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.13120000000001,"benefit_mean":0.0,"contractual_real_disposable":139.78352363950316,"power_index":134.40723426875303,"cash_available_real":139.78352363950316,"cash_for_consumption_real":327.36263529411764,"real_wealth":428.0167743680397,"real_wealth_change":-571.9832256319603,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-0.11036397925178838,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":15.130363979251788,"beginning_gov_net_debt":-3.6787993083929464,"ending_gov_net_debt":-18.809163287644736,"gov_net_debt_to_output_pct":-16.793895792539946,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":173.1297667319361,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":137.8519431535459,"power_index":132.54994533994798,"cash_available_real":137.8519431535459,"cash_for_consumption_real":354.00000000000006,"real_wealth":217.01195303364665,"real_wealth_change":-782.9880469663533,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-0.5642748986293421,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":15.584274898629342,"beginning_gov_net_debt":-18.809163287644736,"ending_gov_net_debt":-34.39343818627408,"gov_net_debt_to_output_pct":-30.708426952030432,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":150.8665168767513,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":131.36750144815227,"power_index":126.31490523860796,"cash_available_real":131.36750144815227,"cash_for_consumption_real":354.00000000000006,"real_wealth":-5.620545518201173,"real_wealth_change":-1005.6205455182012,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-1.0318031455882224,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":16.051803145588224,"beginning_gov_net_debt":-34.39343818627408,"ending_gov_net_debt":-50.445241331862306,"gov_net_debt_to_output_pct":-45.04039404630563,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":127.93536952591097,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":124.68852649159685,"power_index":119.89281393422775,"cash_available_real":124.68852649159685,"cash_for_consumption_real":354.00000000000006,"real_wealth":-234.9320190266044,"real_wealth_change":-1234.9320190266044,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-1.513357239955869,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":16.53335723995587,"beginning_gov_net_debt":-50.445241331862306,"ending_gov_net_debt":-66.97859857181817,"gov_net_debt_to_output_pct":-59.80232015340908,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":104.31628775454546,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":117.80918228634475,"power_index":113.27805989071612,"cash_available_real":117.80918228634475,"cash_for_consumption_real":353.99999999999994,"real_wealth":-471.1228367402596,"real_wealth_change":-1471.1228367402596,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-2.009357957154545,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":17.029357957154545,"beginning_gov_net_debt":-66.97859857181817,"ending_gov_net_debt":-84.00795652897271,"gov_net_debt_to_output_pct":-75.00710404372565,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":79.98863353003897,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":110.7234577549351,"power_index":106.46486322589914,"cash_available_real":110.7234577549351,"cash_for_consumption_real":354.00000000000006,"real_wealth":-714.3993789853245,"real_wealth_change":-1714.3993789853243,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-2.5202386958691814,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":17.54023869586918,"beginning_gov_net_debt":-84.00795652897271,"ending_gov_net_debt":-101.54819522484189,"gov_net_debt_to_output_pct":-90.66803145075168,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":54.93114967879727,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":103.42516148758315,"power_index":99.44727066113765,"cash_available_real":103.42516148758315,"cash_for_consumption_real":354.0,"real_wealth":-964.9742174977414,"real_wealth_change":-1964.9742174977414,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-3.046445856745257,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":18.066445856745258,"beginning_gov_net_debt":-101.54819522484189,"ending_gov_net_debt":-119.61464108158715,"gov_net_debt_to_output_pct":-106.79878667998854,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":29.121941312018322,"household_cash_for_consumption":97.86000000000001,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":95.90791633221063,"power_index":92.21915031943331,"cash_available_real":95.90791633221063,"cash_for_consumption_real":354.0000000000001,"real_wealth":-1223.0663011655308,"real_wealth_change":-2223.0663011655306,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-3.5884392324476146,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":18.608439232447616,"beginning_gov_net_debt":-119.61464108158715,"ending_gov_net_debt":-138.22308031403477,"gov_net_debt_to_output_pct":-123.41346456610248,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":2.5384566942360323,"household_cash_for_consumption":97.86000000000001,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":88.16515382217696,"power_index":84.77418636747785,"cash_available_real":88.16515382217696,"cash_for_consumption_real":354.00000000000017,"real_wealth":-1488.9011473433538,"real_wealth_change":-2488.901147343354,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-4.146692409421043,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":19.166692409421042,"beginning_gov_net_debt":-138.22308031403477,"ending_gov_net_debt":-157.38977272345582,"gov_net_debt_to_output_pct":-140.52658278879986,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":-24.84253246207973,"household_cash_for_consumption":97.86,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":80.19010843684227,"power_index":77.10587349696371,"cash_available_real":80.19010843684227,"cash_for_consumption_real":354.00000000000006,"real_wealth":-1762.7110389065115,"real_wealth_change":-2762.7110389065115,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-4.7216931817036745,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":19.741693181703674,"beginning_gov_net_debt":-157.38977272345582,"ending_gov_net_debt":-177.1314659051595,"gov_net_debt_to_output_pct":-158.1530945581781,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":-53.044951293085006,"household_cash_for_consumption":97.86000000000001,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":71.97581168994752,"power_index":69.20751124033416,"cash_available_real":71.97581168994752,"cash_for_consumption_real":354.0000000000001,"real_wealth":-2044.7352272165642,"real_wealth_change":-3044.7352272165645,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":70.0,"real_output_index":160.0,"unemployment_pct":20.0,"nominal_output":112.0,"wage_bill":48.0,"profit_surplus":64.0,"revenue":32.0,"existing_spending":14.139999999999999,"government_interest":-5.313943977154785,"required_benefit_cost":2.8399999999999994,"benefit_cost":2.8399999999999994,"funded_fraction":1.0,"overall_balance":20.333943977154785,"beginning_gov_net_debt":-177.1314659051595,"ending_gov_net_debt":-197.46540988231428,"gov_net_debt_to_output_pct":-176.30840168063773,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":-82.09344268902043,"household_cash_for_consumption":97.85999999999999,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":true,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":128.00000000000003,"power_index":164.10256410256412,"cash_available_real":128.00000000000003,"cash_for_consumption_real":128.00000000000003,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":41.6,"benefit_mean":12.999999999999993,"contractual_real_disposable":78.0,"power_index":99.99999999999999,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":41.6,"benefit_mean":15.399999999999999,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-85.71428571428572,"real_wealth_change":-85.71428571428572,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.6,"benefit_mean":0.0,"contractual_real_disposable":63.51508604064595,"power_index":61.072198116005715,"cash_available_real":63.51508604064595,"cash_for_consumption_real":353.9999999999999,"real_wealth":-2335.2201411759183,"real_wealth_change":-3335.2201411759183,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":164.10256410256412,"displaced_free":99.99999999999999,"displaced_debt":100.0,"owners":61.072198116005715},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":-85.71428571428572,"owners":-3335.2201411759183},"final_gov_net_debt_to_output_pct":-176.30840168063773,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":1.4210854715202004e-14}}}}},{"id":"limited_capture","label":"רק מחצית מבסיס הרווח נגיש לגבייה","paths":{"concentrated":{"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"ownership":"concentrated","closure":"budget","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":97.85714285714285,"real_output_index":102.89999999999999,"unemployment_pct":2.0000000000000004,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"revenue":21.710062499999996,"existing_spending":19.767142857142854,"government_interest":1.7999999999999998,"required_benefit_cost":0.9411428571428568,"benefit_cost":0.14291964285714173,"funded_fraction":0.15185754401942814,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":59.5858781468792,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":261.31386861313865,"household_cash_for_consumption":80.92785714285712,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":49.05109489051095,"power_index":102.18978102189783,"cash_available_real":49.05109489051095,"cash_for_consumption_real":49.05109489051095,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":90.0,"equity_income":0.0,"benefit_mean":0.7132965781941135,"contractual_real_disposable":44.87490161275311,"power_index":93.48937835990232,"cash_available_real":44.87490161275311,"cash_for_consumption_real":44.87490161275311,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":90.0,"equity_income":0.0,"benefit_mean":0.7158998503773039,"contractual_real_disposable":36.7023794091447,"power_index":91.75594852286176,"cash_available_real":36.7023794091447,"cash_for_consumption_real":36.7023794091447,"real_wealth":-204.37956204379566,"real_wealth_change":-4.379562043795659,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":319.44937499999986,"benefit_mean":0.0,"contractual_real_disposable":402.06505474452547,"power_index":107.50402533276082,"cash_available_real":402.06505474452547,"cash_for_consumption_real":402.06505474452547,"real_wealth":2817.518248175182,"real_wealth_change":17.51824817518218,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":95.9090909090909,"real_output_index":105.60000000000001,"unemployment_pct":4.000000000000001,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"revenue":21.348,"existing_spending":19.373636363636365,"government_interest":1.7999999999999998,"required_benefit_cost":1.8480000000000008,"benefit_cost":0.17436363636363428,"funded_fraction":0.09435261707988864,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":59.241706161137444,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.5592417061611,"household_cash_for_consumption":81.90636363636364,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":50.04739336492891,"power_index":104.2654028436019,"cash_available_real":50.04739336492891,"cash_for_consumption_real":50.04739336492891,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":80.0,"equity_income":0.0,"benefit_mean":0.8687302779864658,"contractual_real_disposable":40.94369981591006,"power_index":85.29937461647928,"cash_available_real":40.94369981591006,"cash_for_consumption_real":40.94369981591006,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":80.0,"equity_income":0.0,"benefit_mean":0.8749060856498768,"contractual_real_disposable":32.60890681916101,"power_index":81.5222670479025,"cash_available_real":32.60890681916101,"cash_for_consumption_real":32.60890681916101,"real_wealth":-208.53080568720378,"real_wealth_change":-8.530805687203781,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":338.52000000000004,"benefit_mean":0.0,"contractual_real_disposable":430.11563981042656,"power_index":115.00418176749373,"cash_available_real":430.11563981042656,"cash_for_consumption_real":430.11563981042656,"real_wealth":2834.123222748815,"real_wealth_change":34.1232227488149,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":94.1304347826087,"real_output_index":108.1,"unemployment_pct":6.0,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"revenue":20.9179375,"existing_spending":19.014347826086958,"government_interest":1.7999999999999998,"required_benefit_cost":2.7250434782608703,"benefit_cost":0.10358967391304308,"funded_fraction":0.038013952709170816,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.96516141712937,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":263.7413394919168,"household_cash_for_consumption":82.74065217391305,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":50.993071593533486,"power_index":106.23556581986143,"cash_available_real":50.993071593533486,"cash_for_consumption_real":50.993071593533486,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":70.0,"equity_income":0.0,"benefit_mean":0.5152708650700477,"contractual_real_disposable":36.2425510344855,"power_index":75.50531465517813,"cash_available_real":36.2425510344855,"cash_for_consumption_real":36.2425510344855,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":70.0,"equity_income":0.0,"benefit_mean":0.5206258740603831,"contractual_real_disposable":27.749394692997175,"power_index":69.37348673249294,"cash_available_real":27.749394692997175,"cash_for_consumption_real":27.749394692997175,"real_wealth":-212.47113163972284,"real_wealth_change":-12.471131639722842,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":357.1706250000001,"benefit_mean":0.0,"contractual_real_disposable":458.0565531177829,"power_index":122.47501420261575,"cash_available_real":458.0565531177829,"cash_for_consumption_real":458.0565531177829,"real_wealth":2849.8845265588907,"real_wealth_change":49.884526558890684,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":92.5,"real_output_index":110.39999999999999,"unemployment_pct":8.000000000000002,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"revenue":20.424,"existing_spending":18.685,"government_interest":1.7999999999999998,"required_benefit_cost":3.5760000000000014,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-0.060999999999999055,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.061,"gov_net_debt_to_output_pct":58.814140227183714,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":264.93081081081084,"household_cash_for_consumption":83.43499999999999,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":51.89189189189189,"power_index":108.10810810810811,"cash_available_real":51.89189189189189,"cash_for_consumption_real":51.89189189189189,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":59.999999999999986,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":31.135135135135126,"power_index":64.86486486486486,"cash_available_real":31.135135135135126,"cash_for_consumption_real":31.135135135135126,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":59.999999999999986,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":22.486486486486477,"power_index":56.216216216216196,"cash_available_real":22.486486486486477,"cash_for_consumption_real":22.486486486486477,"real_wealth":-216.2162162162162,"real_wealth_change":-16.216216216216196,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":375.3599999999999,"benefit_mean":0.0,"contractual_real_disposable":485.79459459459446,"power_index":129.89160283277928,"cash_available_real":485.79459459459446,"cash_for_consumption_real":485.135135135135,"real_wealth":2865.5243243243244,"real_wealth_change":65.52432432432443,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":91.0,"real_output_index":112.5,"unemployment_pct":10.