{"version":109,"empirical_calibration":false,"source":{"mass":{"workers":0.7,"displaced_free":0.1,"displaced_debt":0.1,"owners":0.1},"opening":{"workers":{"cash":14.0,"units":0.0},"displaced_free":{"cash":2.0,"units":0.0},"displaced_debt":{"cash":2.0,"units":0.0},"owners":{"cash":2.0,"units":1.0}},"opening_private_loan":20.0,"annual":[{"year":1,"price":0.9785714285714284,"quote":195.7142857142857,"bond_redemption":0.0,"principal_plan":0.7716305823900598,"target_loan":19.22836941760994,"groups":{"workers":{"outside_income":33.599999999999994,"maintenance":1.4,"purchase_plan":9.975,"target_cash":7.244999999999999,"target_units":0.05096715328467154,"target_consumption":28.979999999999993},"displaced_free":{"outside_income":4.652696461098099,"maintenance":0.2,"purchase_plan":1.4434129423627375,"target_cash":1.0018567037470723,"target_units":0.007375102625211068,"target_consumption":4.007426814988289},"displaced_debt":{"outside_income":4.653910681759041,"maintenance":0.2,"purchase_plan":0.7716305823900598,"target_cash":0.8221299033957843,"target_units":0.003942638012211985,"target_consumption":3.288519613583137},"owners":{"outside_income":38.02124999999998,"maintenance":0.2,"purchase_plan":0.0,"target_cash":6.633755582390059,"target_units":1.0,"target_consumption":34.75912499999997}}},{"year":2,"price":0.9590909090909091,"quote":191.8181818181818,"bond_redemption":0.0,"principal_plan":0.18398165968956254,"target_loan":19.04438775792038,"groups":{"workers":{"outside_income":35.171785451491395,"maintenance":1.4,"purchase_plan":3.0235268185635706,"target_cash":7.598651726585566,"target_units":0.06672961537196977,"target_consumption":30.394606906342265},"displaced_free":{"outside_income":4.692926080922124,"maintenance":0.2,"purchase_plan":0.4402409436318062,"target_cash":1.010908368207478,"target_units":0.009670197592011954,"target_consumption":4.043633472829912},"displaced_debt":{"outside_income":4.602467448837672,"maintenance":0.2,"purchase_plan":0.18398165968956254,"target_cash":0.8174998512299867,"target_units":0.00490178410538032,"target_consumption":3.269999404919946},"owners":{"outside_income":37.43918465511244,"maintenance":0.2,"purchase_plan":2.0666973131025195,"target_cash":8.551871872158788,"target_units":1.0107742513953213,"target_consumption":34.207487488635145}}},{"year":3,"price":0.9413043478260871,"quote":188.2608695652174,"bond_redemption":0.0,"principal_plan":0.19189856189673843,"target_loan":18.85248919602364,"groups":{"workers":{"outside_income":35.67851064748657,"maintenance":1.4,"purchase_plan":3.313837895649743,"target_cash":7.712664895684476,"target_units":0.08433198756595223,"target_consumption":30.850659582737908},"displaced_free":{"outside_income":4.546896552368551,"maintenance":0.2,"purchase_plan":0.46754629916140866,"target_cash":0.978051724282924,"target_units":0.012153699873931676,"target_consumption":3.9122068971316963},"displaced_debt":{"outside_income":4.431397329808889,"maintenance":0.2,"purchase_plan":0.19189856189673843,"target_cash":0.7806649093857168,"target_units":0.005921106720536205,"target_consumption":3.1226596375428666},"owners":{"outside_income":38.083847644249055,"maintenance":0.2,"purchase_plan":3.913067539734797,"target_cash":8.695265209777318,"target_units":1.0315595986040742,"target_consumption":34.78106083910928}}},{"year":4,"price":0.925,"quote":185.0,"bond_redemption":0.0,"principal_plan":0.18529503257025776,"target_loan":18.66719416345338,"groups":{"workers":{"outside_income":36.21704637931204,"maintenance":1.4,"purchase_plan":3.3605340982704686,"target_cash":7.833835435345209,"target_units":0.1024970367457926,"target_consumption":31.335341741380837},"displaced_free":{"outside_income":4.371211109127481,"maintenance":0.2,"purchase_plan":0.4566503356419891,"target_cash":0.9385224995536832,"target_units":0.014622080066591076,"target_consumption":3.754089998214733},"displaced_debt":{"outside_income":4.234698321802556,"maintenance":0.2,"purchase_plan":0.18529503257025776,"target_cash":0.7381347196413621,"target_units":0.006922701491186247,"target_consumption":2.952538878565449},"owners":{"outside_income":38.61204418975791,"maintenance":0.2,"purchase_plan":3.98479227264772,"target_cash":8.812382345459742,"target_units":1.0530990162940619,"target_consumption":35.24952938183897}}},{"year":5,"price":0.91,"quote":182.0,"bond_redemption":0.0,"principal_plan":0.17747634612096208,"target_loan":18.48971781733242,"groups":{"workers":{"outside_income":36.759112746015994,"maintenance":1.4,"purchase_plan":3.4139463420932077,"target_cash":7.955800367853599,"target_units":0.12125498368037066,"target_consumption":31.823201471414393},"displaced_free":{"outside_income":4.163648567985349,"maintenance":0.2,"purchase_plan":0.44306642855551515,"target_cash":0.8918209277967034,"target_units":0.017056510992720278,"target_consumption":3.567283711186813},"displaced_debt":{"outside_income":4.012143985733635,"maintenance":0.2,"purchase_plan":0.17747634612096208,"target_cash":0.6897276493189874,"target_units":0.007897846250092632,"target_consumption":2.7589105972759502},"owners":{"outside_income":39.058094700265016,"maintenance":0.2,"purchase_plan":4.039260883230316,"target_cash":8.911076055030708,"target_units":1.075292757410712,"target_consumption":35.64430422012283}}},{"year":6,"price":0.8961538461538461,"quote":179.23076923076923,"bond_redemption":0.0,"principal_plan":0.16831990946583747,"target_loan":18.321397907866583,"groups":{"workers":{"outside_income":37.301670547769326,"maintenance":1.4,"purchase_plan":3.468091549382434,"target_cash":8.077875873248098,"target_units":0.1406048506940924,"target_consumption":32.311503492992394},"displaced_free":{"outside_income":3.9252072417576818,"maintenance":0.2,"purchase_plan":0.4261700225769931,"target_cash":0.8381716293954784,"target_units":0.019434283650875177,"target_consumption":3.3526865175819136},"displaced_debt":{"outside_income":3.764291355791801,"maintenance":0.2,"purchase_plan":0.16831990946583747,"target_cash":0.6355580946971635,"target_units":0.008836970208485718,"target_consumption":2.5422323787886536},"owners":{"outside_income":39.4265231623735,"maintenance":0.2,"purchase_plan":4.0836319801132,"target_cash":8.992375171890028,"target_units":1.0980769701752922,"target_consumption":35.969500687560114}}},{"year":7,"price":0.8833333333333333,"quote":176.66666666666666,"bond_redemption":0.0,"principal_plan":0.15786789036090382,"target_loan":18.16353001750568,"groups":{"workers":{"outside_income":37.841191116323344,"maintenance":1.4,"purchase_plan":3.5227269837076793,"target_cash":8.199268001172753,"target_units":0.16054481475281512,"target_consumption":32.79707200469101},"displaced_free":{"outside_income":3.6567536054240626,"maintenance":0.2,"purchase_plan":0.40607742871747077,"target_cash":0.7777695612204142,"target_units":0.021732835134181616,"target_consumption":3.1110782448816567},"displaced_debt":{"outside_income":3.4914344281175103,"maintenance":0.2,"purchase_plan":0.15786789036090382,"target_cash":0.5756801651556405,"target_units":0.009730562040717249,"target_consumption":2.3027206606225623},"owners":{"outside_income":39.72228751680174,"maintenance":0.2,"purchase_plan":4.118350133111388,"target_cash":9.05740727245119,"target_units":1.1213883860230924,"target_consumption":36.22962908980476}}},{"year":8,"price":0.8714285714285714,"quote":174.28571428571428,"bond_redemption":0.0,"principal_plan":0.14614280237453353,"target_loan":18.017387215131144,"groups":{"workers":{"outside_income":38.37455208428965,"maintenance":1.4,"purchase_plan":3.577448990636545,"target_cash":8.319274218965171,"target_units":0.18107116142040186,"target_consumption":33.27709687586069},"displaced_free":{"outside_income":3.3591566677751517,"maintenance":0.2,"purchase_plan":0.38287497774852,"target_cash":0.7108102502494092,"target_units":0.023929658777000994,"target_consumption":2.843241000997637},"displaced_debt":{"outside_income":3.193697683952813,"maintenance":0.2,"purchase_plan":0.14614280237453353,"target_cash":0.5101102087318319,"target_units":0.010569086316636703,"target_consumption":2.0404408349273266},"owners":{"outside_income":39.94973642112524,"maintenance":0.2,"purchase_plan":4.144015372097535,"target_cash":9.10716246491073,"target_units":1.14516552340398,"target_consumption":36.428649859642924}}},{"year":9,"price":0.8603448275862068,"quote":172.06896551724137,"bond_redemption":0.0,"principal_plan":0.13315590548499331,"target_loan":17.88423130964615,"groups":{"workers":{"outside_income":38.89895806942175,"maintenance":1.4,"purchase_plan":3.6319044602874526,"target_cash":8.437265565619894,"target_units":0.20217842181085,"target_consumption":33.749062262479576},"displaced_free":{"outside_income":3.033290540958532,"maintenance":0.2,"purchase_plan":0.35664893262959285,"target_cash":0.6374903717156696,"target_units":0.026002368004708048,"target_consumption":2.5499614868626783},"displaced_debt":{"outside_income":2.8710826707000066,"maintenance":0.2,"purchase_plan":0.13315590548499331,"target_cash":0.43883711597132113,"target_units":0.011342938272361113,"target_consumption":1.7553484638852848},"owners":{"outside_income":40.11270320167831,"maintenance":0.2,"purchase_plan":4.161143534110277,"target_cash":9.142514705313797,"target_units":1.1693485218988091,"target_consumption":36.57005882125519}}},{"year":10,"price":0.85,"quote":170.0,"bond_redemption":0.0,"principal_plan":0.11890962277199886,"target_loan":17.765321686874152,"groups":{"workers":{"outside_income":39.4119010317767,"maintenance":1.4,"purchase_plan":3.6857779366478045,"target_cash":8.552677732149759,"target_units":0.22385946849701355,"target_consumption":34.210710928599035},"displaced_free":{"outside_income":2.6800307574747717,"maintenance":0.2,"purchase_plan":0.32748652703132264,"target_cash":0.5580069204318238,"target_units":0.027928759340186418,"target_consumption":2.232027681727295},"displaced_debt":{"outside_income":2.5235122158044296,"maintenance":0.2,"purchase_plan":0.11890962277199886,"target_cash":0.3618321667691813,"target_units":0.012042406641608164,"target_consumption":1.4473286670767254},"owners":{"outside_income":40.21455599494411,"maintenance":0.2,"purchase_plan":4.170183672169552,"target_cash":9.164233180649239,"target_units":1.1938790140880418,"target_consumption":36.656932722596956}}},{"year":11,"price":0.85,"quote":170.0,"bond_redemption":0.0,"principal_plan":0.07925191230110956,"target_loan":17.686069774573042,"groups":{"workers":{