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"revenue":19.8703125,"existing_spending":18.382,"government_interest":1.8018299999999998,"required_benefit_cost":4.404,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-0.31351750000000056,"beginning_gov_net_debt":60.061,"ending_gov_net_debt":60.3745175,"gov_net_debt_to_output_pct":58.97388766788767,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":266.34562362637365,"household_cash_for_consumption":83.993,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":52.747252747252745,"power_index":109.89010989010988,"cash_available_real":52.747252747252745,"cash_for_consumption_real":52.747252747252745,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":50.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":26.373626373626372,"power_index":54.94505494505494,"cash_available_real":26.373626373626372,"cash_for_consumption_real":26.373626373626372,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":50.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":17.58241758241758,"power_index":43.956043956043956,"cash_available_real":17.58241758241758,"cash_for_consumption_real":17.58241758241758,"real_wealth":-219.78021978021977,"real_wealth_change":-19.780219780219767,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":393.046875,"benefit_mean":0.0,"contractual_real_disposable":513.258434065934,"power_index":137.23487541869895,"cash_available_real":513.258434065934,"cash_for_consumption_real":509.81318681318675,"real_wealth":2883.236456043956,"real_wealth_change":83.23645604395597,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":89.61538461538461,"real_output_index":114.4,"unemployment_pct":12.0,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"revenue":19.261000000000003,"existing_spending":18.10230769230769,"government_interest":1.811235525,"required_benefit_cost":5.2116923076923065,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-0.6525432173076873,"beginning_gov_net_debt":60.3745175,"ending_gov_net_debt":61.02706071730769,"gov_net_debt_to_output_pct":59.52698080111948,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":268.0988660364807,"household_cash_for_consumption":84.41769230769232,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":53.562231759656655,"power_index":111.58798283261804,"cash_available_real":53.562231759656655,"cash_for_consumption_real":53.562231759656655,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":40.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":21.424892703862668,"power_index":44.63519313304722,"cash_available_real":21.424892703862668,"cash_for_consumption_real":21.424892703862668,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":40.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":12.497854077253223,"power_index":31.244635193133057,"cash_available_real":12.497854077253223,"cash_for_consumption_real":12.497854077253223,"real_wealth":-223.17596566523608,"real_wealth_change":-23.175965665236077,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":410.1900000000001,"benefit_mean":0.0,"contractual_real_disposable":540.4232290343349,"power_index":144.49818958137297,"cash_available_real":540.4232290343349,"cash_for_consumption_real":533.1416309012878,"real_wealth":2904.1646260300427,"real_wealth_change":104.16462603004265,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":88.33333333333333,"real_output_index":116.10000000000001,"unemployment_pct":13.999999999999998,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"revenue":18.600187499999997,"existing_spending":17.843333333333334,"government_interest":1.8308118215192306,"required_benefit_cost":6.001333333333332,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-1.0739576548525673,"beginning_gov_net_debt":61.02706071730769,"ending_gov_net_debt":62.10101837216026,"gov_net_debt_to_output_pct":60.553867068558596,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.30303966659653,"household_cash_for_consumption":84.71166666666664,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":54.339622641509436,"power_index":113.20754716981132,"cash_available_real":54.339622641509436,"cash_for_consumption_real":54.339622641509436,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":30.000000000000014,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":16.30188679245284,"power_index":33.96226415094341,"cash_available_real":16.30188679245284,"cash_for_consumption_real":16.30188679245284,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":30.000000000000014,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":7.245283018867934,"power_index":18.113207547169836,"cash_available_real":7.245283018867934,"cash_for_consumption_real":7.245283018867934,"real_wealth":-226.41509433962264,"real_wealth_change":-26.41509433962264,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":426.7481249999999,"benefit_mean":0.0,"contractual_real_disposable":567.2334828851233,"power_index":151.6667066537763,"cash_available_real":567.2334828851233,"cash_for_consumption_real":555.0754716981131,"real_wealth":2929.445491005588,"real_wealth_change":129.44549100558788,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":87.14285714285714,"real_output_index":117.6,"unemployment_pct":16.000000000000004,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"revenue":17.892,"existing_spending":17.602857142857143,"government_interest":1.8630305511648078,"required_benefit_cost":6.774857142857145,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-1.5738876940219515,"beginning_gov_net_debt":62.10101837216026,"ending_gov_net_debt":63.67490606618221,"gov_net_debt_to_output_pct":62.13398328081793,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":273.06956433824195,"household_cash_for_consumption":84.87714285714284,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":55.08196721311475,"power_index":114.75409836065573,"cash_available_real":55.08196721311475,"cash_for_consumption_real":55.08196721311475,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":19.999999999999986,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":11.016393442622942,"power_index":22.95081967213113,"cash_available_real":11.016393442622942,"cash_for_consumption_real":11.016393442622942,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":19.999999999999986,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":1.8360655737704832,"power_index":4.590163934426208,"cash_available_real":1.8360655737704832,"cash_for_consumption_real":1.8360655737704832,"real_wealth":-229.50819672131146,"real_wealth_change":-29.508196721311464,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":442.6799999999999,"benefit_mean":0.0,"contractual_real_disposable":593.6347768166452,"power_index":158.72587615418317,"cash_available_real":593.6347768166452,"cash_for_consumption_real":575.5737704918031,"real_wealth":2960.2038401037307,"real_wealth_change":160.20384010373073,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":86.03448275862068,"real_output_index":118.89999999999998,"unemployment_pct":18.000000000000004,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"revenue":17.140562499999998,"existing_spending":17.378965517241376,"government_interest":1.9102471819854663,"required_benefit_cost":7.533931034482761,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-2.1486501992268443,"beginning_gov_net_debt":63.67490606618221,"ending_gov_net_debt":65.82355626540905,"gov_net_debt_to_output_pct":64.34679726810603,"beginning_private_loan":20.0,"ending_private_loan":20.32,"household_net_wealth_real":276.5083419517781,"household_cash_for_consumption":84.91603448275859,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":55.79158316633267,"power_index":116.23246492985974,"cash_available_real":55.79158316633267,"cash_for_consumption_real":55.79158316633267,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":9.999999999999975,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":5.5791583166332535,"power_index":11.623246492985944,"cash_available_real":5.5791583166332535,"cash_for_consumption_real":5.5791583166332535,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":9.999999999999975,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":-3.719438877755525,"power_index":-9.298597194388813,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":-236.18436873747495,"real_wealth_change":-36.184368737474955,"interest_due":8.0,"interest_paid":4.799999999999988,"new_arrears":3.2000000000000117},{"id":"owners","employment_pct":100.0,"equity_income":457.94437499999975,"benefit_mean":0.0,"contractual_real_disposable":615.8540504118548,"power_index":164.6668583988917,"cash_available_real":615.8540504118548,"cash_for_consumption_real":590.8797595190379,"real_wealth":3001.2677882552557,"real_wealth_change":201.2677882552557,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":1.9747066879622714,"required_benefit_cost":8.2928,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-2.794706687962268,"beginning_gov_net_debt":65.82355626540905,"ending_gov_net_debt":68.61826295337133,"gov_net_debt_to_output_pct":67.27280681703071,"beginning_private_loan":20.32,"ending_private_loan":21.1328,"household_net_wealth_real":280.7273681804369,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":0.0,"power_index":0.0,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":-9.56235294117647,"power_index":-23.905882352941177,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":-248.6211764705882,"real_wealth_change":-48.62117647058821,"interest_due":8.128,"interest_paid":0.0,"new_arrears":8.128},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":635.5847845642621,"power_index":169.9424557658455,"cash_available_real":635.5847845642621,"cash_for_consumption_real":602.7058823529412,"real_wealth":3055.8948582749567,"real_wealth_change":255.89485827495673,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.0585478886011397,"required_benefit_cost":8.325312,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-2.8785478886011364,"beginning_gov_net_debt":68.61826295337133,"ending_gov_net_debt":71.49681084197246,"gov_net_debt_to_output_pct":70.09491259016907,"beginning_private_loan":21.1328,"ending_private_loan":21.978112,"household_net_wealth_real":284.1138951082029,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":0.0,"power_index":0.0,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":-9.944847058823528,"power_index":-24.86211764705882,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":-258.5660235294118,"real_wealth_change":-58.56602352941178,"interest_due":8.453119999999998,"interest_paid":0.0,"new_arrears":8.453119999999998},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":636.5711516306018,"power_index":170.206190275562,"cash_available_real":636.5711516306018,"cash_for_consumption_real":602.7058823529414,"real_wealth":3099.7049746114403,"real_wealth_change":299.7049746114403,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.1449043252591737,"required_benefit_cost":8.35912448,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-2.9649043252591705,"beginning_gov_net_debt":71.49681084197246,"ending_gov_net_debt":74.46171516723163,"gov_net_debt_to_output_pct":73.0016815365016,"beginning_private_loan":21.978112,"ending_private_loan":22.85723648,"household_net_wealth_real":287.60201784380195,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":0.0,"power_index":0.0,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":-10.34264094117647,"power_index":-25.856602352941177,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":-268.90866447058823,"real_wealth_change":-68.90866447058823,"interest_due":8.7912448,"interest_paid":0.0,"new_arrears":8.7912448},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":637.5871097089316,"power_index":170.47783682056993,"cash_available_real":637.5871097089316,"cash_for_consumption_real":602.7058823529414,"real_wealth":3144.9288429086077,"real_wealth_change":344.92884290860775,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.233851455016949,"required_benefit_cost":8.3942894592,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.0538514550169458,"beginning_gov_net_debt":74.46171516723163,"ending_gov_net_debt":77.51556662224857,"gov_net_debt_to_output_pct":75.99565355122408,"beginning_private_loan":22.85723648,"ending_private_loan":23.7715259392,"household_net_wealth_real":291.1947842614689,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":0.0,"power_index":0.0,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":-10.756346578823528,"power_index":-26.890866447058823,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":-279.66501104941176,"real_wealth_change":-79.66501104941176,"interest_due":9.142894592,"interest_paid":0.0,"new_arrears":9.142894592},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":638.6335465296113,"power_index":170.75763276192816,"cash_available_real":638.6335465296113,"cash_for_consumption_real":602.7058823529414,"real_wealth":3191.6128536641004,"real_wealth_change":391.6128536641004,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.325466998667457,"required_benefit_cost":8.430861037568,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.145466998667454,"beginning_gov_net_debt":77.51556662224857,"ending_gov_net_debt":80.66103362091603,"gov_net_debt_to_output_pct":79.07944472638826,"beginning_private_loan":23.7715259392,"ending_private_loan":24.722386976768,"household_net_wealth_real":294.8953336716659,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":0.0,"power_index":0.0,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":-11.186600441976472,"power_index":-27.966501104941177,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":-290.8516114913882,"real_wealth_change":-90.85161149138821,"interest_due":9.50861037568,"interest_paid":0.0,"new_arrears":9.50861037568},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":639.7113764549114,"power_index":171.04582258152712,"cash_available_real":639.7113764549114,"cash_for_consumption_real":602.7058823529412,"real_wealth":3239.804948208047,"real_wealth_change":439.8049482080469,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.419831008627481,"required_benefit_cost":8.46889547907072,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.2398310086274775,"beginning_gov_net_debt":80.66103362091603,"ending_gov_net_debt":83.9008646295435,"gov_net_debt_to_output_pct":82.25574963680734,"beginning_private_loan":24.722386976768,"ending_private_loan":25.71128245583872,"household_net_wealth_real":298.70689956416885,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":0.0,"power_index":0.0,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":-11.634064459655528,"power_index":-29.08516114913882,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":-302.48567595104373,"real_wealth_change":-102.48567595104373,"interest_due":9.8889547907072,"interest_paid":0.0,"new_arrears":9.8889547907072},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":640.8215412779705,"power_index":171.34265809571403,"cash_available_real":640.8215412779705,"cash_for_consumption_real":602.7058823529414,"real_wealth":3289.5546715927317,"real_wealth_change":489.55467159273167,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.517025938886305,"required_benefit_cost":8.508451298233549,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.3370