"outside_income":39.819557154638176,"maintenance":1.4,"purchase_plan":3.750233087819989,"target_cash":8.64440035979359,"target_units":0.24591966313124877,"target_consumption":34.57760143917435},"displaced_free":{"outside_income":2.7032917166045767,"maintenance":0.2,"purchase_plan":0.2450954558562518,"target_cash":0.5632406362360297,"target_units":0.029370497315811428,"target_consumption":2.252962544944119},"displaced_debt":{"outside_income":2.537239604810665,"maintenance":0.2,"purchase_plan":0.07925191230110956,"target_cash":0.3659910159005323,"target_units":0.012508594361026457,"target_consumption":1.4639640636021292},"owners":{"outside_income":39.76991152394661,"maintenance":0.2,"purchase_plan":4.208419544022657,"target_cash":9.063117988069852,"target_units":1.218634423170528,"target_consumption":36.25247195227941}}},{"year":12,"price":0.85,"quote":170.0,"bond_redemption":0.0,"principal_plan":0.08084312059405344,"target_loan":17.60522665397899,"groups":{"workers":{"outside_income":40.21147570460438,"maintenance":1.4,"purchase_plan":3.792965896718041,"target_cash":8.732582033535987,"target_units":0.2682312272295902,"target_consumption":34.930328134143956},"displaced_free":{"outside_income":2.7140257144532507,"maintenance":0.2,"purchase_plan":0.24898742192937307,"target_cash":0.5656557857519815,"target_units":0.03083512920951362,"target_consumption":2.262623143007926},"displaced_debt":{"outside_income":2.5418809886823213,"maintenance":0.2,"purchase_plan":0.08084312059405344,"target_cash":0.3677485944823651,"target_units":0.01298414212922677,"target_consumption":1.4709943779294599},"owners":{"outside_income":39.362617592260065,"maintenance":0.2,"purchase_plan":4.160203560758525,"target_cash":8.970763586229673,"target_units":1.2431062088220486,"target_consumption":35.88305434491869}}},{"year":13,"price":0.85,"quote":170.0,"bond_redemption":0.0,"principal_plan":0.08122872786733482,"target_loan":17.523997926111655,"groups":{"workers":{"outside_income":40.585382663479365,"maintenance":1.4,"purchase_plan":3.8344092006010713,"target_cash":8.816711099282857,"target_units":0.29078657546842,"target_consumption":35.26684439713142},"displaced_free":{"outside_income":2.724620448443801,"maintenance":0.2,"purchase_plan":0.2500782296965066,"target_cash":0.5680396008998553,"target_units":0.03230617761949307,"target_consumption":2.272158403599421},"displaced_debt":{"outside_income":2.5465381761407193,"maintenance":0.2,"purchase_plan":0.08122872786733482,"target_cash":0.36952404974585096,"target_units":0.01346195817550521,"target_consumption":1.478096198983404},"owners":{"outside_income":38.97345871193613,"maintenance":0.2,"purchase_plan":4.117283841835093,"target_cash":8.88247525007144,"target_units":1.2673255255387257,"target_consumption":35.52990100028576}}},{"year":14,"price":0.85,"quote":170.0,"bond_redemption":0.0,"principal_plan":0.08163698130643565,"target_loan":17.44236094480522,"groups":{"workers":{"outside_income":40.94272798943642,"maintenance":1.4,"purchase_plan":3.8738701006033023,"target_cash":8.897113797623195,"target_units":0.31357404664843946,"target_consumption":35.58845519049278},"displaced_free":{"outside_income":2.7347425719308345,"maintenance":0.2,"purchase_plan":0.25119677940850127,"target_cash":0.5703170786844376,"target_units":0.03378380573366073,"target_consumption":2.2812683147377504},"displaced_debt":{"outside_income":2.5509606141083028,"maintenance":0.2,"purchase_plan":0.08163698130643565,"target_cash":0.37125015683936324,"target_units":0.013942175712601892,"target_consumption":1.485000627357453},"owners":{"outside_income":38.60156882452446,"maintenance":0.2,"purchase_plan":4.076296138681762,"target_cash":8.798068966853009,"target_units":1.2913037381192067,"target_consumption":35.192275867412036}}},{"year":15,"price":0.85,"quote":170.0,"bond_redemption":0.0,"principal_plan":0.0820327744258171,"target_loan":17.360328170379404,"groups":{"workers":{"outside_income":41.28469075824312,"maintenance":1.4,"purchase_plan":3.911527452842808,"target_cash":8.974055420604703,"target_units":0.33658303166516185,"target_consumption":35.89622168241881},"displaced_free":{"outside_income":2.744438914674945,"maintenance":0.2,"purchase_plan":0.25226221435006935,"target_cash":0.5724987558018627,"target_units":0.03526770111219055,"target_consumption":2.289995023207451},"displaced_debt":{"outside_income":2.5551713016940383,"maintenance":0.2,"purchase_plan":0.0820327744258171,"target_cash":0.37293229437791164,"target_units":0.014424721444518463,"target_consumption":1.4917291775116468},"owners":{"outside_income":38.24569902538791,"maintenance":0.2,"purchase_plan":4.0371775583813125,"target_cash":8.717263529215526,"target_units":1.3150518414038026,"target_consumption":34.869054116862095}}},{"year":16,"price":0.85,"quote":170.0,"bond_redemption":0.0,"principal_plan":0.08241797463605854,"target_loan":17.277910195743345,"groups":{"workers":{"outside_income":41.61234002269149,"maintenance":1.4,"purchase_plan":3.9475129177682664,"target_cash":9.047776505105587,"target_units":0.35980369588732813,"target_consumption":36.19110602042235},"displaced_free":{"outside_income":2.753741419374468,"maintenance":0.2,"purchase_plan":0.25328107838005454,"target_cash":0.5745918193592552,"target_units":0.03675758980854381,"target_consumption":2.2983672774370207},"displaced_debt":{"outside_income":2.5591838876615327,"maintenance":0.2,"purchase_plan":0.08241797463605854,"target_cash":0.37457342119043024,"target_units":0.014909533060024691,"target_consumption":1.498293684761721},"owners":{"outside_income":37.904734670272525,"maintenance":0.2,"purchase_plan":3.999788029215619,"target_cash":8.639808254344732,"target_units":1.3385800062815416,"target_consumption":34.55923301737893}}},{"year":17,"price":0.85,"quote":170.0,"bond_redemption":0.0,"principal_plan":0.0827932987163687,"target_loan":17.195116897026978,"groups":{"workers":{"outside_income":41.92664370369076,"maintenance":1.4,"purchase_plan":3.981946042144239,"target_cash":9.118494833330422,"target_units":0.3832269078999413,"target_consumption":36.473979333321694},"displaced_free":{"outside_income":2.76267911935562,"maintenance":0.2,"purchase_plan":0.2542569294398025,"target_cash":0.5766028018550144,"target_units":0.038253218805248526,"target_consumption":2.306411207420058},"displaced_debt":{"outside_income":2.563010997891274,"maintenance":0.2,"purchase_plan":0.0827932987163687,"target_cash":0.3761762827638465,"target_units":0.015396552464238624,"target_consumption":1.504705131055386},"owners":{"outside_income":37.577666179062376,"maintenance":0.2,"purchase_plan":3.9640037296995896,"target_cash":8.565476082050724,"target_units":1.3618976752797745,"target_consumption":34.261904328202895}}},{"year":18,"price":0.85,"quote":170.0,"bond_redemption":0.0,"principal_plan":0.08315942453201325,"target_loan":17.111957472494964,"groups":{"workers":{"outside_income":42.22848068272586,"maintenance":1.4,"purchase_plan":4.014934747989686,"target_cash":9.18640815361332,"target_units":0.40684417112341004,"target_consumption":36.74563261445328},"displaced_free":{"outside_income":2.77127821318245,"maintenance":0.2,"purchase_plan":0.25519302520720855,"target_cash":0.5785375979660512,"target_units":0.03975435424764387,"target_consumption":2.314150391864205},"displaced_debt":{"outside_income":2.566664145479637,"maintenance":0.2,"purchase_plan":0.08315942453201325,"target_cash":0.3777433806596756,"target_units":0.015885725549721057,"target_consumption":1.5109735226387024},"owners":{"outside_income":37.26357695861207,"maintenance":0.2,"purchase_plan":3.929712802271089,"target_cash":8.49406086776096,"target_units":1.3850136329401925,"target_consumption":33.97624347104384}}},{"year":19,"price":0.85,"quote":170.0,"bond_redemption":0.0,"principal_plan":0.08351696787697446,"target_loan":17.02844050461799,"groups":{"workers":{"outside_income":42.51865104389916,"maintenance":1.4,"purchase_plan":4.046576773125922,"target_cash":9.251696484877312,"target_units":0.4306475639065037,"target_consumption":37.00678593950926},"displaced_free":{"outside_income":2.7795624140506052,"maintenance":0.2,"purchase_plan":0.2560922962097255,"target_cash":0.5804015431613861,"target_units":0.04126077951946579,"target_consumption":2.3216061726455446},"displaced_debt":{"outside_income":2.5701538581456087,"maintenance":0.2,"purchase_plan":0.08351696787697446,"target_cash":0.37927700083030724,"target_units":0.016377001831350317,"target_consumption":1.5171080033212292},"owners":{"outside_income":36.96163268390464,"maintenance":0.2,"purchase_plan":3.8968139627873786,"target_cash":8.425374971130998,"target_units":1.4079360680154125,"target_consumption":33.70149988452399}}},{"year":20,"price":0.85,"quote":170.0,"bond_redemption":0.0,"principal_plan":0.08386649021292866,"target_loan":16.94457401440506,"groups":{"workers":{"outside_income":42.79788491793855,"maintenance":1.4,"purchase_plan":4.076960870134997,"target_cash":9.314524106536176,"target_units":0.4546296866720037,"target_consumption":37.258096426144704},"displaced_free":{"outside_income":2.7875532416023754,"maintenance":0.2,"purchase_plan":0.25695738796108936,"target_cash":0.5821994793605345,"target_units":0.04277229356629572,"target_consumption":2.328797917442138},"displaced_debt":{"outside_income":2.5734897834203148,"maintenance":0.2,"purchase_plan":0.08386649021292866,"target_cash":0.38077923672800895,"target_units":0.016870334126720486,"target_consumption":1.5231169469120363},"owners":{"outside_income":36.67107205703877,"maintenance":0.2,"purchase_plan":3.8652152516909855,"target_cash":8.359247177375286,"target_units":1.430672628319477,"target_consumption":33.43698870950114}}}]},"annual_financing_cost":{"quarter_end":0.1551258389261745,"december":0.8797621107266439},"spending_rule":"inherited .90 of positive monthly accrued spendable income; liquidity constrained; not an estimated MPC","scope":"four-cohort household incidence/collection audit; fiscal funded path reusable only if receipt schedule supported","limits":"outside income, prices, benefit plans, government principal and equity purchase plans frozen; no asset sale/default response or firm feedback","source_sha256":{"annual_monthly_bridge_v106.py":"594dc3457992610fb851dbeb32798fca3ec1fe6da9f07c7c9795da4dd9a76849","capital_feedback_v74.py":"9b08922ac50e6d870ea62812450b76d502dd46cc46762070e54f8aa4e3bf0c45","corporate_credit_ledger_v98.py":"ed39de1b092e597fb111d322b443866e1b342adcf38dd9005756340b241aaf5f","corporate_workout_ledger_v100.py":"740a662f1259cac4995a34473f0dbb420e37c5a6f3ab3eec94c79f4a40e435e8","corporate_workout_model_v100.py":"aa4eda0aa2eb512458ef4d66c7f10e0e8701608f717b6e506e743eb92de9add0","coupled_thesis_v71.py":"09fdb791524844072137e34b4e82a2978ec127d75ab1c15711ef50d1a2664c25","credit_ledger_v77.py":"5a2a3f5526deced577c42985e3e90eaed06c2fc5bf1f9e11ec4707d8ff5f38a8","financed_fiscal_buffer_v108.py":"295a8f891717ef69aa4f6bf3afc7de644aa5b8dd610006f744536efd94920d90","household_distribution_v72.py":"697348d042f608d7ff90cc901870cc40bd78ce96b9e75cd243506240ea2523b8","household_tax_incidence_v109.py":"38c23fc0442c684ce1be78a6d1c9f98ba316906a6d584c7320854ed45fc15e11","housing_stress_v75.py":"8b6194f5ced86fb52155ab53349adb9f8930749fcac0647f0dc622a705ecc413","monthly_fiscal_bridge_v107.py":"cf78a613db2fb0519e2dd00408dae8b2e1d441b3e7a4bb2141641e013f7d631f","monthly_transfer_v105.py":"0a31d6d63d63694bca9d428d187cef1516a9ad3eec79d4ed77160cdaf60b57c4","saving_asset_sensitivity_v73.py":"153c79caa37286fdaa64488abdebe977348a014d12fc4f07cfdadb0759089a37"},"monthly_group_columns":["month","group","tax_paid","tax_arrears","consumption","real_consumption","liquidity_shortfall","closing_cash","equity_units"],"archive_scope":"all annual results; first-year months, each December and every tax arrears/liquidity-shortfall month; full tapes via build()","cases":{"quarter_end__external_control":{"policy":"external_control","tax_timing":"quarter_end","annual_surcharge":0.1551258389261745,"initial_cash":{"workers":14.0,"displaced_free":2.0,"displaced_debt":2.0,"owners":2.0,"market":1686.0554092673945,"surcharge_receipts":0.0,"external_control_payer":17.595242214532878},"annual":[{"year":1,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":28.979999999999997,"real_consumption":29.614598540145987,"liquidity_shortfall":0.0,"equity_purchase":9.975,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":4.007426814988289,"real_consumption":4.095180686849347,"liquidity_shortfall":0.0,"equity_purchase":1.4434129423627375,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.288519613583137,"real_consumption":3.3605309919827686,"liquidity_shortfall":0.0,"equity_purchase":0.7716305823900598,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.75912499999998,"real_consumption":35.52027372262773,"liquidity_shortfall":0.0,"equity_purchase":0.0,"closing_cash":6.633755582390046,"closing_units":1.0,"tax_arrears":0.0}},"private_loan":19.22836941760994,"external_tax_paid":0.1551258389261745},{"year":2,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":30.394606906342254,"real_consumption":31.691059333626995,"liquidity_shortfall":0.0,"equity_purchase":3.0235268185635706,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":4.043633472829912,"real_consumption":4.216110729964837,"liquidity_shortfall":0.0,"equity_purchase":0.4402409436318062,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.269999404919947,"real_consumption":3.4094780525231676,"liquidity_shortfall":0.0,"equity_purchase":0.18398165968956254,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.20748748863516,"real_consumption":35.66657463270017,"liquidity_shortfall":0.0,"equity_purchase":2.0666973131025195,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213,"tax_arrears":0.0}},"private_loan":19.04438775792038,"external_tax_paid":0.1551258389261745},{"year":3,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":30.85065958273791,"real_consumption":32.774372766880916,"liquidity_shortfall":0.0,"equity_purchase":3.313837895649743,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.912206897131696,"real_consumption":4.1561551332115005,"liquidity_shortfall":0.0,"equity_purchase":0.46754629916140866,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.1226596375428666,"real_consumption":3.3173751345720985,"liquidity_shortfall":0.0,"equity_purchase":0.19189856189673843,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.78106083910929,"real_consumption":36.94985678057799,"liquidity_shortfall":0.0,"equity_purchase":3.913067539734797,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742,"tax_arrears":0.0}},"private_loan":18.85248919602364,"external_tax_paid":0.1551258389261745},{"year":4,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":31.33534174138083,"real_consumption":33.876045125817114,"liquidity_shortfall":0.0,"equity_purchase":3.3605340982704686,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.7540899982147327,"real_consumption":4.058475673745657,"liquidity_shortfall":0.0,"equity_purchase":0.4566503356419891,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.9525388785654494,"real_consumption":3.191933922773459,"liquidity_shortfall":0.0,"equity_purchase":0.18529503257025776,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.249529381838975,"real_consumption":38.107599331717815,"liquidity_shortfall":0.0,"equity_purchase":3.98479227264772,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619,"tax_arrears":0.0}},"private_loan":18.66719416345338,"external_tax_paid":0.1551258389261745},{"year":5,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":31.823201471414393,"real_consumption":34.970551067488344,"liquidity_shortfall":0.0,"equity_purchase":3.4139463420932077,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.567283711186814,"real_consumption":3.92009199031518,"liquidity_shortfall":0.0,"equity_purchase":0.44306642855551515,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.75891059727595,"real_consumption":3.031769887116428,"liquidity_shortfall":0.0,"equity_purchase":0.17747634612096208,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.64430422012284,"real_consumption":39.16956507705806,"liquidity_shortfall":0.0,"equity_purchase":4.039260883230316,"closing_cash":8.911076055030646,"closing_units":1.075292757410712,"tax_arrears":0.0}},"private_loan":18.48971781733242,"external_tax_paid":0.1551258389261745},{"year":6,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":32.3115034929924,"real_consumption":36.05575497072113,"liquidity_shortfall":0.0,"equity_purchase":3.468091549382434,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.3526865175819136,"real_consumption":3.7411952556708057,"liquidity_shortfall":0.0,"equity_purchase":0.4261700225769931,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.542232378788654,"real_consumption":2.8368258304079403,"liquidity_shortfall":0.0,"equity_purchase":0.16831990946583747,"closing_cash":0.6355580946971628,"closing_units":0.008836970208485718,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.96950068756012,"real_consumption":40.13764025221302,"liquidity_shortfall":0.0,"equity_purchase":4.0836319801132,"closing_cash":8.99237517188995,"closing_units":1.0980769701752922,"tax_arrears":0.0}},"private_loan":18.321397907866583,"external_tax_paid":0.1551258389261745},{"year":7,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":32.79707200469101,"real_consumption":37.12876076002756,"liquidity_shortfall":0.0,"equity_purchase":3.5227269837076793,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.1110782448816563,"real_consumption":3.521975371564139,"liquidity_shortfall":0.0,"equity_purchase":0.40607742871747077,"closing_cash":0.7777695612204184,"closing_units":0.021732835134181616,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.302720660622562,"real_consumption":2.6068535780632778,"liquidity_shortfall":0.0,"equity_purchase":0.15786789036090382,"closing_cash":0.5756801651556394,"closing_units":0.009730562040717249,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.22962908980477,"real_consumption":41.01467444128842,"liquidity_shortfall":0.0,"equity_purchase":4.118350133111388,"closing_cash":9.057407272451076,"closing_units":1.1213883860230924,"tax_arrears":0.0}},"private_loan":18.16353001750568,"external_tax_paid":0.1551258389261745},{"year":8,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.27709687586068,"real_consumption":38.186832480495866,"liquidity_shortfall":0.0,"equity_purchase":3.577448990636545,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.8432410009976365,"real_consumption":3.262735574915321,"liquidity_shortfall":0.0,"equity_purchase":0.38287497774852,"closing_cash":0.7108102502494155,"closing_units":0.023929658777000994,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.040440834927327,"real_consumption":2.3414894827034898,"liquidity_shortfall":0.0,"equity_purchase":0.14614280237453353,"closing_cash":0.5101102087318303,"closing_units":0.010569086316636703,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.42864985964292,"real_consumption":41.80336869139351,"liquidity_shortfall":0.0,"equity_purchase":4.144015372097535,"closing_cash":9.107162464910614,"closing_units":1.14516552340398,"tax_arrears":0.0}},"private_loan":18.017387215131144,"external_tax_paid":0.1551258389261745},{"year":9,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.749062262479576,"real_consumption":39.227366958393105,"liquidity_shortfall":0.0,"equity_purchase":3.6319044602874526,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.5499614868626788,"real_consumption":2.9638830909425926,"liquidity_shortfall":0.0,"equity_purchase":0.35664893262959285,"closing_cash":0.6374903717156759,"closing_units":0.026002368004708048,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.7553484638852848,"real_consumption":2.040284787682295,"liquidity_shortfall":0.0,"equity_purchase":0.13315590548499331,"closing_cash":0.438837115971318,"closing_units":0.011342938272361113,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.5700588212552,"real_consumption":42.506280794244525,"liquidity_shortfall":0.0,"equity_purchase":4.161143534110277,"closing_cash":9.142514705313683,"closing_units":1.1693485218988091,"tax_arrears":0.0}},"private_loan":17.88423130964615,"external_tax_paid":0.1551258389261745},{"year":10,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.210710928599035,"real_consumption":40.24789521011651,"liquidity_shortfall":0.0,"equity_purchase":3.6857779366478045,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2320276817272946,"real_consumption":2.6259149196791705,"liquidity_shortfall":0.0,"equity_purchase":0.32748652703132264,"closing_cash":0.5580069204318296,"closing_units":0.027928759340186418,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4473286670767251,"real_consumption":1.702739608325559,"liquidity_shortfall":0.0,"equity_purchase":0.11890962277199886,"closing_cash":0.36183216676917695