259388863017,"beginning_gov_net_debt":83.9008646295435,"ending_gov_net_debt":87.2378905684298,"gov_net_debt_to_output_pct":85.52734369453901,"beginning_private_loan":25.71128245583872,"ending_private_loan":26.73973375407227,"household_net_wealth_real":302.6328124334468,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":0.0,"power_index":0.0,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":-12.09942703804175,"power_index":-30.248567595104372,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":-314.5851029890855,"real_wealth_change":-114.5851029890855,"interest_due":10.284512982335487,"interest_paid":0.0,"new_arrears":10.284512982335487},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":641.9650110457214,"power_index":171.64839867532658,"cash_available_real":641.9650110457214,"cash_for_consumption_real":602.7058823529414,"real_wealth":3340.913227323553,"real_wealth_change":540.9132273235532,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.617136717052894,"required_benefit_cost":8.54958935016289,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.4371367170528906,"beginning_gov_net_debt":87.2378905684298,"ending_gov_net_debt":90.6750272854827,"gov_net_debt_to_output_pct":88.89708557400263,"beginning_private_loan":26.73973375407227,"ending_private_loan":27.80932310423516,"household_net_wealth_real":306.67650268880317,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":0.0,"power_index":0.0,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":-12.58340411956342,"power_index":-31.45851029890855,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":-327.16850710864895,"real_wealth_change":-127.16850710864895,"interest_due":10.695893501628907,"interest_paid":0.0,"new_arrears":10.695893501628907},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":643.1427849065047,"power_index":171.96331147232746,"cash_available_real":643.1427849065047,"cash_for_consumption_real":602.7058823529412,"real_wealth":3393.9335339966806,"real_wealth_change":593.9335339966806,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.7202508185644807,"required_benefit_cost":8.592372924169407,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.5402508185644774,"beginning_gov_net_debt":90.6750272854827,"ending_gov_net_debt":94.21527810404717,"gov_net_debt_to_output_pct":92.36791970985016,"beginning_private_loan":27.80932310423516,"ending_private_loan":28.921696028404565,"household_net_wealth_real":310.84150365182023,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":0.0,"power_index":0.0,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":-13.086740284345955,"power_index":-32.71685071086489,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":-340.2552473929949,"real_wealth_change":-140.25524739299487,"interest_due":11.123729241694061,"interest_paid":0.0,"new_arrears":11.123729241694061},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":644.3558919831116,"power_index":172.28767165323842,"cash_available_real":644.3558919831116,"cash_for_consumption_real":602.7058823529414,"real_wealth":3448.670283911197,"real_wealth_change":648.6702839111972,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.826458343121415,"required_benefit_cost":8.636867841136183,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.6464583431214117,"beginning_gov_net_debt":94.21527810404717,"ending_gov_net_debt":97.86173644716858,"gov_net_debt_to_output_pct":95.94287886977311,"beginning_private_loan":28.921696028404565,"ending_private_loan":30.078563869540748,"household_net_wealth_real":315.1314546437278,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":0.0,"power_index":0.0,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":-13.610209895719795,"power_index":-34.025524739299485,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":-353.86545728871465,"real_wealth_change":-153.86545728871465,"interest_due":11.568678411361825,"interest_paid":0.0,"new_arrears":11.568678411361825},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":645.6053922720168,"power_index":172.6217626395767,"cash_available_real":645.6053922720168,"cash_for_consumption_real":602.7058823529414,"real_wealth":3505.1800037259923,"real_wealth_change":705.1800037259923,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.935852093415057,"required_benefit_cost":8.683142554781629,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.755852093415054,"beginning_gov_net_debt":97.86173644716858,"ending_gov_net_debt":101.61758854058364,"gov_net_debt_to_output_pct":99.62508680449375,"beginning_private_loan":30.078563869540748,"ending_private_loan":31.281706424322376,"household_net_wealth_real":319.5501041653925,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":0.0,"power_index":0.0,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":-14.154618291548585,"power_index":-35.38654572887147,"cash_available_real":0.0,"cash_for_consumption_real":0.0,"real_wealth":-368.0200755802632,"real_wealth_change":-168.0200755802632,"interest_due":12.031425547816298,"interest_paid":0.0,"new_arrears":12.031425547816298},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":646.892377569589,"power_index":172.9658763555051,"cash_available_real":646.892377569589,"cash_for_consumption_real":602.7058823529412,"real_wealth":3563.5211172341883,"real_wealth_change":763.5211172341883,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":117.64705882352943,"displaced_free":0.0,"displaced_debt":-35.38654572887147,"owners":172.9658763555051},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":-168.0200755802632,"owners":763.5211172341883},"final_gov_net_debt_to_output_pct":99.62508680449375,"final_private_loan":31.281706424322376,"years_with_arrears":12,"any_negative_consumption_residual":false,"max_resource_identity_error":1.4210854715202004e-14}},"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"ownership":"concentrated","closure":"protect","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":97.85714285714285,"real_output_index":102.89999999999999,"unemployment_pct":2.0000000000000004,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"revenue":21.710062499999996,"existing_spending":19.767142857142854,"government_interest":1.7999999999999998,"required_benefit_cost":0.9411428571428568,"benefit_cost":0.9411428571428568,"funded_fraction":1.0,"overall_balance":-0.7982232142857151,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.79822321428571,"gov_net_debt_to_output_pct":60.37859199988652,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.12957116788317,"household_cash_for_consumption":80.92785714285712,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":49.05109489051095,"power_index":102.18978102189783,"cash_available_real":49.05109489051095,"cash_for_consumption_real":49.05109489051095,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":90.0,"equity_income":0.0,"benefit_mean":4.697142857142855,"contractual_real_disposable":48.945985401459865,"power_index":101.97080291970805,"cash_available_real":48.945985401459865,"cash_for_consumption_real":48.945985401459865,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":90.0,"equity_income":0.0,"benefit_mean":4.714285714285713,"contractual_real_disposable":40.78832116788322,"power_index":101.97080291970806,"cash_available_real":40.78832116788322,"cash_for_consumption_real":40.78832116788322,"real_wealth":-204.37956204379566,"real_wealth_change":-4.379562043795659,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":319.44937499999986,"benefit_mean":0.0,"contractual_real_disposable":402.06505474452547,"power_index":107.50402533276082,"cash_available_real":402.06505474452547,"cash_for_consumption_real":393.9080291970802,"real_wealth":2825.6752737226275,"real_wealth_change":25.67527372262748,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":95.9090909090909,"real_output_index":105.60000000000001,"unemployment_pct":4.000000000000001,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"revenue":21.348,"existing_spending":19.373636363636365,"government_interest":1.8239466964285713,"required_benefit_cost":1.8480000000000008,"benefit_cost":1.8480000000000008,"funded_fraction":1.0,"overall_balance":-1.697583060064938,"beginning_gov_net_debt":60.79822321428571,"ending_gov_net_debt":62.49580627435065,"gov_net_debt_to_output_pct":61.70596986014085,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":265.1615041723087,"household_cash_for_consumption":81.90636363636364,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":50.04739336492891,"power_index":104.2654028436019,"cash_available_real":50.04739336492891,"cash_for_consumption_real":50.04739336492891,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":80.0,"equity_income":0.0,"benefit_mean":9.20727272727273,"contractual_real_disposable":49.63791469194313,"power_index":103.41232227488153,"cash_available_real":49.63791469194313,"cash_for_consumption_real":49.63791469194313,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":80.0,"equity_income":0.0,"benefit_mean":9.272727272727277,"contractual_real_disposable":41.3649289099526,"power_index":103.41232227488152,"cash_available_real":41.3649289099526,"cash_for_consumption_real":41.3649289099526,"real_wealth":-208.53080568720378,"real_wealth_change":-8.530805687203781,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":338.52000000000004,"benefit_mean":0.0,"contractual_real_disposable":430.36532100541643,"power_index":115.0709414452985,"cash_available_real":430.36532100541643,"cash_for_consumption_real":412.6654028436019,"real_wealth":2860.1458474102906,"real_wealth_change":60.14584741029057,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":94.1304347826087,"real_output_index":108.1,"unemployment_pct":6.0,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"revenue":20.9179375,"existing_spending":19.014347826086958,"government_interest":1.8748741882305193,"required_benefit_cost":2.7250434782608703,"benefit_cost":2.7250434782608703,"funded_fraction":1.0,"overall_balance":-2.6963279925783468,"beginning_gov_net_debt":62.49580627435065,"ending_gov_net_debt":65.192134266929,"gov_net_debt_to_output_pct":64.06774533627733,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":269.25723270851574,"household_cash_for_consumption":82.74065217391305,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":50.993071593533486,"power_index":106.23556581986143,"cash_available_real":50.993071593533486,"cash_for_consumption_real":50.993071593533486,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":70.0,"equity_income":0.0,"benefit_mean":13.554782608695655,"contractual_real_disposable":50.09515011547344,"power_index":104.36489607390301,"cash_available_real":50.09515011547344,"cash_for_consumption_real":50.09515011547344,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":70.0,"equity_income":0.0,"benefit_mean":13.695652173913047,"contractual_real_disposable":41.7459584295612,"power_index":104.36489607390301,"cash_available_real":41.7459584295612,"cash_for_consumption_real":41.7459584295612,"real_wealth":-212.47113163972284,"real_wealth_change":-12.471131639722842,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":357.1706250000001,"benefit_mean":0.0,"contractual_real_disposable":458.85198329298015,"power_index":122.68769606764175,"cash_available_real":458.85198329298015,"cash_for_consumption_real":430.2073903002309,"real_wealth":2905.0434587248806,"real_wealth_change":105.04345872488057,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":92.5,"real_output_index":110.39999999999999,"unemployment_pct":8.000000000000002,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"revenue":20.424,"existing_spending":18.685,"government_interest":1.95576402800787,"required_benefit_cost":3.5760000000000014,"benefit_cost":3.5760000000000014,"funded_fraction":1.0,"overall_balance":-3.7927640280078707,"beginning_gov_net_debt":65.192134266929,"ending_gov_net_debt":68.98489829493687,"gov_net_debt_to_output_pct":67.55277937224527,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":274.5782684269588,"household_cash_for_consumption":83.435,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":51.89189189189189,"power_index":108.10810810810811,"cash_available_real":51.89189189189189,"cash_for_consumption_real":51.89189189189189,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":59.999999999999986,"equity_income":0.0,"benefit_mean":17.76000000000001,"contractual_real_disposable":50.33513513513513,"power_index":104.86486486486486,"cash_available_real":50.33513513513513,"cash_for_consumption_real":50.33513513513513,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":59.999999999999986,"equity_income":0.0,"benefit_mean":18.000000000000007,"contractual_real_disposable":41.945945945945944,"power_index":104.86486486486486,"cash_available_real":41.945945945945944,"cash_for_consumption_real":41.945945945945944,"real_wealth":-216.2162162162162,"real_wealth_change":-16.216216216216196,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":375.3599999999999,"benefit_mean":0.0,"contractual_real_disposable":487.4785300325174,"power_index":130.34185294987097,"cash_available_real":487.4785300325174,"cash_for_consumption_real":446.4756756756756,"real_wealth":2961.998900485804,"real_wealth_change":161.99890048580392,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":91.0,"real_output_index":112.5,"unemployment_pct":10.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"revenue":19.8703125,"existing_spending":18.382,"government_interest":2.069546948848106,"required_benefit_cost":4.404,"benefit_cost":4.404,"funded_fraction":1.0,"overall_balance":-4.985234448848107,"beginning_gov_net_debt":68.98489829493687,"ending_gov_net_debt":73.97013274378497,"gov_net_debt_to_output_pct":72.25409791822707,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":281.28586015800545,"household_cash_for_consumption":83.993,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":52.747252747252745,"power_index":109.89010989010988,"cash_available_real":52.747252747252745,"cash_for_consumption_real":52.747252747252745,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":50.0,"equity_income":0.0,"benefit_mean":21.84,"contractual_real_disposable":50.37362637362637,"power_index":104.94505494505495,"cash_available_real":50.37362637362637,"cash_for_consumption_real":50.37362637362637,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":50.0,"equity_income":0.0,"benefit_mean":22.2,"contractual_real_disposable":41.97802197802198,"power_index":104.94505494505495,"cash_available_real":41.97802197802198,"cash_for_consumption_real":41.97802197802198,"real_wealth":-219.78021978021977,"real_wealth_change":-19.780219780219767,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":393.046875,"benefit_mean":0.0,"contractual_real_disposable":516.2003785587704,"power_index":138.02149159325413,"cash_available_real":516.2003785587704,"cash_for_consumption_real":461.4175824175824,"real_wealth":3032.638821360274,"real_wealth_change":232.63882136027405,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":89.61538461538461,"real_output_index":114.4,"unemployment_pct":12.0,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"revenue":19.261000000000003,"existing_spending":18.10230769230769,"government_interest":2.219103982313549,"required_benefit_cost":5.2116923076923065,"benefit_cost":5.2116923076923065,"funded_fraction":1.0,"overall_balance":-6.272103982313543,"beginning_gov_net_debt":73.97013274378497,"ending_gov_net_debt":80.24223672609851,"gov_net_debt_to_output_pct":78.26983683778629,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":289.5406933424275,"household_cash_for_consumption":84.41769230769233,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":53.562231759656