,"closing_units":0.012042406641608164,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.65693272259696,"real_consumption":43.12580320305525,"liquidity_shortfall":0.0,"equity_purchase":4.170183672169552,"closing_cash":9.164233180649113,"closing_units":1.1938790140880418,"tax_arrears":0.0}},"private_loan":17.765321686874152,"external_tax_paid":0.1551258389261745},{"year":11,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.57760143917436,"real_consumption":40.67953110491101,"liquidity_shortfall":0.0,"equity_purchase":3.750233087819989,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2529625449441193,"real_consumption":2.650544170522493,"liquidity_shortfall":0.0,"equity_purchase":0.2450954558562518,"closing_cash":0.5632406362360355,"closing_units":0.029370497315811428,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.463964063602129,"real_consumption":1.7223106630613283,"liquidity_shortfall":0.0,"equity_purchase":0.07925191230110956,"closing_cash":0.36599101590052696,"closing_units":0.012508594361026457,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.25247195227942,"real_consumption":42.64996700268167,"liquidity_shortfall":0.0,"equity_purchase":4.208419544022657,"closing_cash":9.063117988069724,"closing_units":1.218634423170528,"tax_arrears":0.0}},"private_loan":17.686069774573042,"external_tax_paid":0.1551258389261745},{"year":12,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.93032813414395,"real_consumption":41.09450368722817,"liquidity_shortfall":0.0,"equity_purchase":3.792965896718041,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2626231430079256,"real_consumption":2.6619095800093246,"liquidity_shortfall":0.0,"equity_purchase":0.24898742192937307,"closing_cash":0.5656557857519862,"closing_units":0.03083512920951362,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4709943779294599,"real_consumption":1.7305816210934823,"liquidity_shortfall":0.0,"equity_purchase":0.08084312059405344,"closing_cash":0.3677485944823601,"closing_units":0.01298414212922677,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.88305434491869,"real_consumption":42.21535805284552,"liquidity_shortfall":0.0,"equity_purchase":4.160203560758525,"closing_cash":8.97076358622955,"closing_units":1.2431062088220486,"tax_arrears":0.0}},"private_loan":17.60522665397899,"external_tax_paid":0.1551258389261745},{"year":13,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.26684439713143,"real_consumption":41.4904051730958,"liquidity_shortfall":0.0,"equity_purchase":3.8344092006010713,"closing_cash":8.816711099282779,"closing_units":0.29078657546842,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2721584035994207,"real_consumption":2.673127533646378,"liquidity_shortfall":0.0,"equity_purchase":0.2500782296965066,"closing_cash":0.5680396008998584,"closing_units":0.03230617761949307,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4780961989834038,"real_consumption":1.7389367046863575,"liquidity_shortfall":0.0,"equity_purchase":0.08122872786733482,"closing_cash":0.36952404974584574,"closing_units":0.01346195817550521,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.52990100028576,"real_consumption":41.79988352974796,"liquidity_shortfall":0.0,"equity_purchase":4.117283841835093,"closing_cash":8.882475250071312,"closing_units":1.2673255255387257,"tax_arrears":0.0}},"private_loan":17.523997926111655,"external_tax_paid":0.1551258389261745},{"year":14,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.58845519049278,"real_consumption":41.86877081234445,"liquidity_shortfall":0.0,"equity_purchase":3.8738701006033023,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2812683147377513,"real_consumption":2.6838450761620605,"liquidity_shortfall":0.0,"equity_purchase":0.25119677940850127,"closing_cash":0.5703170786844398,"closing_units":0.03378380573366073,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4850006273574532,"real_consumption":1.7470595615970037,"liquidity_shortfall":0.0,"equity_purchase":0.08163698130643565,"closing_cash":0.3712501568393569,"closing_units":0.013942175712601892,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.192275867412036,"real_consumption":41.402677491072986,"liquidity_shortfall":0.0,"equity_purchase":4.076296138681762,"closing_cash":8.798068966852846,"closing_units":1.2913037381192067,"tax_arrears":0.0}},"private_loan":17.44236094480522,"external_tax_paid":0.1551258389261745},{"year":15,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.89622168241881,"real_consumption":42.23084903813978,"liquidity_shortfall":0.0,"equity_purchase":3.911527452842808,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2899950232074504,"real_consumption":2.6941117920087656,"liquidity_shortfall":0.0,"equity_purchase":0.25226221435006935,"closing_cash":0.5724987558018644,"closing_units":0.03526770111219055,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4917291775116466,"real_consumption":1.7549755029548786,"liquidity_shortfall":0.0,"equity_purchase":0.0820327744258171,"closing_cash":0.3729322943779043,"closing_units":0.014424721444518463,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.8690541168621,"real_consumption":41.022416608073065,"liquidity_shortfall":0.0,"equity_purchase":4.0371775583813125,"closing_cash":8.717263529215353,"closing_units":1.3150518414038026,"tax_arrears":0.0}},"private_loan":17.360328170379404,"external_tax_paid":0.1551258389261745},{"year":16,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.191106020422346,"real_consumption":42.57777178873217,"liquidity_shortfall":0.0,"equity_purchase":3.9475129177682664,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.298367277437021,"real_consumption":2.7039615028670836,"liquidity_shortfall":0.0,"equity_purchase":0.25328107838005454,"closing_cash":0.5745918193592561,"closing_units":0.03675758980854381,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.498293684761721,"real_consumption":1.7626984526608482,"liquidity_shortfall":0.0,"equity_purchase":0.08241797463605854,"closing_cash":0.3745734211904236,"closing_units":0.014909533060024691,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.55923301737893,"real_consumption":40.65792119691639,"liquidity_shortfall":0.0,"equity_purchase":3.999788029215619,"closing_cash":8.639808254344556,"closing_units":1.3385800062815416,"tax_arrears":0.0}},"private_loan":17.277910195743345,"external_tax_paid":0.1551258389261745},{"year":17,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.47397933332168,"real_consumption":42.910563921554925,"liquidity_shortfall":0.0,"equity_purchase":3.981946042144239,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.3064112074200582,"real_consumption":2.713424949905951,"liquidity_shortfall":0.0,"equity_purchase":0.2542569294398025,"closing_cash":0.5766028018550153,"closing_units":0.038253218805248526,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.504705131055386,"real_consumption":1.7702413306533953,"liquidity_shortfall":0.0,"equity_purchase":0.0827932987163687,"closing_cash":0.3761762827638393,"closing_units":0.015396552464238624,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.2619043282029,"real_consumption":40.30812273906224,"liquidity_shortfall":0.0,"equity_purchase":3.9640037296995896,"closing_cash":8.565476082050518,"closing_units":1.3618976752797745,"tax_arrears":0.0}},"private_loan":17.195116897026978,"external_tax_paid":0.1551258389261745},{"year":18,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.74563261445327,"real_consumption":43.23015601700386,"liquidity_shortfall":0.0,"equity_purchase":4.014934747989686,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.3141503918642052,"real_consumption":2.722529872781418,"liquidity_shortfall":0.0,"equity_purchase":0.25519302520720855,"closing_cash":0.578537597966051,"closing_units":0.03975435424764387,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.5109735226387024,"real_consumption":1.7776159089867087,"liquidity_shortfall":0.0,"equity_purchase":0.08315942453201325,"closing_cash":0.3777433806596687,"closing_units":0.015885725549721057,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.97624347104383,"real_consumption":39.97205114240451,"liquidity_shortfall":0.0,"equity_purchase":3.929712802271089,"closing_cash":8.49406086776074,"closing_units":1.3850136329401925,"tax_arrears":0.0}},"private_loan":17.111957472494964,"external_tax_paid":0.1551258389261745},{"year":19,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":37.00678593950925,"real_consumption":43.53739522295206,"liquidity_shortfall":0.0,"equity_purchase":4.046576773125922,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.321606172645545,"real_consumption":2.731301379582994,"liquidity_shortfall":0.0,"equity_purchase":0.2560922962097255,"closing_cash":0.5804015431613846,"closing_units":0.04126077951946579,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.5171080033212292,"real_consumption":1.784832945083799,"liquidity_shortfall":0.0,"equity_purchase":0.08351696787697446,"closing_cash":0.37927700083030014,"closing_units":0.016377001831350317,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.701499884524,"real_consumption":39.64882339355764,"liquidity_shortfall":0.0,"equity_purchase":3.8968139627873786,"closing_cash":8.425374971130767,"closing_units":1.4079360680154125,"tax_arrears":0.0}},"private_loan":17.02844050461799,"external_tax_paid":0.1551258389261745},{"year":20,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":37.2580964261447,"real_consumption":43.83305461899376,"liquidity_shortfall":0.0,"equity_purchase":4.076960870134997,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.328797917442138,"real_consumption":2.73976225581428,"liquidity_shortfall":0.0,"equity_purchase":0.25695738796108936,"closing_cash":0.5821994793605327,"closing_units":0.04277229356629572,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.5231169469120358,"real_consumption":1.7919022904847481,"liquidity_shortfall":0.0,"equity_purchase":0.08386649021292866,"closing_cash":0.3807792367280014,"closing_units":0.016870334126720486,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.43698870950114,"real_consumption":39.3376337758837,"liquidity_shortfall":0.0,"equity_purchase":3.8652152516909855,"closing_cash":8.359247177375048,"closing_units":1.430672628319477,"tax_arrears":0.0}},"private_loan":16.94457401440506,"external_tax_paid":0.1551258389261745}],"summary":{"expected_surcharge":3.1025167785234897,"collected_surcharge":3.1025167785234933,"max_cumulative_collection_gap":0.0,"v108_receipt_schedule_supported":true,"full_macro_integration":false,"groups":{"workers":{"tax_paid":0.0,"real_consumption":777.2262385986695,"liquidity_shortfall_months":0,"ending_cash":9.314524106536044,"ending_units":0.4546296866720037,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"displaced_free":{"tax_paid":0.0,"real_consumption":63.5362365401593,"liquidity_shortfall_months":0,"ending_cash":0.5821994793605327,"ending_units":0.04277229356629572,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"displaced_debt":{"tax_paid":0.0,"real_consumption":45.42043625741304,"liquidity_shortfall_months":0,"ending_cash":0.3807792367280014,"ending_units":0.016870334126720486,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"owners":{"tax_paid":0.0,"real_consumption":803.0164918591222,"liquidity_shortfall_months":0,"ending_cash":8.359247177375048,"ending_units":1.430672628319477,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0}},"ending_private_loan":16.94457401440506,"ending_private_interest_arrears":0.0,"max_cash_error":4.229150363244116e-11,"aggregate_real_consumption":1689.1994032553641,"aggregate_real_consumption_change":0.0},"monthly_checkpoints":[["0001-01","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.268333333333334,0.0],["0001-01","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.037105803842484,0.0],["0001-01","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.0304492556813254,0.0],["0001-01","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,2.321843749999999,1.0],["0001-02","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.536666666666669,0.0],["0001-02","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.074211607684968,0.0],["0001-02","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.0608985113626503,0.0],["0001-02","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,2.643687499999998,1.0],["0001-03","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.805000000000003,0.0],["0001-03","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.1113174115274522,0.0],["0001-03","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.0913477670439753,0.0],["0001-03","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,2.9655312499999975,1.0],["0001-04","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.073333333333338,0.0],["0001-04","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.1484232153699363,0.0],["0001-04","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.1217970227253002,0.0],["0001-04","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,3.287374999999997,1.0],["0001-05","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.341666666666672,0.0],["0001-05","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.1855290192124204,0.0],["0001-05","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.152246278406625,0.0],["0001-05","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,3.609218749999996,1.0],["0001-06","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.610000000000007,0.0],["0001-06","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.2226348230549045,0.0],["0001-06","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.18269553408795,0.0],["0001-06","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,3.9310624999999955,1.0],["0001-07","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.878333333333341,0.0],["0001-07","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.2597406268973885,0.0],["0001-07","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.213144789769275,0.0],["0001-07","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,4.252906249999995,1.0],["0001-08","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.146666666666675,0.0],["0001-08","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.2968464307398726,0.0],["0001-08","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.2435940454506,0.0],["0001-08","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,4.5747499999999945,1.0],["0001-09","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.41500000000001,0.0],["0001-09","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.3339522345823567,0.0],["0001-09","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.274043301131925,0.0],["0001-09","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,4.896593749999994,1.0],["0001-10","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.683333333333344,0.0],["0001-10","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.3710580384248408,0.0],["0001-10","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.30449255681325,0.0],["0001-10","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,5.218437499999991,1.0],["0001-11","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.95166666666668,0.0],["0001-11","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.408163842267325,0.0],["0001-11","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.334941812494575,0.0],["0001-11","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,5.540281249999989,1.0],["0001-12","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,7.245000000000013,0.05096715328467154],["0001-12","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,1.0018567037470714,0.007375102625211068],["0001-12","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,0.8221299033957803,0.003942638012211985],["0001-12","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,6.633755582390046,1.0],["0002-12","workers",0.0,0.0,2.5328839088618547,2.640921611135583,0.0,7.5986517265855635,0.06672961537196978],["0002-12","displaced_free",0.0,0.0,0.3369694560691593,0.35134256083040305,0.0,1.0109083682074798,0.009670197592011954],["0002-12","displaced_debt",0.0,0.0,0.2724999504099956,0.2841231710435973,0.0,0.8174998512299814,0.00490178410538032],["0002-12","owners",0.0,0.0,2.8506239573862633,2.972214552725014,0.0,8.55187187215876,1.0107742513953213],["0003-12","workers",0.0,0.0,2.5708882985614925,2.7311977305734096,0.0,7.712664895684479,0.08433198756595225],["0003-12","displaced_free",0.0,0.0,0.3260172414276413,0.3463462611009584,0.0,0.9780517242829284,0.012153699873931676],["0003-12","displaced_debt",0.0,0.0,0.26022163646190555,0.2764479278810082,0.0,0.7806649093857141,0.005921106720536205],["0003-12","owners",0.0,0.0,2.8984217365924403,3.0791547317148322,0.0,8.695265209777268,1.0315595986040742],["0004-12","workers",0.0,0.0,2.6112784784484027,2.8230037604847595,0.0,7.833835435345206,0.10249703674579262],["0004-12","displaced_free",0.0,0.0,0.3128408331845611,0.3382063061454714,0.0,0.9385224995536867,0.014622080066591076],["0004-12","displaced_debt",0.0,0.0,0.2460449065471208,0.2659944935644549,0.0,0.7381347196413608,0.006922701491186247],["0004-12","owners",0.0,0.0,2.9374607818199148,3.175633277643151,0.0,8.812382345459683,1.0530990162940619],["0005-12","workers",0.0,0.0,2.6519334559511996,2.914212588957362,0.0,7.955800367853593,0.12125498368037069],["0005-12","displaced_free",0.0,0.0,0.29727364259890116,0.326674332526265,0.0,0.891820927796707,0.017056510992720278],["0005-12","displaced_debt",0.0,0.0,0.22990921643966247,0.25264749059303565,0.0,0.689727649318987,0.007897846250092632],["0005-12","owners",0.0,0.0,2.9703586850102366,3.264130423088172,0.0,8.911076055030646,1.075292757410712],["0006-12","workers",0.0,0.0,2.6926252910826998,3.0046462475600944,0.0,8.077875873248098,0.14060485069409243],["0006-12","displaced_free",0.0,0.0,0.27939054313182615,0.31176627130590046,0.0,0.8381716293954811,0.019434283650875177],["0006-12","displaced_debt",0.0,0.0,0.21185269823238784,0.23640215253399502,0.0,0.6355580946971628,0.008836970208485718],["0006-12","owners",0.0,0.0,2.99745839063001,3.3448033543510847,0.0,8.99237517188995,1.0980769701752922],["0007-12","workers",0.0,0.0,2.733089333724251,3.0940633966689637,0.0,8.19926800117274,0.16054481475281515],["0007-12","displaced_free",0.0,0.0,0.2592565204068047,0.2934979476303449,0.0,0.7777695612204184,0.021732835134181616],["0007-12","displaced_debt",0.0,0.0,0.1918933883852135,0.2172377981719398,0.0,0.5756801651556394,0.009730562040717249],["0007-12","owners",0.0,0.0,3.0191357574837308,3.4178895367740347,0.0,9.057407272451076,1.1213883860230924],["0008-12","workers",0.0,0.0,2.7730914063217234,3.182236040041322,0.0,8.31927421896515,0.1810711614204019],["0008-12","displaced_free",0.0,0.0,0.23693675008313636,0.2718946312429434,0.0,0.7108102502494155,0.023929658777000994],["0008-12","displaced_debt",0.0,0.0,0.17003673624394391,0.19512412355862416,0.0,0.5101102087318303,0.010569086316636703],["0008-12","owners",0.0,0.0,3.0357208216369096,3.483614057616126,0.0,9.107162464910614,1.14516552340398],["0009-12","workers",0.0,0.0,2.8124218552066313,3.2689472465327585,0.0,8.437265565619867,0.20217842181085002],["0009-12","displaced_free",0.0,0.0,0.2124967905718899,0.2469902575785494,0.0,0.6374903717156759,0.026002368004708048],["0009-12","displaced_debt",0.0,0.0,0.14627903865710706,0.17002373230685794,0.0,0.438837115971318,0.011342938272361113],["0009-12","owners",0.0,0.0,3.0475049017712665,3.5421900661870436,0.0,9.142514705313683,1.1693485218988091],["0010-12","workers",0.0,0.0,2.8508925773832527,3.353991267509709,0.0,8.55267773214973,0.22385946849701358],["0010-12","displaced_free",0.0,0.0,0.1860023068106079,0.21882624330659753,0.0,0.5580069204318296,0.027928759340186418],["0010-12","displaced_debt",0.0,0.0,0.12061072225639377,0.14189496736046325,0.0,0.36183216676917695,0.012042406641608164],["0010-12","owners",0.0,0.0,3.054744393549747,3.5938169335879375,0.0,9.164233180649113,1.1938790140880418],["0011-12","workers",0.0,0.0,2.881466786597863,3.3899609254092504,0.0,8.64440035979354,0.2459196631312488],["0011-12","displaced_free",0.0,0.0,0.18774687874534327,0.22087868087687443,0.0,0.5632406362360355,0.029370497315811428],["0011-12","displaced_debt",0.0,0.0,0.12199700530017742,0.14352588858844403,0.0,0.36599101590052696,0.012508594361026457],["0011-12","owners",0.0,0.0,3.0210393293566185,3.5541639168901393,0.0,9.063117988069724,1.218634423170528],["0012-12","workers",0.0,0.0,2.9108606778453288,3.424541973935681,0.0,8.732582033535927,0.2682312272295902],["0012-12","displaced_free",0.0,0.0,0.1885519285839938,0.22182579833411037,0.0,0.5656557857519862,0.03083512920951362],["0012-12","displaced_debt",0.0,0.0,0.12258286482745498,0.14421513509112352,0.0,0.3677485944823601,0.01298414212922677],["0012-12","owners",0.0,0.0,2.990254528743224,3.517946504403793