655,"power_index":111.58798283261804,"cash_available_real":53.562231759656655,"cash_for_consumption_real":53.562231759656655,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":40.0,"equity_income":0.0,"benefit_mean":25.809230769230766,"contractual_real_disposable":50.224892703862665,"power_index":104.63519313304722,"cash_available_real":50.224892703862665,"cash_for_consumption_real":50.224892703862665,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":40.0,"equity_income":0.0,"benefit_mean":26.307692307692303,"contractual_real_disposable":41.85407725321889,"power_index":104.63519313304724,"cash_available_real":41.85407725321889,"cash_for_consumption_real":41.85407725321889,"real_wealth":-223.17596566523608,"real_wealth_change":-23.175965665236077,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":410.1900000000001,"benefit_mean":0.0,"contractual_real_disposable":544.9745508756021,"power_index":145.7151205549738,"cash_available_real":544.9745508756021,"cash_for_consumption_real":474.98540772532215,"real_wealth":3118.582899089511,"real_wealth_change":318.5828990895111,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":88.33333333333333,"real_output_index":116.10000000000001,"unemployment_pct":13.999999999999998,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"revenue":18.600187499999997,"existing_spending":17.843333333333334,"government_interest":2.4072671017829554,"required_benefit_cost":6.001333333333332,"benefit_cost":6.001333333333332,"funded_fraction":1.0,"overall_balance":-7.6517462684496245,"beginning_gov_net_debt":80.24223672609851,"ending_gov_net_debt":87.89398299454814,"gov_net_debt_to_output_pct":85.70423967095523,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":299.50262225797906,"household_cash_for_consumption":84.71166666666664,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":54.339622641509436,"power_index":113.20754716981132,"cash_available_real":54.339622641509436,"cash_for_consumption_real":54.339622641509436,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":30.000000000000014,"equity_income":0.0,"benefit_mean":29.679999999999993,"contractual_real_disposable":49.90188679245283,"power_index":103.9622641509434,"cash_available_real":49.90188679245283,"cash_for_consumption_real":49.90188679245283,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":30.000000000000014,"equity_income":0.0,"benefit_mean":30.333333333333325,"contractual_real_disposable":41.58490566037736,"power_index":103.96226415094341,"cash_available_real":41.58490566037736,"cash_for_consumption_real":41.58490566037736,"real_wealth":-226.41509433962264,"real_wealth_change":-26.41509433962264,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":426.7481249999999,"benefit_mean":0.0,"contractual_real_disposable":573.7593917182976,"power_index":153.41160206371592,"cash_available_real":573.7593917182976,"cash_for_consumption_real":487.1358490566036,"real_wealth":3221.441316919413,"real_wealth_change":421.4413169194131,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":87.14285714285714,"real_output_index":117.6,"unemployment_pct":16.000000000000004,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"revenue":17.892,"existing_spending":17.602857142857143,"government_interest":2.636819489836444,"required_benefit_cost":6.774857142857145,"benefit_cost":6.774857142857146,"funded_fraction":1.0,"overall_balance":-9.122533775550734,"beginning_gov_net_debt":87.89398299454814,"ending_gov_net_debt":97.01651677009887,"gov_net_debt_to_output_pct":94.66873221125965,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":311.3304290804413,"household_cash_for_consumption":84.87714285714284,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":55.08196721311475,"power_index":114.75409836065573,"cash_available_real":55.08196721311475,"cash_for_consumption_real":55.08196721311475,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":19.999999999999986,"equity_income":0.0,"benefit_mean":33.46285714285715,"contractual_real_disposable":49.416393442622955,"power_index":102.95081967213116,"cash_available_real":49.416393442622955,"cash_for_consumption_real":49.416393442622955,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":19.999999999999986,"equity_income":0.0,"benefit_mean":34.2857142857143,"contractual_real_disposable":41.180327868852466,"power_index":102.95081967213116,"cash_available_real":41.180327868852466,"cash_for_consumption_real":41.180327868852466,"real_wealth":-229.50819672131146,"real_wealth_change":-29.508196721311464,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":442.6799999999999,"benefit_mean":0.0,"contractual_real_disposable":602.5143220145163,"power_index":161.10008610013807,"cash_available_real":602.5143220145163,"cash_for_consumption_real":497.82950819672106,"real_wealth":3342.8124875257245,"real_wealth_change":542.8124875257245,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":86.03448275862068,"real_output_index":118.89999999999998,"unemployment_pct":18.000000000000004,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"revenue":17.140562499999998,"existing_spending":17.378965517241376,"government_interest":2.910495503102966,"required_benefit_cost":7.533931034482761,"benefit_cost":7.533931034482761,"funded_fraction":1.0,"overall_balance":-10.682829554827105,"beginning_gov_net_debt":97.01651677009887,"ending_gov_net_debt":107.69934632492598,"gov_net_debt_to_output_pct":105.28309919832448,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":325.18160494680785,"household_cash_for_consumption":84.91603448275859,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":55.79158316633267,"power_index":116.23246492985974,"cash_available_real":55.79158316633267,"cash_for_consumption_real":55.79158316633267,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":9.999999999999975,"equity_income":0.0,"benefit_mean":37.16689655172414,"contractual_real_disposable":48.779158316633264,"power_index":101.62324649298597,"cash_available_real":48.779158316633264,"cash_for_consumption_real":48.779158316633264,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":9.999999999999975,"equity_income":0.0,"benefit_mean":38.17241379310345,"contractual_real_disposable":40.64929859719439,"power_index":101.62324649298597,"cash_available_real":40.64929859719439,"cash_for_consumption_real":40.64929859719439,"real_wealth":-232.46492985971946,"real_wealth_change":-32.46492985971946,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":457.94437499999975,"benefit_mean":0.0,"contractual_real_disposable":631.1996220801545,"power_index":168.7699524278488,"cash_available_real":631.1996220801545,"cash_for_consumption_real":507.0304609218434,"real_wealth":3484.2809793277975,"real_wealth_change":684.2809793277975,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":3.2309803897477796,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-12.330980389747777,"beginning_gov_net_debt":107.69934632492598,"ending_gov_net_debt":120.03032671467376,"gov_net_debt_to_output_pct":117.67679089673896,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":341.2121490760868,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":659.7762398793858,"power_index":176.410759326039,"cash_available_real":659.7762398793858,"cash_for_consumption_real":514.7058823529413,"real_wealth":3647.415608407927,"real_wealth_change":847.4156084079268,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":3.6009098014402126,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-12.700909801440211,"beginning_gov_net_debt":120.03032671467376,"ending_gov_net_debt":132.73123651611397,"gov_net_debt_to_output_pct":130.12866325109212,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":356.15439590131064,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":664.1283506051791,"power_index":177.5744252955024,"cash_available_real":664.1283506051791,"cash_for_consumption_real":514.7058823529413,"real_wealth":3796.838076660165,"real_wealth_change":996.8380766601649,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":3.981937095483419,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-13.081937095483417,"beginning_gov_net_debt":132.73123651611397,"ending_gov_net_debt":145.8131736115974,"gov_net_debt_to_output_pct":142.95409177607587,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":371.5449101312911,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":668.6110246527463,"power_index":178.7730012440498,"cash_available_real":668.6110246527463,"cash_for_consumption_real":514.7058823529412,"real_wealth":3950.743218959969,"real_wealth_change":1150.743218959969,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":4.374395208347922,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-13.47439520834792,"beginning_gov_net_debt":145.8131736115974,"ending_gov_net_debt":159.2875688199453,"gov_net_debt_to_output_pct":156.1642831568091,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":387.397139788171,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":673.2281789217404,"power_index":180.0075344710536,"cash_available_real":673.2281789217404,"cash_for_consumption_real":514.7058823529414,"real_wealth":4109.265515528768,"real_wealth_change":1309.2655155287684,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":4.778627064598359,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-13.878627064598357,"beginning_gov_net_debt":159.2875688199453,"ending_gov_net_debt":173.16619588454367,"gov_net_debt_to_output_pct":169.77078027896437,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":403.7249363347572,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":677.9838478188043,"power_index":181.27910369486747,"cash_available_real":677.9838478188043,"cash_for_consumption_real":514.7058823529412,"real_wealth":4272.543480994631,"real_wealth_change":1472.543480994631,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":5.19498587653631,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-14.294985876536309,"beginning_gov_net_debt":173.16619588454367,"ending_gov_net_debt":187.46118176107998,"gov_net_debt_to_output_pct":183.78547231478427,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":420.54256677774106,"household_cash_for_consumption":84.83,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":682.8821867827802,"power_index":182.58881999539577,"cash_available_real":682.8821867827802,"cash_for_consumption_real":514.7058823529412,"real_wealth":4440.71978542447,"real_wealth_change":1640.7197854244696,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":5.6238354528324,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-14.723835452832397,"beginning_gov_net_debt":187.46118176107998,"ending_gov_net_debt":202.18501721391237,"gov_net_debt_to_output_pct":198.22060511167876,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":437.8647261340145,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":687.9274759156754,"power_index":183.9378277849399,"cash_available_real":687.9274759156754,"cash_for_consumption_real":514.7058823529414,"real_wealth":4613.941378987204,"real_wealth_change":1813.9413789872042,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":6.065550516417371,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-15.165550516417369,"beginning_gov_net_debt":202.18501721391237,"ending_gov_net_debt":217.35056773032974,"gov_net_debt_to_output_pct":213.08879189248012,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":455.7065502709762,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":693.1241237225576,"power_index":185.32730580817048,"cash_available_real":693.1241237225576,"cash_for_consumption_real":514.7058823529414,"real_wealth":4792.35962035682,"real_wealth_change":1992.3596203568204,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":6.520517031909892,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-15.620517031909891,"beginning_gov_net_debt":217.35056773032974,"ending_gov_net_debt":232.97108476223963,"gov_net_debt_to_output_pct":228.40302427670548,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":474.08362913204655,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":698.4766709636459,"power_index":186.75846817209782,"cash_available_real":698.4766709636459,"cash_for_consumption_real":514.7058823529414,"real_wealth":4976.130408967524,"real_wealth_change":2176.130408967524,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":6.989132542867188,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-16.089132542867187,"beginning_gov_net_debt":232.97108476223963,"ending_gov_net_debt":249.06021730510682,"gov_net_debt_to_output_pct":244.17668363245764,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":493.01202035894914,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":703.989794621967,"power_index":188.23256540694305,"cash_available_real":703.989794621967,"cash_for_consumption_real":514.7058823529412,"real_wealth":5165.41432123655,"real_wealth_change":2365.4143212365498,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":7.471806519153204,"required_benefit_cost":8.280000000000001,"benefit_cost":8.280000000000001,"funded_fraction":1.0,"overall_balance":-16.571806519153203,"beginning_gov_net_debt":249.06021730510682,"ending_gov_net_debt":265.63202382426005,"gov_net_debt_to_output_pct":260.42355276888236,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":512.5082633226589,"household_cash_for_consumption":84.82999999999998,"resource_identity_residual":-2.842170943040401e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":56.47058823529413,"power_index":117.64705882352943,"cash_available_real":56.47058823529413,"cash_for_consumption_real":56.47058823529413,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":0.0,"benefit_mean":40.8,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":0.0,"benefit_mean":42.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-235.29411764705884,"real_wealth_change":-35.29411764705884,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":472.5000000000001,"benefit_mean":0.0,"contractual_real_disposable":709.6683119900378,"power_index":189.75088555883363,"cash_available_real":709.6683119900378,"cash_for_consumption_real":514.705882352941,"real_wealth":5360.376750873647,"real_wealth_change":2560.3767508736473,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":117.64705882352943,"displaced_free":100.0,"displaced_debt":100.0,"owners":189.75088555883363},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":-35.29411764705884,"owners":2560.3767508736473},"final_gov_net_debt_to_output_pct":260.42355276888236,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":2.842170943040401e-14}}},"broad":{"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"ownership":"broad","closure":"budget","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":97.85714285714285,"real_output_index":102.89999999999999,"unemployment_pct":2.0000000000000004,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"revenue":21.710062499999996,"existing_spending":19.767142857142854,"government_interest":1.7999999999999998,"required_benefit_cost":0.8893869642857142,"benefit_cost":0.14291964285714176,"funded_fraction":0.16069455545924669,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":59.5858781468792,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":261.3138686131387,"household_cash_for_consumption":80.92785714285712,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":31.944937499999988,"benefit_mean":0.0,"contractual_real_disposable":81.69555656934305,"power_index":104.7378930376193,"cash_available_real":81.69555656934305,"cash_for_consumption_real":81.69555656934305,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":90.0,"equity_income":31.944937499999988,"benefit_mean":0.7132208323817724,"contractual_real_disposable":77.51928588710548,"power_index":99.38369985526343,"cash_available_real":77.51928588710548,"cash_for_consumption_real":77.51928588710548,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":90.0,"equity_income":31.944937499999988,"benefit_mean":0.7159755961896451,"contractual_real_disposable":69.34691849245658,"power_index":99.06702641779513,"cash_available_real":69.34691849245658,"cash_for_consumption_real":69.34691849245658,"real_wealth":-4.379562043795642,"real_wealth_change":-4.379562043795642,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":31.944937499999988,"benefit_mean":0.0,"contractual_real_disposable":108.2648996350365,"power_index":104.10086503368893,"cash_available_real":108.2648996350365,"cash_for_consumption_real":108.2648996350365,"real_wealth":1017.5182481751826,"real_wealth_change":17.518248175182634,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":95.9090909090909,"real_output_index":105.60000000000001,"unemployment_pct":4.000000000000001,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"revenue":21.348,"existing_spending":19.373636363636365,"government_interest":1.7999999999999998,"required_benefit_cost":1.6448290909090915,"benefit_cost":0.17436363636363428,"funded_fraction":0.10600714525742251,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":59.241706161137444,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.5592417061612,"household_cash_for_consumption":81.90636363636364,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":33.852000000000004,"benefit_mean":0.0,"contractual_real_disposable":85.34331753554503,"power_index":109.41450966095516,"cash_available_real":85.34331753554503,"cash_for_consumption_real":85.34331753554503,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":80.0,"equity_income":33.852000000000004,"benefit_mean":0.8683488570642921,"contractual_real_disposable":76.23922629646515,"power_index":97.74259781598096,"cash_available_real":76.23922629646515,"cash_for_consumption_real":76.23922629646515,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":80.0,"equity_income":33.852000000000004,"benefit_mean":0.8752875065720507,"contractual_real_disposable":67.90522867983816,"power_index":97.00746954262596,"cash_available_real":67.90522867983816,"cash_for_consumption_real":67.90522867983816,"real_wealth":-8.530805687203774,"real_wealth_change":-8.530805687203774,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":33.852000000000004,"benefit_mean":0.0,"contractual_real_disposable":112.45232227488152,"power_index":108.12723295661684,"cash_available_real":112.45232227488152,"cash_for_consumption_real":112.45232227488152,"real_wealth":1034.1232227488151,"real_wealth_change":34.123222748815124,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":94.1304347826087,"real_output_index":108.1,"unemployment_pct":6.0,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"revenue":20.9179375,"existing_spending":19.014347826086958,"government_interest":1.7999999999999998,"required_benefit_cost":2.276367554347826,"benefit_cost":0.10358967391304309,"funded_fraction":0.04550656756427074,"overall_balance":0.0,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":58.96516141712937,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":263.74133949191685,"household_cash_for_consumption":82.74065217391308,"resource_identity_residual":2.842170943040401e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":35.71706250000001,"benefit_mean":0.0,"contractual_real_disposable":88.93729503464205,"power_index":114.02217312133595,"cash_available_real":88.93729503464205,"cash_for_consumption_real":88.93729503464205,"real_wealth":200.00000000000003,"real_wealth_change":2.842170943040401e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":70.0,"equity_income":35.71706250000001,"benefit_mean":0.5147431243715581,"contractual_real_disposable":74.18621382727696,"power_index":95.11053054779097,"cash_available_real":74.18621382727696,"cash_for_consumption_real":74.18621382727696,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":70.0,"equity_income":35.71706250000001,"benefit_mean":0.5211536147588728,"contractual_real_disposable":65.69417878242284,"power_index":93.84882683203261,"cash_available_real":65.69417878242284,"cash_for_consumption_real":65.69417878242284,"real_wealth":-12.471131639722833,"real_wealth_change":-12.471131639722833,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":35.71706250000001,"benefit_mean":0.0,"contractual_real_disposable":116.55854214780602,"power_index":112.07552129596732,"cash_available_real":116.55854214780602,"cash_for_consumption_real":116.55854214780602,"real_wealth":1049.8845265588914,"real_wealth_change":49.884526558891366,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":92.5,"real_output_index":110.39999999999999,"unemployment_pct":8.000000000000002,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"revenue":20.424,"existing_spending":18.685,"government_interest":1.7999999999999998,"required_benefit_cost":2.793120000000002,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-0.060999999999999055,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.061,"gov_net_debt_to_output_pct":58.814140227183714,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":264.93081081081084,"household_cash_for_consumption":83.435,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":37.535999999999994,"benefit_mean":0.0,"contractual_real_disposable":92.47135135135134,"power_index":118.55301455301455,"cash_available_real":92.47135135135134,"cash_for_consumption_real":92.47135135135134,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":59.999999999999986,"equity_income":37.535999999999994,"benefit_mean":0.0,"contractual_real_disposable":71.71459459459457,"power_index":91.94178794178791,"cash_available_real":71.71459459459457,"cash_for_consumption_real":71.71459459459457,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":59.999999999999986,"equity_income":37.535999999999994,"benefit_mean":0.0,"contractual_real_disposable":63.06594594594593,"power_index":90.09420849420846,"cash_available_real":63.06594594594593,"cash_for_consumption_real":63.06594594594593,"real_wealth":-16.216216216216214,"real_wealth_change":-16.216216216216214,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":37.535999999999994,"benefit_mean":0.0,"contractual_real_disposable":120.57945945945946,"power_index":115.94178794178794,"cash_available_real":120.57945945945946,"cash_for_consumption_real":119.92,"real_wealth":1065.5243243243242,"real_wealth_change":65.5243243243242,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":91.0,"real_output_index":112.5,"unemployment_pct":10.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"revenue":19.8703125,"existing_spending":18.382,"government_interest":1.8018299999999998,"required_benefit_cost":3.2035312500000006,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-0.31351750000000056,"beginning_gov_net_debt":60.061,"ending_gov_net_debt":60.3745175,"gov_net_debt_to_output_pct":58.97388766788767,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":266.3456236263736,"household_cash_for_consumption":83.993,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":39.3046875,"benefit_mean":0.0,"contractual_real_disposable":95.93921703296704,"power_index":122.99899619611158,"cash_available_real":95.93921703296704,"cash_for_consumption_real":95.93921703296704,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":50.0,"equity_income":39.3046875,"benefit_mean":0.0,"contractual_real_disposable":69.56559065934066,"power_index":89.18665469146238,"cash_available_real":69.56559065934066,"cash_for_consumption_real":69.56559065934066,"real_wealth":199.99999999999997,"real_wealth_change":-2.842170943040401e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":50.0,"equity_income":39.3046875,"benefit_mean":0.0,"contractual_real_disposable":60.77438186813187,"power_index":86.82054552590267,"cash_available_real":60.77438186813187,"cash_for_consumption_real":60.77438186813187,"real_wealth":-19.780219780219788,"real_wealth_change":-19.780219780219788,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":39.3046875,"benefit_mean":0.0,"contractual_real_disposable":124.53075549450548,"power_index":119.74111105240912,"cash_available_real":124.53075549450548,"cash_for_consumption_real":121.0855082417582,"real_wealth":1083.236456043956,"real_wealth_change":83.23645604395597,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":89.61538461538461,"real_output_index":114.4,"unemployment_pct":12.0,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"revenue":19.261000000000003,"existing_spending":18.10230769230769,"government_interest":1.811235525,"required_benefit_cost":3.5155661538461516,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-0.6525432173076873,"beginning_gov_net_debt":60.3745175,"ending_gov_net_debt":61.02706071730769,"gov_net_debt_to_output_pct":59.52698080111948,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":268.0988660364807,"household_cash_for_consumption":84.41769230769232,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.01900000000001,"benefit_mean":0.0,"contractual_real_disposable":99.33450643776825,"power_index":127.35193133047214,"cash_available_real":99.33450643776825,"cash_for_consumption_real":99.33450643776825,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":40.0,"equity_income":41.01900000000001,"benefit_mean":0.0,"contractual_real_disposable":67.19716738197427,"power_index":86.15021459227471,"cash_available_real":67.19716738197427,"cash_for_consumption_real":67.19716738197427,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":40.0,"equity_income":41.01900000000001,"benefit_mean":0.0,"contractual_real_disposable":58.27012875536483,"power_index":83.24304107909262,"cash_available_real":58.27012875536483,"cash_for_consumption_real":58.27012875536483,"real_wealth":-23.17596566523605,"real_wealth_change":-23.17596566523605,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.01900000000001,"benefit_mean":0.0,"contractual_real_disposable":128.4727569313305,"power_index":123.53149704935625,"cash_available_real":128.4727569313305,"cash_for_consumption_real":121.19115879828334,"real_wealth":1104.1646260300429,"real_wealth_change":104.16462603004288,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":88.33333333333333,"real_output_index":116.10000000000001,"unemployment_pct":13.999999999999998,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"revenue":18.600187499999997,"existing_spending":17.843333333333334,"government_interest":1.8308118215192306,"required_benefit_cost":3.7368595833333327,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-1.0739576548525673,"beginning_gov_net_debt":61.02706071730769,"ending_gov_net_debt":62.10101837216026,"gov_net_debt_to_output_pct":60.553867068558596,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":270.30303966659653,"household_cash_for_consumption":84.71166666666664,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":42.674812499999994,"benefit_mean":0.0,"contractual_real_disposable":102.65073113207548,"power_index":131.60350145137883,"cash_available_real":102.65073113207548,"cash_for_consumption_real":102.65073113207548,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":30.000000000000014,"equity_income":42.674812499999994,"benefit_mean":0.0,"contractual_real_disposable":64.61299528301888,"power_index":82.83717343976778,"cash_available_real":64.61299528301888,"cash_for_consumption_real":64.61299528301888,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":30.000000000000014,"equity_income":42.674812499999994,"benefit_mean":0.0,"contractual_real_disposable":55.556391509433965,"power_index":79.36627358490566,"cash_available_real":55.556391509433965,"cash_for_consumption_real":55.556391509433965,"real_wealth":-26.41509433962263,"real_wealth_change":-26.41509433962263,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":42.674812499999994,"benefit_mean":0.0,"contractual_real_disposable":132.43350647002904,"power_index":127.3399100673356,"cash_available_real":132.43350647002904,"cash_for_consumption_real":120.2754952830188,"real_wealth":1129.445491005588,"real_wealth_change":129.4454910055881,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":87.14285714285714,"real_output_index":117.6,"unemployment_pct":16.000000000000004,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"revenue":17.892,"existing_spending":17.602857142857143,"government_interest":1.8630305511648078,"required_benefit_cost":3.8748342857142886,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-1.5738876940219515,"beginning_gov_net_debt":62.10101837216026,"ending_gov_net_debt":63.67490606618221,"gov_net_debt_to_output_pct":62.13398328081793,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":273.0695643382419,"household_cash_for_consumption":84.87714285714284,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":44.267999999999994,"benefit_mean":0.0,"contractual_real_disposable":105.88131147540983,"power_index":135.74527112232028,"cash_available_real":105.88131147540983,"cash_for_consumption_real":105.88131147540983,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":19.999999999999986,"equity_income":44.26799999999999,"benefit_mean":0.0,"contractual_real_disposable":61.81573770491801,"power_index":79.25094577553591,"cash_available_real":61.81573770491801,"cash_for_consumption_real":61.81573770491801,"real_wealth":199.99999999999994,"real_wealth_change":-5.684341886080802e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":19.999999999999986,"equity_income":44.26799999999999,"benefit_mean":0.0,"contractual_real_disposable":52.63540983606555,"power_index":75.1934426229508,"cash_available_real":52.63540983606555,"cash_for_consumption_real":52.63540983606555,"real_wealth":-29.508196721311492,"real_wealth_change":-29.508196721311492,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":44.26799999999999,"benefit_mean":0.0,"contractual_real_disposable":136.44067845598957,"power_index":131.19296005383615,"cash_available_real":136.44067845598957,"cash_for_consumption_real":118.37967213114754,"real_wealth":1160.2038401037303,"real_wealth_change":160.20384010373027,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":86.03448275862068,"real_output_index":118.89999999999998,"unemployment_pct":18.000000000000004,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"revenue":17.140562499999998,"existing_spending":17.378965517241376,"government_interest":1.9102471819854663,"required_benefit_cost":3.9367943534482794,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-2.1486501992268443,"beginning_gov_net_debt":63.67490606618221,"ending_gov_net_debt":65.82355626540905,"gov_net_debt_to_output_pct":64.34679726810603,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":276.50834195177805,"household_cash_for_consumption":84.91603448275862,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":45.79443749999998,"benefit_mean":0.0,"contractual_real_disposable":109.0195866733467,"power_index":139.768700863265,"cash_available_real":109.0195866733467,"cash_for_consumption_real":109.0195866733467,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":9.999999999999975,"equity_income":45.79443749999998,"benefit_mean":0.0,"contractual_real_disposable":58.80716182364727,"power_index":75.39379720980419,"cash_available_real":58.80716182364727,"cash_for_consumption_real":58.80716182364727,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":9.999999999999975,"equity_income":45.79443749999998,"benefit_mean":0.0,"contractual_real_disposable":49.50856462925849,"power_index":70.7265208989407,"cash_available_real":49.50856462925849,"cash_for_consumption