,0.0,8.97076358622955,1.2431062088220486],["0013-12","workers",0.0,0.0,2.9389036997609526,3.45753376442465,0.0,8.816711099282779,0.29078657546842],["0013-12","displaced_free",0.0,0.0,0.18934653363328507,0.2227606278038648,0.0,0.5680396008998584,0.03230617761949307],["0013-12","displaced_debt",0.0,0.0,0.123174683248617,0.14491139205719647,0.0,0.36952404974584574,0.01346195817550521],["0013-12","owners",0.0,0.0,2.960825083357147,3.4833236274789963,0.0,8.882475250071312,1.2673255255387257],["0014-12","workers",0.0,0.0,2.9657045992077316,3.4890642343620373,0.0,8.897113797623119,0.31357404664843946],["0014-12","displaced_free",0.0,0.0,0.1901056928948126,0.22365375634683837,0.0,0.5703170786844398,0.03378380573366073],["0014-12","displaced_debt",0.0,0.0,0.12375005227978776,0.1455882967997503,0.0,0.3712501568393569,0.013942175712601892],["0014-12","owners",0.0,0.0,2.93268965561767,3.450223124256082,0.0,8.798068966852846,1.2913037381192067],["0015-12","workers",0.0,0.0,2.9913518068682343,3.519237419844982,0.0,8.974055420604609,0.33658303166516185],["0015-12","displaced_free",0.0,0.0,0.19083291860062088,0.22450931600073046,0.0,0.5724987558018644,0.03526770111219055],["0015-12","displaced_debt",0.0,0.0,0.12431076479263722,0.1462479585795732,0.0,0.3729322943779043,0.014424721444518463],["0015-12","owners",0.0,0.0,2.9057545097385087,3.4185347173394223,0.0,8.717263529215353,1.3150518414038026],["0016-12","workers",0.0,0.0,3.015925501701862,3.5481476490610144,0.0,9.04777650510549,0.35980369588732813],["0016-12","displaced_free",0.0,0.0,0.1915306064530851,0.22533012523892365,0.0,0.5745918193592561,0.03675758980854381],["0016-12","displaced_debt",0.0,0.0,0.12485780706347674,0.14689153772173735,0.0,0.3745734211904236,0.014909533060024691],["0016-12","owners",0.0,0.0,2.8799360847815776,3.3881600997430326,0.0,8.639808254344556,1.3385800062815416],["0017-12","workers",0.0,0.0,3.039498277776807,3.5758803267962436,0.0,9.118494833330322,0.3832269078999413],["0017-12","displaced_free",0.0,0.0,0.1922009339516715,0.2261187458254959,0.0,0.5766028018550153,0.038253218805248526],["0017-12","displaced_debt",0.0,0.0,0.1253920942546155,0.14752011088778294,0.0,0.3761762827638393,0.015396552464238624],["0017-12","owners",0.0,0.0,2.8551586940169087,3.359010228255187,0.0,8.565476082050518,1.3618976752797745],["0018-12","workers",0.0,0.0,3.0621360512044395,3.602513001416988,0.0,9.186408153613206,0.40684417112341004],["0018-12","displaced_free",0.0,0.0,0.19284586598868378,0.2268774893984515,0.0,0.578537597966051,0.03975435424764387],["0018-12","displaced_debt",0.0,0.0,0.12591446021989186,0.14813465908222573,0.0,0.3777433806596687,0.015885725549721057],["0018-12","owners",0.0,0.0,2.831353622586986,3.3310042618670423,0.0,8.49406086776074,1.3850136329401925],["0019-12","workers",0.0,0.0,3.0838988282924373,3.628116268579338,0.0,9.251696484877202,0.4306475639065037],["0019-12","displaced_free",0.0,0.0,0.1934671810537954,0.22760844829858284,0.0,0.5804015431613846,0.04126077951946579],["0019-12","displaced_debt",0.0,0.0,0.12642566694343577,0.14873607875698325,0.0,0.37927700083030014,0.016377001831350317],["0019-12","owners",0.0,0.0,2.808458323710333,3.3040686161298036,0.0,8.425374971130767,1.4079360680154125],["0020-12","workers",0.0,0.0,3.1048413688453915,3.6527545515828135,0.0,9.314524106536044,0.4546296866720037],["0020-12","displaced_free",0.0,0.0,0.19406649312017815,0.22831352131785665,0.0,0.5821994793605327,0.04277229356629572],["0020-12","displaced_debt",0.0,0.0,0.12692641224266965,0.149325190873729,0.0,0.3807792367280014,0.016870334126720486],["0020-12","owners",0.0,0.0,2.786415725791762,3.2781361479903084,0.0,8.359247177375048,1.430672628319477]]},"quarter_end__owners_only":{"policy":"owners_only","tax_timing":"quarter_end","annual_surcharge":0.1551258389261745,"initial_cash":{"workers":14.0,"displaced_free":2.0,"displaced_debt":2.0,"owners":2.0,"market":1686.0554092673945,"surcharge_receipts":0.0,"external_control_payer":17.595242214532878},"annual":[{"year":1,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":28.979999999999997,"real_consumption":29.614598540145987,"liquidity_shortfall":0.0,"equity_purchase":9.975,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":4.007426814988289,"real_consumption":4.095180686849347,"liquidity_shortfall":0.0,"equity_purchase":1.4434129423627375,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.288519613583137,"real_consumption":3.3605309919827686,"liquidity_shortfall":0.0,"equity_purchase":0.7716305823900598,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":34.61951174496643,"real_consumption":35.377603243031395,"liquidity_shortfall":0.0,"equity_purchase":0.0,"closing_cash":6.618242998497431,"closing_units":1.0,"tax_arrears":0.0}},"private_loan":19.22836941760994,"external_tax_paid":0.0},{"year":2,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":30.394606906342254,"real_consumption":31.691059333626995,"liquidity_shortfall":0.0,"equity_purchase":3.0235268185635706,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":4.043633472829912,"real_consumption":4.216110729964837,"liquidity_shortfall":0.0,"equity_purchase":0.4402409436318062,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.269999404919947,"real_consumption":3.4094780525231676,"liquidity_shortfall":0.0,"equity_purchase":0.18398165968956254,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":34.0678742336016,"real_consumption":35.52100630991636,"liquidity_shortfall":0.0,"equity_purchase":2.0666973131025195,"closing_cash":8.520846704373529,"closing_units":1.0107742513953213,"tax_arrears":0.0}},"private_loan":19.04438775792038,"external_tax_paid":0.0},{"year":3,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":30.85065958273791,"real_consumption":32.774372766880916,"liquidity_shortfall":0.0,"equity_purchase":3.313837895649743,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.912206897131696,"real_consumption":4.1561551332115005,"liquidity_shortfall":0.0,"equity_purchase":0.46754629916140866,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.1226596375428666,"real_consumption":3.3173751345720985,"liquidity_shortfall":0.0,"equity_purchase":0.19189856189673843,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":34.64144758407573,"real_consumption":36.80153784913357,"liquidity_shortfall":0.0,"equity_purchase":3.913067539734797,"closing_cash":8.648727458099422,"closing_units":1.0315595986040742,"tax_arrears":0.0}},"private_loan":18.85248919602364,"external_tax_paid":0.0},{"year":4,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":31.33534174138083,"real_consumption":33.876045125817114,"liquidity_shortfall":0.0,"equity_purchase":3.3605340982704686,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.7540899982147327,"real_consumption":4.058475673745657,"liquidity_shortfall":0.0,"equity_purchase":0.4566503356419891,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.9525388785654494,"real_consumption":3.191933922773459,"liquidity_shortfall":0.0,"equity_purchase":0.18529503257025776,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":35.109916126805416,"real_consumption":37.956666083032886,"liquidity_shortfall":0.0,"equity_purchase":3.98479227264772,"closing_cash":8.750332009889222,"closing_units":1.0530990162940619,"tax_arrears":0.0}},"private_loan":18.66719416345338,"external_tax_paid":0.0},{"year":5,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":31.823201471414393,"real_consumption":34.970551067488344,"liquidity_shortfall":0.0,"equity_purchase":3.4139463420932077,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.567283711186814,"real_consumption":3.92009199031518,"liquidity_shortfall":0.0,"equity_purchase":0.44306642855551515,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.75891059727595,"real_consumption":3.031769887116428,"liquidity_shortfall":0.0,"equity_purchase":0.17747634612096208,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":35.50469096508928,"real_consumption":39.01614391768054,"liquidity_shortfall":0.0,"equity_purchase":4.039260883230316,"closing_cash":8.83351313556756,"closing_units":1.075292757410712,"tax_arrears":0.0}},"private_loan":18.48971781733242,"external_tax_paid":0.0},{"year":6,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":32.3115034929924,"real_consumption":36.05575497072113,"liquidity_shortfall":0.0,"equity_purchase":3.468091549382434,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.3526865175819136,"real_consumption":3.7411952556708057,"liquidity_shortfall":0.0,"equity_purchase":0.4261700225769931,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.542232378788654,"real_consumption":2.8368258304079403,"liquidity_shortfall":0.0,"equity_purchase":0.16831990946583747,"closing_cash":0.6355580946971628,"closing_units":0.008836970208485718,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":35.82988743252656,"real_consumption":39.98184863715411,"liquidity_shortfall":0.0,"equity_purchase":4.0836319801132,"closing_cash":8.89929966853425,"closing_units":1.0980769701752922,"tax_arrears":0.0}},"private_loan":18.321397907866583,"external_tax_paid":0.0},{"year":7,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":32.79707200469101,"real_consumption":37.12876076002756,"liquidity_shortfall":0.0,"equity_purchase":3.5227269837076793,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.1110782448816563,"real_consumption":3.521975371564139,"liquidity_shortfall":0.0,"equity_purchase":0.40607742871747077,"closing_cash":0.7777695612204184,"closing_units":0.021732835134181616,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.302720660622562,"real_consumption":2.6068535780632778,"liquidity_shortfall":0.0,"equity_purchase":0.15786789036090382,"closing_cash":0.5756801651556394,"closing_units":0.009730562040717249,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":36.09001583477121,"real_consumption":40.85662169974099,"liquidity_shortfall":0.0,"equity_purchase":4.118350133111388,"closing_cash":8.948819185202757,"closing_units":1.1213883860230924,"tax_arrears":0.0}},"private_loan":18.16353001750568,"external_tax_paid":0.0},{"year":8,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.27709687586068,"real_consumption":38.186832480495866,"liquidity_shortfall":0.0,"equity_purchase":3.577448990636545,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.8432410009976365,"real_consumption":3.262735574915321,"liquidity_shortfall":0.0,"equity_purchase":0.38287497774852,"closing_cash":0.7108102502494155