_real":49.50856462925849,"real_wealth":-32.46492985971943,"real_wealth_change":-32.46492985971943,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":45.79443749999998,"benefit_mean":0.0,"contractual_real_disposable":140.52145772648439,"power_index":135.11678627546573,"cash_available_real":140.52145772648439,"cash_for_consumption_real":115.54716683366736,"real_wealth":1197.5483493775,"real_wealth_change":197.54834937750002,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":1.9747066879622714,"required_benefit_cost":3.929999999999997,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-2.794706687962268,"beginning_gov_net_debt":65.82355626540905,"ending_gov_net_debt":68.61826295337133,"gov_net_debt_to_output_pct":67.27280681703071,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":280.7273681804369,"household_cash_for_consumption":84.83,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":55.588235294117666,"power_index":71.26696832579188,"cash_available_real":55.588235294117666,"cash_for_consumption_real":55.588235294117666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":46.17647058823531,"power_index":65.96638655462188,"cash_available_real":46.17647058823531,"cash_for_consumption_real":46.17647058823531,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":144.70243162308557,"power_index":139.13695348373614,"cash_available_real":144.70243162308557,"cash_for_consumption_real":111.82352941176468,"real_wealth":1242.5677994514274,"real_wealth_change":242.5677994514274,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.0585478886011397,"required_benefit_cost":3.929999999999997,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-2.8785478886011364,"beginning_gov_net_debt":68.61826295337133,"ending_gov_net_debt":71.49681084197246,"gov_net_debt_to_output_pct":70.09491259016907,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":284.1138951082029,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":55.588235294117666,"power_index":71.26696832579188,"cash_available_real":55.588235294117666,"cash_for_consumption_real":55.588235294117666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":46.17647058823531,"power_index":65.96638655462188,"cash_available_real":46.17647058823531,"cash_for_consumption_real":46.17647058823531,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":145.68879868942523,"power_index":140.08538335521655,"cash_available_real":145.68879868942523,"cash_for_consumption_real":111.82352941176482,"real_wealth":1276.4330687290878,"real_wealth_change":276.43306872908784,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.1449043252591737,"required_benefit_cost":3.929999999999997,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-2.9649043252591705,"beginning_gov_net_debt":71.49681084197246,"ending_gov_net_debt":74.46171516723163,"gov_net_debt_to_output_pct":73.0016815365016,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":287.6020178438019,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":55.588235294117666,"power_index":71.26696832579188,"cash_available_real":55.588235294117666,"cash_for_consumption_real":55.588235294117666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":46.17647058823531,"power_index":65.96638655462188,"cash_available_real":46.17647058823531,"cash_for_consumption_real":46.17647058823531,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":146.70475676775501,"power_index":141.06226612284138,"cash_available_real":146.70475676775501,"cash_for_consumption_real":111.8235294117648,"real_wealth":1311.3142960850778,"real_wealth_change":311.3142960850778,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.233851455016949,"required_benefit_cost":3.929999999999997,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.0538514550169458,"beginning_gov_net_debt":74.46171516723163,"ending_gov_net_debt":77.51556662224857,"gov_net_debt_to_output_pct":75.99565355122408,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":291.1947842614689,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":55.588235294117666,"power_index":71.26696832579188,"cash_available_real":55.588235294117666,"cash_for_consumption_real":55.588235294117666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":46.17647058823531,"power_index":65.96638655462188,"cash_available_real":46.17647058823531,"cash_for_consumption_real":46.17647058823531,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":147.75119358843475,"power_index":142.06845537349494,"cash_available_real":147.75119358843475,"cash_for_consumption_real":111.82352941176485,"real_wealth":1347.2419602617479,"real_wealth_change":347.24196026174786,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.325466998667457,"required_benefit_cost":3.929999999999997,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.145466998667454,"beginning_gov_net_debt":77.51556662224857,"ending_gov_net_debt":80.66103362091603,"gov_net_debt_to_output_pct":79.07944472638826,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":294.8953336716659,"household_cash_for_consumption":84.83,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":55.588235294117666,"power_index":71.26696832579188,"cash_available_real":55.588235294117666,"cash_for_consumption_real":55.588235294117666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":46.17647058823531,"power_index":65.96638655462188,"cash_available_real":46.17647058823531,"cash_for_consumption_real":46.17647058823531,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":148.82902351373482,"power_index":143.1048303016681,"cash_available_real":148.82902351373482,"cash_for_consumption_real":111.82352941176472,"real_wealth":1384.2474543637181,"real_wealth_change":384.24745436371813,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.419831008627481,"required_benefit_cost":3.929999999999997,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.2398310086274775,"beginning_gov_net_debt":80.66103362091603,"ending_gov_net_debt":83.9008646295435,"gov_net_debt_to_output_pct":82.25574963680734,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":298.70689956416885,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":55.588235294117666,"power_index":71.26696832579188,"cash_available_real":55.588235294117666,"cash_for_consumption_real":55.588235294117666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":46.17647058823531,"power_index":65.96638655462188,"cash_available_real":46.17647058823531,"cash_for_consumption_real":46.17647058823531,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":149.93918833679393,"power_index":144.17229647768647,"cash_available_real":149.93918833679393,"cash_for_consumption_real":111.8235294117648,"real_wealth":1422.3631132887472,"real_wealth_change":422.3631132887472,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.517025938886305,"required_benefit_cost":3.929999999999997,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.3370259388863017,"beginning_gov_net_debt":83.9008646295435,"ending_gov_net_debt":87.2378905684298,"gov_net_debt_to_output_pct":85.52734369453901,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":302.6328124334468,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":55.588235294117666,"power_index":71.26696832579188,"cash_available_real":55.588235294117666,"cash_for_consumption_real":55.588235294117666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":46.17647058823531,"power_index":65.96638655462188,"cash_available_real":46.17647058823531,"cash_for_consumption_real":46.17647058823531,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":151.0826581045448,"power_index":145.2717866389854,"cash_available_real":151.0826581045448,"cash_for_consumption_real":111.82352941176482,"real_wealth":1461.622241981527,"real_wealth_change":461.62224198152694,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.617136717052894,"required_benefit_cost":3.929999999999997,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.4371367170528906,"beginning_gov_net_debt":87.2378905684298,"ending_gov_net_debt":90.6750272854827,"gov_net_debt_to_output_pct":88.89708557400263,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":306.67650268880317,"household_cash_for_consumption":84.83,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":55.588235294117666,"power_index":71.26696832579188,"cash_available_real":55.588235294117666,"cash_for_consumption_real":55.588235294117666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":46.17647058823531,"power_index":65.96638655462188,"cash_available_real":46.17647058823531,"cash_for_consumption_real":46.17647058823531,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":152.2604319653282,"power_index":146.40426150512326,"cash_available_real":152.2604319653282,"cash_for_consumption_real":111.82352941176472,"real_wealth":1502.0591445350906,"real_wealth_change":502.0591445350906,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.7202508185644807,"required_benefit_cost":3.929999999999997,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.5402508185644774,"beginning_gov_net_debt":90.6750272854827,"ending_gov_net_debt":94.21527810404717,"gov_net_debt_to_output_pct":92.36791970985016,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":310.8415036518202,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":55.588235294117666,"power_index":71.26696832579188,"cash_available_real":55.588235294117666,"cash_for_consumption_real":55.588235294117666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":46.17647058823531,"power_index":65.96638655462188,"cash_available_real":46.17647058823531,"cash_for_consumption_real":46.17647058823531,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":153.4735390419351,"power_index":147.5707106172453,"cash_available_real":153.4735390419351,"cash_for_consumption_real":111.82352941176482,"real_wealth":1543.7091541652608,"real_wealth_change":543.7091541652608,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.826458343121415,"required_benefit_cost":3.929999999999997,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.6464583431214117,"beginning_gov_net_debt":94.21527810404717,"ending_gov_net_debt":97.86173644716858,"gov_net_debt_to_output_pct":95.94287886977311,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":315.1314546437278,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":55.588235294117666,"power_index":71.26696832579188,"cash_available_real":55.588235294117666,"cash_for_consumption_real":55.588235294117666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":46.17647058823531,"power_index":65.96638655462188,"cash_available_real":46.17647058823531,"cash_for_consumption_real":46.17647058823531,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":154.72303933084024,"power_index":148.772153202731,"cash_available_real":154.72303933084024,"cash_for_consumption_real":111.82352941176482,"real_wealth":1586.6086640843364,"real_wealth_change":586.6086640843364,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.935852093415057,"required_benefit_cost":3.929999999999997,"benefit_cost":0.0,"funded_fraction":0.0,"overall_balance":-3.755852093415054,"beginning_gov_net_debt":97.86173644716858,"ending_gov_net_debt":101.61758854058364,"gov_net_debt_to_output_pct":99.62508680449375,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":319.55010416539255,"household_cash_for_consumption":84.83,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":55.588235294117666,"power_index":71.26696832579188,"cash_available_real":55.588235294117666,"cash_for_consumption_real":55.588235294117666,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":46.17647058823531,"power_index":65.96638655462188,"cash_available_real":46.17647058823531,"cash_for_consumption_real":46.17647058823531,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":156.01002462841245,"power_index":150.0096390657812,"cash_available_real":156.01002462841245,"cash_for_consumption_real":111.82352941176472,"real_wealth":1630.795159300984,"real_wealth_change":630.7951593009841,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":143.66515837104077,"displaced_free":71.26696832579188,"displaced_debt":65.96638655462188,"owners":150.0096390657812},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":-35.294117647058826,"owners":630.7951593009841},"final_gov_net_debt_to_output_pct":99.62508680449375,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":2.842170943040401e-14}},"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.2,"productivity_gain":0.5,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":0.5,"debt_service":0.0},"ownership":"broad","closure":"protect","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":97.85714285714285,"real_output_index":102.89999999999999,"unemployment_pct":2.0000000000000004,"nominal_output":100.69499999999998,"wage_bill":58.8,"profit_surplus":41.89499999999998,"revenue":21.710062499999996,"existing_spending":19.767142857142854,"government_interest":1.7999999999999998,"required_benefit_cost":0.8893869642857142,"benefit_cost":0.8893869642857142,"funded_fraction":1.0,"overall_balance":-0.7464673214285724,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.746467321428575,"gov_net_debt_to_output_pct":60.32719332780037,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":262.07668193430663,"household_cash_for_consumption":80.92785714285714,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":31.944937499999988,"benefit_mean":0.0,"contractual_real_disposable":81.69555656934305,"power_index":104.7378930376193,"cash_available_real":81.69555656934305,"cash_for_consumption_real":81.69555656934305,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":90.0,"equity_income":31.944937499999988,"benefit_mean":4.438363392857142,"contractual_real_disposable":81.32600091240877,"power_index":104.2641037338574,"cash_available_real":81.32600091240877,"cash_for_consumption_real":81.32600091240877,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":90.0,"equity_income":31.944937499999988,"benefit_mean":4.455506249999999,"contractual_real_disposable":73.16833667883212,"power_index":104.52619525547446,"cash_available_real":73.16833667883212,"cash_for_consumption_real":73.16833667883212,"real_wealth":-4.379562043795642,"real_wealth_change":-4.379562043795642,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":31.944937499999988,"benefit_mean":0.0,"contractual_real_disposable":108.2648996350365,"power_index":104.10086503368893,"cash_available_real":108.2648996350365,"cash_for_consumption_real":100.63676642335761,"real_wealth":1025.1463813868615,"real_wealth_change":25.14638138686155,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":95.9090909090909,"real_output_index":105.60000000000001,"unemployment_pct":4.000000000000001,"nominal_output":101.28,"wage_bill":57.599999999999994,"profit_surplus":43.68000000000001,"revenue":21.348,"existing_spending":19.373636363636365,"government_interest":1.8223940196428572,"required_benefit_cost":1.6448290909090915,"benefit_cost":1.6448290909090915,"funded_fraction":1.0,"overall_balance":-1.4928594741883146,"beginning_gov_net_debt":60.746467321428575,"ending_gov_net_debt":62.23932679561689,"gov_net_debt_to_output_pct":61.452731828215725,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":264.8940848105958,"household_cash_for_consumption":81.90636363636362,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":33.852000000000004,"benefit_mean":0.0,"contractual_real_disposable":85.34331753554503,"power_index":109.41450966095516,"cash_available_real":85.34331753554503,"cash_for_consumption_real":85.34331753554503,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":80.0,"equity_income":33.852000000000004,"benefit_mean":8.191418181818184,"contractual_real_disposable":83.87465402843603,"power_index":107.53160772876413,"cash_available_real":83.87465402843603,"cash_for_consumption_real":83.87465402843603,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":80.0,"equity_income":33.852000000000004,"benefit_mean":8.25687272727273,"contractual_real_disposable":75.60166824644551,"power_index":108.00238320920788,"cash_available_real":75.60166824644551,"cash_for_consumption_real":75.60166824644551,"real_wealth":-8.530805687203774,"real_wealth_change":-8.530805687203774,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":33.852000000000004,"benefit_mean":0.0,"contractual_real_disposable":112.68581442281652,"power_index":108.35174463732359,"cash_available_real":112.68581442281652,"cash_for_consumption_real":97.1204549763033,"real_wealth":1057.471653793162,"real_wealth_change":57.47165379316198,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":94.1304347826087,"real_output_index":108.1,"unemployment_pct":6.0,"nominal_output":101.75500000000001,"wage_bill":56.4,"profit_surplus":45.35500000000001,"revenue":20.9179375,"existing_spending":19.014347826086958,"government_interest":1.8671798038685066,"required_benefit_cost":2.276367554347826,"benefit_cost":2.276367554347826,"funded_fraction":1.0,"overall_balance":-2.2399576843032896,"beginning_gov_net_debt":62.23932679561689,"ending_gov_net_debt":64.47928447992018,"gov_net_debt_to_output_pct":63.36719029032497,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":268.4999327038413,"household_cash_for_consumption":82.74065217391306,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":35.71706250000001,"benefit_mean":0.0,"contractual_real_disposable":88.93729503464205,"power_index":114.02217312133595,"cash_available_real":88.93729503464205,"cash_for_consumption_real":88.93729503464205,"real_wealth":200.00000000000003,"real_wealth_change":2.842170943040401e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":70.0,"equity_income":35.71706250000001,"benefit_mean":11.311402989130434,"contractual_real_disposable":85.65610652424942,"power_index":109.81552118493516,"cash_available_real":85.65610652424942,"cash_for_consumption_real":85.65610652424942,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":70.0,"equity_income":35.71706250000001,"benefit_mean":11.452272554347827,"contractual_real_disposable":77.30691483833719,"power_index":110.43844976905314,"cash_available_real":77.30691483833719,"cash_for_consumption_real":77.30691483833719,"real_wealth":-12.471131639722833,"real_wealth_change":-12.471131639722833,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":35.71706250000001,"benefit_mean":0.0,"contractual_real_disposable":117.27223059536983,"power_index":112.76176018785561,"cash_available_real":117.27223059536983,"cash_for_consumption_real":93.47591339491916,"real_wealth":1097.4704586781356,"real_wealth_change":97.47045867813563,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":92.5,"real_output_index":110.39999999999999,"unemployment_pct":8.000000000000002,"nominal_output":102.11999999999999,"wage_bill":55.199999999999996,"profit_surplus":46.919999999999995,"revenue":20.424,"existing_spending":18.685,"government_interest":1.9343785343976054,"required_benefit_cost":2.793120000000002,"benefit_cost":2.793120000000002,"funded_fraction":1.0,"overall_balance":-2.9884985343976065,"beginning_gov_net_debt":64.47928447992018,"ending_gov_net_debt":67.46778301431779,"gov_net_debt_to_output_pct":66.0671592384624,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":272.9381437992625,"household_cash_for_consumption":83.435,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":37.535999999999994,"benefit_mean":0.0,"contractual_real_disposable":92.47135135135134,"power_index":118.55301455301455,"cash_available_real":92.47135135135134,"cash_for_consumption_real":92.47135135135134,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":59.999999999999986,"equity_income":37.535999999999994,"benefit_mean":13.84560000000001,"contractual_real_disposable":86.68281081081079,"power_index":111.1318087318087,"cash_available_real":86.68281081081079,"cash_for_consumption_real":86.68281081081079,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":59.999999999999986,"equity_income":37.535999999999994,"benefit_mean":14.085600000000007,"contractual_real_disposable":78.2936216216216,"power_index":111.84803088803085,"cash_available_real":78.2936216216216,"cash_for_consumption_real":78.2936216216216,"real_wealth":-16.216216216216214,"real_wealth_change":-16.216216216216214,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":37.535999999999994,"benefit_mean":0.0,"contractual_real_disposable":122.032200371866,"power_index":117.33865420371731,"cash_available_real":122.032200371866,"cash_for_consumption_real":89.72410810810808,"real_wealth":1145.5976542088408,"real_wealth_change":145.59765420884082,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":91.0,"real_output_index":112.5,"unemployment_pct":10.0,"nominal_output":102.375,"wage_bill":54.0,"profit_surplus":48.375,"revenue":19.8703125,"existing_spending":18.382,"government_interest":2.0240334904295336,"required_benefit_cost":3.2035312500000006,"benefit_cost":3.2035312500000006,"funded_fraction":1.0,"overall_balance":-3.739252240429535,"beginning_gov_net_debt":67.46778301431779,"ending_gov_net_debt":71.20703525474732,"gov_net_debt_to_output_pct":69.55510159193878,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":278.24948929093114,"household_cash_for_consumption":83.99299999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":39.3046875,"benefit_mean":0.0,"contractual_real_disposable":95.93921703296704,"power_index":122.99899619611158,"cash_available_real":95.93921703296704,"cash_for_consumption_real":95.93921703296704,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":50.0,"equity_income":39.3046875,"benefit_mean":15.837656250000002,"contractual_real_disposable":86.96960851648352,"power_index":111.49949809805581,"cash_available_real":86.96960851648352,"cash_for_consumption_real":86.96960851648352,"real_wealth":199.99999999999997,"real_wealth_change":-2.842170943040401e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":50.0,"equity_income":39.3046875,"benefit_mean":16.19765625,"contractual_real_disposable":78.57400412087911,"power_index":112.24857731554158,"cash_available_real":78.57400412087911,"cash_for_consumption_real":78.57400412087911,"real_wealth":-19.780219780219788,"real_wealth_change":-19.780219780219788,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":39.3046875,"benefit_mean":0.0,"contractual_real_disposable":126.97255209263224,"power_index":122.08899239676177,"cash_available_real":126.97255209263224,"cash_for_consumption_real":85.8818681318681,"real_wealth":1202.275112689531,"real_wealth_change":202.27511268953094,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":89.61538461538461,"real_output_index":114.4,"unemployment_pct":12.0,"nominal_output":102.52000000000001,"wage_bill":52.8,"profit_surplus":49.72000000000001,"revenue":19.261000000000003,"existing_spending":18.10230769230769,"government_interest":2.1362110576424196,"required_benefit_cost":3.5155661538461516,"benefit_cost":3.5155661538461516,"funded_fraction":1.0,"overall_balance":-4.493084903796259,"beginning_gov_net_debt":71.20703525474732,"ending_gov_net_debt":75.70012015854358,"gov_net_debt_to_output_pct":73.83936808285561,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":284.47223708678683,"household_cash_for_consumption":84.41769230769232,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":41.01900000000001,"benefit_mean":0.0,"contractual_real_disposable":99.33450643776825,"power_index":127.35193133047214,"cash_available_real":99.33450643776825,"cash_for_consumption_real":99.33450643776825,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":40.0,"equity_income":41.01900000000001,"benefit_mean":17.328599999999987,"contractual_real_disposable":86.5338025751073,"power_index":110.94077253218886,"cash_available_real":86.5338025751073,"cash_for_consumption_real":86.5338025751073,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":40.0,"equity_income":41.01900000000001,"benefit_mean":17.82706153846153,"contractual_real_disposable":78.16298712446353,"power_index":111.66141017780505,"cash_available_real":78.16298712446353,"cash_for_consumption_real":78.16298712446353,"real_wealth":-23.17596566523605,"real_wealth_change":-23.17596566523605,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":41.01900000000001,"benefit_mean":0.0,"contractual_real_disposable":132.09909334708283,"power_index":127.01835898757962,"cash_available_real":132.09909334708283,"cash_for_consumption_real":81.9616652360516,"real_wealth":1267.8983365331044,"real_wealth_change":267.8983365331044,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":88.33333333333333,"real_output_index":116.10000000000001,"unemployment_pct":13.999999999999998,"nominal_output":102.55499999999999,"wage_bill":51.6,"profit_surplus":50.95499999999999,"revenue":18.600187499999997,"existing_spending":17.843333333333334,"government_interest":2.2710036047563076,"required_benefit_cost":3.7368595833333327,"benefit_cost":3.7368595833333327,"funded_fraction":1.0,"overall_balance":-5.251009021422977,"beginning_gov_net_debt":75.70012015854358,"ending_gov_net_debt":80.95112917996656,"gov_net_debt_to_output_pct":78.93435637459564,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":291.64278775090554,"household_cash_for_consumption":84.71166666666666,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":42.674812499999994,"benefit_mean":0.0,"contractual_real_disposable":102.65073113207548,"power_index":131.60350145137883,"cash_available_real":102.65073113207548,"cash_for_consumption_real":102.65073113207548,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":30.000000000000014,"equity_income":42.674812499999994,"benefit_mean":18.357631249999994,"contractual_real_disposable":85.39521933962263,"power_index":109.48105043541364,"cash_available_real":85.39521933962263,"cash_for_consumption_real":85.39521933962263,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":30.000000000000014,"equity_income":42.674812499999994,"benefit_mean":19.01096458333333,"contractual_real_disposable":77.07823820754716,"power_index":110.11176886792452,"cash_available_real":77.07823820754716,"cash_for_consumption_real":77.07823820754716,"real_wealth":-26.41509433962263,"real_wealth_change":-26.41509433962263,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":42.674812499999994,"benefit_mean":0.0,"contractual_real_disposable":137.4168096764865,"power_index":132.13154776585242,"cash_available_real":137.4168096764865,"cash_for_consumption_real":77.97142452830191,"real_wealth":1342.842971848678,"real_wealth_change":342.84297184867796,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":87.14285714285714,"real_output_index":117.6,"unemployment_pct":16.000000000000004,"nominal_output":102.47999999999999,"wage_bill":50.4,"profit_surplus":52.07999999999999,"revenue":17.892,"existing_spending":17.602857142857143,"government_interest":2.4285338753989967,"required_benefit_cost":3.8748342857142886,"benefit_cost":3.874834285714289,"funded_fraction":1.0,"overall_balance":-6.014225303970429,"beginning_gov_net_debt":80.95112917996656,"ending_gov_net_debt":86.96535448393699,"gov_net_debt_to_output_pct":84.86080648315476,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":299.79630842419,"household_cash_for_consumption":84.87714285714283,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":44.267999999999994,"benefit_mean":0.0,"contractual_real_disposable":105.88131147540983,"power_index":135.74527112232028,"cash_available_real":105.88131147540983,"cash_for_consumption_real":105.88131147540983,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":19.999999999999986,"equity_income":44.26799999999999,"benefit_mean":18.962742857142874,"contractual_real_disposable":83.57626229508196,"power_index":107.14905422446405,"cash_available_real":83.57626229508196,"cash_for_consumption_real":83.57626229508196,"real_wealth":199.99999999999994,"real_wealth_change":-5.684341886080802e-14,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":19.999999999999986,"equity_income":44.26799999999999,"benefit_mean":19.785600000000013,"contractual_real_disposable":75.34019672131147,"power_index":107.62885245901639,"cash_available_real":75.34019672131147,"cash_for_consumption_real":75.34019672131147,"real_wealth":-29.508196721311492,"real_wealth_change":-29.508196721311492,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":44.26799999999999,"benefit_mean":0.0,"contractual_real_disposable":142.93006086523437,"power_index":137.43275083195613,"cash_available_real":142.93006086523437,"cash_for_consumption_real":73.91436065573758,"real_wealth":1427.4712809632113,"real_wealth_change":427.47128096321126,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":86.03448275862068,"real_output_index":118.89999999999998,"unemployment_pct":18.000000000000004,"nominal_output":102.29499999999997,"wage_bill":49.199999999999996,"profit_surplus":53.09499999999998,"revenue":17.140562499999998,"existing_spending":17.378965517241376,"government_interest":2.60896063451811,"required_benefit_cost":3.9367943534482794,"benefit_cost":3.93679435344828,"funded_fraction":1.0,"overall_balance":-6.784158005207767,"beginning_gov_net_debt":86.96535448393699,"ending_gov_net_debt":93.74951248914476,"gov_net_debt_to_output_pct":91.6462314767533,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":308.96736922585967,"household_cash_for_consumption":84.91603448275859,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":45.79443749999998,"benefit_mean":0.0,"contractual_real_disposable":109.0195866733467,"power_index":139.768700863265,"cash_available_real":109.0195866733467,"cash_for_consumption_real":109.0195866733467,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":9.999999999999975,"equity_income":45.79443749999998,"benefit_mean":19.181213146551745,"contractual_real_disposable":81.10195866733467,"power_index":103.9768700863265,"cash_available_real":81.10195866733467,"cash_for_consumption_real":81.10195866733467,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":9.999999999999975,"equity_income":45.79443749999998,"benefit_mean":20.186730387931053,"contractual_real_disposable":72.97209894789579,"power_index":104.24585563985113,"cash_available_real":72.97209894789579,"cash_for_consumption_real":72.97209894789579,"real_wealth":-32.46492985971943,"real_wealth_change":-32.46492985971943,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":45.79443749999998,"benefit_mean":0.0,"contractual_real_disposable":148.64277641323656,"power_index":142.92574655118898,"cash_available_real":148.64277641323656,"cash_for_consumption_real":69.7888356713426,"real_wealth":1522.1386221183159,"real_wealth_change":522.1386221183159,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":2.812485374674343,"required_benefit_cost":3.929999999999997,"benefit_cost":3.929999999999997,"funded_fraction":1.0,"overall_balance":-7.562485374674337,"beginning_gov_net_debt":93.74951248914476,"ending_gov_net_debt":101.3119978638191,"gov_net_debt_to_output_pct":99.32548810178342,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":319.1905857221401,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":19.049999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":20.249999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":154.558651466757,"power_index":148.6140879488048,"cash_available_real":154.558651466757,"cash_for_consumption_real":65.58823529411771,"real_wealth":1627.19997486846,"real_wealth_change":627.19997486846,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