,"closing_units":0.023929658777000994,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.040440834927327,"real_consumption":2.3414894827034898,"liquidity_shortfall":0.0,"equity_purchase":0.14614280237453353,"closing_cash":0.5101102087318303,"closing_units":0.010569086316636703,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":36.289036604609365,"real_consumption":41.64315675938779,"liquidity_shortfall":0.0,"equity_purchase":4.144015372097535,"closing_cash":8.983061793769675,"closing_units":1.14516552340398,"tax_arrears":0.0}},"private_loan":18.017387215131144,"external_tax_paid":0.0},{"year":9,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.749062262479576,"real_consumption":39.227366958393105,"liquidity_shortfall":0.0,"equity_purchase":3.6319044602874526,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.5499614868626788,"real_consumption":2.9638830909425926,"liquidity_shortfall":0.0,"equity_purchase":0.35664893262959285,"closing_cash":0.6374903717156759,"closing_units":0.026002368004708048,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.7553484638852848,"real_consumption":2.040284787682295,"liquidity_shortfall":0.0,"equity_purchase":0.13315590548499331,"closing_cash":0.438837115971318,"closing_units":0.011342938272361113,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":36.43044556622164,"real_consumption":42.344004866550215,"liquidity_shortfall":0.0,"equity_purchase":4.161143534110277,"closing_cash":9.002901450280113,"closing_units":1.1693485218988091,"tax_arrears":0.0}},"private_loan":17.88423130964615,"external_tax_paid":0.0},{"year":10,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.210710928599035,"real_consumption":40.24789521011651,"liquidity_shortfall":0.0,"equity_purchase":3.6857779366478045,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2320276817272946,"real_consumption":2.6259149196791705,"liquidity_shortfall":0.0,"equity_purchase":0.32748652703132264,"closing_cash":0.5580069204318296,"closing_units":0.027928759340186418,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4473286670767251,"real_consumption":1.702739608325559,"liquidity_shortfall":0.0,"equity_purchase":0.11890962277199886,"closing_cash":0.36183216676917695,"closing_units":0.012042406641608164,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":36.517319467563404,"real_consumption":42.96155231478048,"liquidity_shortfall":0.0,"equity_purchase":4.170183672169552,"closing_cash":9.00910734172293,"closing_units":1.1938790140880418,"tax_arrears":0.0}},"private_loan":17.765321686874152,"external_tax_paid":0.0},{"year":11,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.57760143917436,"real_consumption":40.67953110491101,"liquidity_shortfall":0.0,"equity_purchase":3.750233087819989,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2529625449441193,"real_consumption":2.650544170522493,"liquidity_shortfall":0.0,"equity_purchase":0.2450954558562518,"closing_cash":0.5632406362360355,"closing_units":0.029370497315811428,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.463964063602129,"real_consumption":1.7223106630613283,"liquidity_shortfall":0.0,"equity_purchase":0.07925191230110956,"closing_cash":0.36599101590052696,"closing_units":0.012508594361026457,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":36.11285869724587,"real_consumption":42.485716114406905,"liquidity_shortfall":0.0,"equity_purchase":4.208419544022657,"closing_cash":8.892479565250925,"closing_units":1.218634423170528,"tax_arrears":0.0}},"private_loan":17.686069774573042,"external_tax_paid":0.0},{"year":12,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.93032813414395,"real_consumption":41.09450368722817,"liquidity_shortfall":0.0,"equity_purchase":3.792965896718041,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2626231430079256,"real_consumption":2.6619095800093246,"liquidity_shortfall":0.0,"equity_purchase":0.24898742192937307,"closing_cash":0.5656557857519862,"closing_units":0.03083512920951362,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4709943779294599,"real_consumption":1.7305816210934823,"liquidity_shortfall":0.0,"equity_purchase":0.08084312059405344,"closing_cash":0.3677485944823601,"closing_units":0.01298414212922677,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":35.74344108988513,"real_consumption":42.05110716457074,"liquidity_shortfall":0.0,"equity_purchase":4.160203560758525,"closing_cash":8.784612579518134,"closing_units":1.2431062088220486,"tax_arrears":0.0}},"private_loan":17.60522665397899,"external_tax_paid":0.0},{"year":13,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.26684439713143,"real_consumption":41.4904051730958,"liquidity_shortfall":0.0,"equity_purchase":3.8344092006010713,"closing_cash":8.816711099282779,"closing_units":0.29078657546842,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2721584035994207,"real_consumption":2.673127533646378,"liquidity_shortfall":0.0,"equity_purchase":0.2500782296965066,"closing_cash":0.5680396008998584,"closing_units":0.03230617761949307,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4780961989834038,"real_consumption":1.7389367046863575,"liquidity_shortfall":0.0,"equity_purchase":0.08122872786733482,"closing_cash":0.36952404974584574,"closing_units":0.01346195817550521,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":35.39028774525221,"real_consumption":41.63563264147319,"liquidity_shortfall":0.0,"equity_purchase":4.117283841835093,"closing_cash":8.680811659467281,"closing_units":1.2673255255387257,"tax_arrears":0.0}},"private_loan":17.523997926111655,"external_tax_paid":0.0},{"year":14,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.58845519049278,"real_consumption":41.86877081234445,"liquidity_shortfall":0.0,"equity_purchase":3.8738701006033023,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2812683147377513,"real_consumption":2.6838450761620605,"liquidity_shortfall":0.0,"equity_purchase":0.25119677940850127,"closing_cash":0.5703170786844398,"closing_units":0.03378380573366073,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4850006273574532,"real_consumption":1.7470595615970037,"liquidity_shortfall":0.0,"equity_purchase":0.08163698130643565,"closing_cash":0.3712501568393569,"closing_units":0.013942175712601892,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":35.052662612378484,"real_consumption":41.23842660279822,"liquidity_shortfall":0.0,"equity_purchase":4.076296138681762,"closing_cash":8.580892792356199,"closing_units":1.2913037381192067,"tax_arrears":0.0}},"private_loan":17.44236094480522,"external_tax_paid":0.0},{"year":15,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.89622168241881,"real_consumption":42.23084903813978,"liquidity_shortfall":0.0,"equity_purchase":3.911527452842808,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2899950232074504,"real_consumption":2.6941117920087656,"liquidity_shortfall":0.0,"equity_purchase":0.25226221435006935,"closing_cash":0.5724987558018644,"closing_units":0.03526770111219055,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4917291775116466,"real_consumption":1.7549755029548786,"liquidity_shortfall":0.0,"equity_purchase":0.0820327744258171,"closing_cash":0.3729322943779043,"closing_units":0.014424721444518463,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":34.72944086182855,"real_consumption":40.85816571979829,"liquidity_shortfall":0.0,"equity_purchase":4.0371775583813125,"closing_cash":8.484574770826091,"closing_units":1.3150518414038026,"tax_arrears":0.0}},"private_loan":17.360328170379404,"external_tax_paid":0.0},{"year":16,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.191106020422346,"real_consumption":42.57777178873217,"liquidity_shortfall":0.0,"equity_purchase":3.9475129177682664,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.298367277437021,"real_consumption":2.7039615028670836,"liquidity_shortfall":0.0,"equity_purchase":0.25328107838005454,"closing_cash":0.5745918193592561,"closing_units":0.03675758980854381,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.498293684761721,"real_consumption":1.7626984526608482,"liquidity_shortfall":0.0,"equity_purchase":0.08241797463605854,"closing_cash":0.3745734211904236,"closing_units":0.014909533060024691,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":34.41961976234538,"real_consumption":40.49367030864162,"liquidity_shortfall":0.0,"equity_purchase":3.999788029215619,"closing_cash":8.391606912062679,"closing_units":1.3385800062815416,"tax_arrears":0.0}},"private_loan":17.277910195743345,"external_tax_paid":0.0},{"year":17,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.47397933332168,"real_consumption":42.910563921554925,"liquidity_shortfall":0.0,"equity_purchase":3.981946042144239,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.3064112074200582,"real_consumption":2.713424949905951,"liquidity_shortfall":0.0,"equity_purchase":0.2542569294398025,"closing_cash":0.5766028018550153,"closing_units":0.038253218805248526,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.504705131055386,"real_consumption":1.7702413306533953,"liquidity_shortfall":0.0,"equity_purchase":0.0827932987163687,"closing_cash":0.3761762827638393,"closing_units":0.015396552464238624,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":34.12229107316934,"real_consumption":40.14387185078746,"liquidity_shortfall":0.0,"equity_purchase":3.9640037296995896,"closing_cash":8.301762155876025,"closing_units":1.3618976752797745,"tax_arrears":0.0}},"private_loan":17.195116897026978,"external_tax_paid":0.0},{"year":18,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.74563261445327,"real_consumption":43.23015601700386,"liquidity_shortfall":0.0,"equity_purchase":4.014934747989686,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.3141503918642052,"real_consumption":2.722529872781418,"liquidity_shortfall":0.0,"equity_purchase":0.25519302520720855,"closing_cash":0.578537597966051,"closing_units":0.03975435424764387,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.5109735226387024,"real_consumption":1.7776159089867087,"liquidity_shortfall":0.0,"equity_purchase":0.08315942453201325,"closing_cash":0.3777433806596687,"closing_units":0.015885725549721057,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":33.83663021601028,"real_consumption":39.807800254129745,"liquidity_shortfall":0.0,"equity_purchase":3.929712802271089,"closing_cash":8.214834357693633,"closing_units":1.3850136329401925,"tax_arrears":0.0}},"private_loan