":3.039359935914573,"required_benefit_cost":3.929999999999997,"benefit_cost":3.929999999999997,"funded_fraction":1.0,"overall_balance":-7.789359935914566,"beginning_gov_net_debt":101.3119978638191,"ending_gov_net_debt":109.10135779973366,"gov_net_debt_to_output_pct":106.96211548993496,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":328.354538587922,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":19.049999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":20.249999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":157.2277639519362,"power_index":151.18054226147711,"cash_available_real":157.2277639519362,"cash_for_consumption_real":65.58823529411782,"real_wealth":1718.8395035262781,"real_wealth_change":718.8395035262781,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":3.27304073399201,"required_benefit_cost":3.929999999999997,"benefit_cost":3.929999999999997,"funded_fraction":1.0,"overall_balance":-8.023040733992003,"beginning_gov_net_debt":109.10135779973366,"ending_gov_net_debt":117.12439853372567,"gov_net_debt_to_output_pct":114.82784169973104,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":337.79341003967727,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":19.049999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":20.249999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":159.97694981167075,"power_index":153.82399020352958,"cash_available_real":159.97694981167075,"cash_for_consumption_real":65.58823529411775,"real_wealth":1813.2282180438315,"real_wealth_change":813.2282180438315,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":3.5137319560117697,"required_benefit_cost":3.929999999999997,"benefit_cost":3.929999999999997,"funded_fraction":1.0,"overall_balance":-8.263731956011764,"beginning_gov_net_debt":117.12439853372567,"ending_gov_net_debt":125.38813048973743,"gov_net_debt_to_output_pct":122.92953969582099,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":347.5154476349852,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":19.049999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":20.249999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":162.80861124719735,"power_index":156.5467415838436,"cash_available_real":162.80861124719735,"cash_for_consumption_real":65.58823529411771,"real_wealth":1910.4485939969109,"real_wealth_change":910.4485939969109,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":3.761643914692123,"required_benefit_cost":3.929999999999997,"benefit_cost":3.929999999999997,"funded_fraction":1.0,"overall_balance":-8.511643914692117,"beginning_gov_net_debt":125.38813048973743,"ending_gov_net_debt":133.89977440442956,"gov_net_debt_to_output_pct":131.27428863179367,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":357.52914635815245,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":19.049999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":20.249999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":165.72522252578972,"power_index":159.35117550556703,"cash_available_real":165.72522252578972,"cash_for_consumption_real":65.58823529411761,"real_wealth":2010.5855812285831,"real_wealth_change":1010.5855812285831,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":4.0169932321328865,"required_benefit_cost":3.929999999999997,"benefit_cost":3.929999999999997,"funded_fraction":1.0,"overall_balance":-8.76699323213288,"beginning_gov_net_debt":133.89977440442956,"ending_gov_net_debt":142.66676763656244,"gov_net_debt_to_output_pct":139.8693800358455,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":367.84325604301466,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":19.049999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":20.249999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":168.72933214273985,"power_index":162.23974244494215,"cash_available_real":168.72933214273985,"cash_for_consumption_real":65.58823529411778,"real_wealth":2113.726678077205,"real_wealth_change":1113.7266780772052,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":4.280003029096873,"required_benefit_cost":3.929999999999997,"benefit_cost":3.929999999999997,"funded_fraction":1.0,"overall_balance":-9.030003029096868,"beginning_gov_net_debt":142.66676763656244,"ending_gov_net_debt":151.6967706656593,"gov_net_debt_to_output_pct":148.7223241820189,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":378.46678901842273,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":19.049999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":20.249999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":171.82356504819853,"power_index":165.2149663924986,"cash_available_real":171.82356504819853,"cash_for_consumption_real":65.58823529411782,"real_wealth":2219.962007831286,"real_wealth_change":1219.962007831286,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":4.550903119969779,"required_benefit_cost":3.929999999999997,"benefit_cost":3.929999999999997,"funded_fraction":1.0,"overall_balance":-9.300903119969773,"beginning_gov_net_debt":151.6967706656593,"ending_gov_net_debt":160.99767378562908,"gov_net_debt_to_output_pct":157.8408566525775,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":389.409027983093,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":19.049999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":20.249999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":175.01062494082095,"power_index":168.2794470584817,"cash_available_real":175.01062494082095,"cash_for_consumption_real":65.58823529411771,"real_wealth":2329.384397477989,"real_wealth_change":1329.3843974779888,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":4.829930213568872,"required_benefit_cost":3.929999999999997,"benefit_cost":3.929999999999997,"funded_fraction":1.0,"overall_balance":-9.579930213568865,"beginning_gov_net_debt":160.99767378562908,"ending_gov_net_debt":170.57760399919795,"gov_net_debt_to_output_pct":167.2329450972529,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":400.6795341167035,"household_cash_for_consumption":84.83000000000001,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":19.049999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":20.249999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":178.29329663022207,"power_index":171.4358621444443,"cash_available_real":178.29329663022207,"cash_for_consumption_real":65.58823529411768,"real_wealth":2442.0894588140936,"real_wealth_change":1442.0894588140936,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":5.117328119975938,"required_benefit_cost":3.929999999999997,"benefit_cost":3.929999999999997,"funded_fraction":1.0,"overall_balance":-9.867328119975932,"beginning_gov_net_debt":170.57760399919795,"ending_gov_net_debt":180.44493211917387,"gov_net_debt_to_output_pct":176.90679619526847,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":412.2881554343222,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":19.049999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":20.249999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":181.67444847030518,"power_index":174.68696968298576,"cash_available_real":181.67444847030518,"cash_for_consumption_real":65.58823529411785,"real_wealth":2558.1756719902805,"real_wealth_change":1558.1756719902805,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":85.0,"real_output_index":120.00000000000001,"unemployment_pct":20.0,"nominal_output":102.00000000000001,"wage_bill":48.0,"profit_surplus":54.000000000000014,"revenue":16.35,"existing_spending":17.169999999999998,"government_interest":5.413347963575216,"required_benefit_cost":3.929999999999997,"benefit_cost":3.929999999999997,"funded_fraction":1.0,"overall_balance":-10.163347963575209,"beginning_gov_net_debt":180.44493211917387,"ending_gov_net_debt":190.60828008274908,"gov_net_debt_to_output_pct":186.87086282622457,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":424.2450353914695,"household_cash_for_consumption":84.83000000000003,"resource_identity_residual":1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":112.0588235294118,"power_index":143.66515837104077,"cash_available_real":112.0588235294118,"cash_for_consumption_real":112.0588235294118,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":19.049999999999983,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":0.0,"equity_income":47.250000000000014,"benefit_mean":20.249999999999986,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":-35.294117647058826,"real_wealth_change":-35.294117647058826,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":47.250000000000014,"benefit_mean":0.0,"contractual_real_disposable":185.1570348655908,"power_index":178.03561044768347,"cash_available_real":185.1570348655908,"cash_for_consumption_real":65.58823529411778,"real_wealth":2677.744471561754,"real_wealth_change":1677.744471561754,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":143.66515837104077,"displaced_free":100.0,"displaced_debt":100.0,"owners":178.03561044768347},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":-35.294117647058826,"owners":1677.744471561754},"final_gov_net_debt_to_output_pct":186.87086282622457,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":1.4210854715202004e-14}}}}},{"id":"no_automation","label":"ביקורת: ללא מעבר","paths":{"concentrated":{"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.0,"productivity_gain":0.0,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"ownership":"concentrated","closure":"budget","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":100.0,"displaced_free":100.0,"displaced_debt":100.0,"owners":100.0},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"final_gov_net_debt_to_output_pct":60.0,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":1.4210854715202004e-14}},"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.0,"productivity_gain":0.0,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"ownership":"concentrated","closure":"protect","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.0,"reference_disposable":48.0,"reference_real_wealth":0.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.0,"reference_disposable":40.0,"reference_real_wealth":-200.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":1.0,"reference_disposable":374.0,"reference_real_wealth":2800.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.79999999999998,"resource_identity_residual":-1.4210854715202004e-14,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":48.0,"power_index":100.0,"cash_available_real":48.0,"cash_for_consumption_real":48.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":0.0,"benefit_mean":0.0,"contractual_real_disposable":40.0,"power_index":100.0,"cash_available_real":40.0,"cash_for_consumption_real":40.0,"real_wealth":-200.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":300.0,"benefit_mean":0.0,"contractual_real_disposable":374.0,"power_index":100.0,"cash_available_real":374.0,"cash_for_consumption_real":374.0,"real_wealth":2800.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":100.0,"displaced_free":100.0,"displaced_debt":100.0,"owners":100.0},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"final_gov_net_debt_to_output_pct":60.0,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":1.4210854715202004e-14}}},"broad":{"budget":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.0,"productivity_gain":0.0,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"ownership":"broad","closure":"budget","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":100.0,"displaced_free":100.0,"displaced_debt":100.0,"owners":100.0},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"final_gov_net_debt_to_output_pct":60.0,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":0.0}},"protect":{"inputs":{"years":20,"transition_years":10,"terminal_unemployment":0.0,"productivity_gain":0.0,"wage_gain":0.0,"pass_through":0.75,"profit_tax_rate":0.25,"capture_share":1.0,"debt_service":0.0},"ownership":"broad","closure":"protect","reference_groups":{"workers":{"mass":0.7,"label":"עובדים שנותרים מועסקים","equity_share":0.7,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_free":{"mass":0.1,"label":"מאבדי עבודה ללא חוב אישי","equity_share":0.1,"reference_disposable":78.0,"reference_real_wealth":200.0},"displaced_debt":{"mass":0.1,"label":"מאבדי עבודה עם חוב נומינלי","equity_share":0.1,"reference_disposable":70.0,"reference_real_wealth":0.0},"owners":{"mass":0.1,"label":"קבוצת בעלי ההון והתביעות הפיננסיות","equity_share":0.1,"reference_disposable":104.0,"reference_real_wealth":1000.0}},"rows":[{"year":0,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":1,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":2,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":3,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":4,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":5,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":6,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":7,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":8,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":9,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":10,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":11,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":12,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":13,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":14,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":15,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":16,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":17,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":18,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":19,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]},{"year":20,"price_index":100.0,"real_output_index":100.0,"unemployment_pct":0.0,"nominal_output":100.0,"wage_bill":60.0,"profit_surplus":40.0,"revenue":22.0,"existing_spending":20.2,"government_interest":1.7999999999999998,"required_benefit_cost":0.0,"benefit_cost":0.0,"funded_fraction":1.0,"overall_balance":8.881784197001252e-16,"beginning_gov_net_debt":60.0,"ending_gov_net_debt":60.0,"gov_net_debt_to_output_pct":60.0,"beginning_private_loan":20.0,"ending_private_loan":20.0,"household_net_wealth_real":260.0,"household_cash_for_consumption":79.8,"resource_identity_residual":0.0,"government_claim_becomes_private_liability":false,"negative_consumption_residual":false,"groups":[{"id":"workers","employment_pct":100.0,"equity_income":30.000000000000004,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_free","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":78.0,"power_index":100.0,"cash_available_real":78.0,"cash_for_consumption_real":78.0,"real_wealth":200.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0},{"id":"displaced_debt","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":70.0,"power_index":100.0,"cash_available_real":70.0,"cash_for_consumption_real":70.0,"real_wealth":0.0,"real_wealth_change":0.0,"interest_due":8.0,"interest_paid":8.0,"new_arrears":0.0},{"id":"owners","employment_pct":100.0,"equity_income":30.0,"benefit_mean":0.0,"contractual_real_disposable":104.0,"power_index":100.0,"cash_available_real":104.0,"cash_for_consumption_real":104.0,"real_wealth":1000.0,"real_wealth_change":0.0,"interest_due":0.0,"interest_paid":0.0,"new_arrears":0.0}]}],"summary":{"final_group_power_index":{"workers":100.0,"displaced_free":100.0,"displaced_debt":100.0,"owners":100.0},"final_group_real_wealth_change":{"workers":0.0,"displaced_free":0.0,"displaced_debt":0.0,"owners":0.0},"final_gov_net_debt_to_output_pct":60.0,"final_private_loan":20.0,"years_with_arrears":0,"any_negative_consumption_residual":false,"max_resource_identity_error":0.0}}}}}]}