":17.111957472494964,"external_tax_paid":0.0},{"year":19,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":37.00678593950925,"real_consumption":43.53739522295206,"liquidity_shortfall":0.0,"equity_purchase":4.046576773125922,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.321606172645545,"real_consumption":2.731301379582994,"liquidity_shortfall":0.0,"equity_purchase":0.2560922962097255,"closing_cash":0.5804015431613846,"closing_units":0.04126077951946579,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.5171080033212292,"real_consumption":1.784832945083799,"liquidity_shortfall":0.0,"equity_purchase":0.08351696787697446,"closing_cash":0.37927700083030014,"closing_units":0.016377001831350317,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":33.56188662949044,"real_consumption":39.48457250528287,"liquidity_shortfall":0.0,"equity_purchase":3.8968139627873786,"closing_cash":8.130635877171043,"closing_units":1.4079360680154125,"tax_arrears":0.0}},"private_loan":17.02844050461799,"external_tax_paid":0.0},{"year":20,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":37.2580964261447,"real_consumption":43.83305461899376,"liquidity_shortfall":0.0,"equity_purchase":4.076960870134997,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.328797917442138,"real_consumption":2.73976225581428,"liquidity_shortfall":0.0,"equity_purchase":0.25695738796108936,"closing_cash":0.5821994793605327,"closing_units":0.04277229356629572,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.5231169469120358,"real_consumption":1.7919022904847481,"liquidity_shortfall":0.0,"equity_purchase":0.08386649021292866,"closing_cash":0.3807792367280014,"closing_units":0.016870334126720486,"tax_arrears":0.0},"owners":{"tax_paid":0.1551258389261745,"tax_expense":0.1551258389261745,"consumption":33.29737545446759,"real_consumption":39.17338288760894,"liquidity_shortfall":0.0,"equity_purchase":3.8652152516909855,"closing_cash":8.048995499522709,"closing_units":1.430672628319477,"tax_arrears":0.0}},"private_loan":16.94457401440506,"external_tax_paid":0.0}],"summary":{"expected_surcharge":3.1025167785234897,"collected_surcharge":3.1025167785234933,"max_cumulative_collection_gap":0.0,"v108_receipt_schedule_supported":true,"full_macro_integration":false,"groups":{"workers":{"tax_paid":0.0,"real_consumption":777.2262385986695,"liquidity_shortfall_months":0,"ending_cash":9.314524106536044,"ending_units":0.4546296866720037,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"displaced_free":{"tax_paid":0.0,"real_consumption":63.5362365401593,"liquidity_shortfall_months":0,"ending_cash":0.5821994793605327,"ending_units":0.04277229356629572,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"displaced_debt":{"tax_paid":0.0,"real_consumption":45.42043625741304,"liquidity_shortfall_months":0,"ending_cash":0.3807792367280014,"ending_units":0.016870334126720486,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"owners":{"tax_paid":3.1025167785234897,"real_consumption":799.8324877299063,"liquidity_shortfall_months":0,"ending_cash":8.048995499522709,"ending_units":1.430672628319477,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-0.39650544683638156}},"ending_private_loan":16.94457401440506,"ending_private_interest_arrears":0.0,"max_cash_error":3.660716174636036e-11,"aggregate_real_consumption":1686.0153991261482,"aggregate_real_consumption_change":-3.184004129215964},"monthly_checkpoints":[["0001-01","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.268333333333334,0.0],["0001-01","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.037105803842484,0.0],["0001-01","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.0304492556813254,0.0],["0001-01","owners",0.0,0.0,2.884959312080536,2.9481336035859496,0.0,2.3334781879194617,1.0],["0001-02","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.536666666666669,0.0],["0001-02","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.074211607684968,0.0],["0001-02","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.0608985113626503,0.0],["0001-02","owners",0.0,0.0,2.884959312080536,2.9481336035859496,0.0,2.6669563758389243,1.0],["0001-03","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.805000000000003,0.0],["0001-03","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.1113174115274522,0.0],["0001-03","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.0913477670439753,0.0],["0001-03","owners",0.03878145973154362,0.0,2.884959312080536,2.9481336035859496,0.0,2.9616531040268432,1.0],["0001-04","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.073333333333338,0.0],["0001-04","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.1484232153699363,0.0],["0001-04","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.1217970227253002,0.0],["0001-04","owners",0.0,0.0,2.884959312080536,2.9481336035859496,0.0,3.295131291946306,1.0],["0001-05","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.341666666666672,0.0],["0001-05","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.1855290192124204,0.0],["0001-05","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.152246278406625,0.0],["0001-05","owners",0.0,0.0,2.884959312080536,2.9481336035859496,0.0,3.6286094798657684,1.0],["0001-06","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.610000000000007,0.0],["0001-06","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.2226348230549045,0.0],["0001-06","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.18269553408795,0.0],["0001-06","owners",0.03878145973154362,0.0,2.884959312080536,2.9481336035859496,0.0,3.9233062080536873,1.0],["0001-07","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.878333333333341,0.0],["0001-07","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.2597406268973885,0.0],["0001-07","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.213144789769275,0.0],["0001-07","owners",0.0,0.0,2.884959312080536,2.9481336035859496,0.0,4.25678439597315,1.0],["0001-08","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.146666666666675,0.0],["0001-08","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.2968464307398726,0.0],["0001-08","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.2435940454506,0.0],["0001-08","owners",0.0,0.0,2.884959312080536,2.9481336035859496,0.0,4.5902625838926125,1.0],["0001-09","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.41500000000001,0.0],["0001-09","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.3339522345823567,0.0],["0001-09","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.274043301131925,0.0],["0001-09","owners",0.03878145973154362,0.0,2.884959312080536,2.9481336035859496,0.0,4.8849593120805315,1.0],["0001-10","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.683333333333344,0.0],["0001-10","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.3710580384248408,0.0],["0001-10","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.30449255681325,0.0],["0001-10","owners",0.0,0.0,2.884959312080536,2.9481336035859496,0.0,5.218437499999993,1.0],["0001-11","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.95166666666668,0.0],["0001-11","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.408163842267325,0.0],["0001-11","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.334941812494575,0.0],["0001-11","owners",0.0,0.0,2.884959312080536,2.9481336035859496,0.0,5.551915687919454,1.0],["0001-12","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,7.245000000000013,0.05096715328467154],["0001-12","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,1.0018567037470714,0.007375102625211068],["0001-12","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,0.8221299033957803,0.003942638012211985],["0001-12","owners",0.03878145973154362,0.0,2.884959312080536,2.9481336035859496,0.0,6.618242998497431,1.0],["0002-12","workers",0.0,0.0,2.5328839088618547,2.640921611135583,0.0,7.5986517265855635,0.06672961537196978],["0002-12","displaced_free",0.0,0.0,0.3369694560691593,0.35134256083040305,0.0,1.0109083682074798,0.009670197592011954],["0002-12","displaced_debt",0.0,0.0,0.2724999504099956,0.2841231710435973,0.0,0.8174998512299814,0.00490178410538032],["0002-12","owners",0.03878145973154362,0.0,2.8389895194668,2.9600838591596967,0.0,8.520846704373529,1.0107742513953213],["0003-12","workers",0.0,0.0,2.5708882985614925,2.7311977305734096,0.0,7.712664895684479,0.08433198756595225],["0003-12","displaced_free",0.0,0.0,0.3260172414276413,0.3463462611009584,0.0,0.9780517242829284,0.012153699873931676],["0003-12","displaced_debt",0.0,0.0,0.26022163646190555,0.2764479278810082,0.0,0.7806649093857141,0.005921106720536205],["0003-12","owners",0.03878145973154362,0.0,2.8867872986729775,3.0667948207611304,0.0,8.648727458099422,1.0315595986040742],["0004-12","workers",0.0,0.0,2.6112784784484027,2.8230037604847595,0.0,7.833835435345206,0.10249703674579262],["0004-12","displaced_free",0.0,0.0,0.3128408331845611,0.3382063061454714,0.0,0.9385224995536867,0.014622080066591076],["0004-12","displaced_debt",0.0,0.0,0.2460449065471208,0.2659944935644549,0.0,0.7381347196413608,0.006922701491186247],["0004-12","owners",0.03878145973154362,0.0,2.9258263439004515,3.163055506919407,0.0,8.750332009889222,1.0530990162940619],["0005-12","workers",0.0,0.0,2.6519334559511996,2.914212588957362,0.0,7.955800367853593,0.12125498368037069],["0005-12","displaced_free",0.0,0.0,0.29727364259890116,0.326674332526265,0.0,0.891820927796707,0.017056510992720278],["0005-12","displaced_debt",0.0,0.0,0.22990921643966247,0.25264749059303565,0.0,0.689727649318987,0.007897846250092632],["0005-12","owners",0.03878145973154362,0.0,2.9587242470907738,3.251345326473378,0.0,8.83351313556756,1.075292757410712],["0006-12","workers",0.0,0.0,2.6926252910826998,3.0046462475600944,0.0,8.077875873248098,0.14060485069409243],["0006-12","displaced_free",0.0,0.0,0.27939054313182615,0.31176627130590046,0.0,0.8381716293954811,0.019434283650875177],["0006-12","displaced_debt",0.0,0.0,0.21185269823238784,0.23640215253399502,0.0,0.6355580946971628,0.008836970208485718],["0006-12","owners",0.03878145973154362,0.0,2.985823952710547,3.331820719762842,0.0,8.89929966853425,1.0980769701752922],["0007-12","workers",0.0,0.0,2.733089333724251,3.0940633966689637,0.0,8.19926800117274,0.16054481475281515],["0007-12","displaced_free",0.0,0.0,0.2592565204068047,0.2934979476303449,0.0,0.7777695612204184,0.021732835134181616],["0007-12","displaced_debt",0.0,0.0,0.1918933883852135,0.2172377981719398,0.0,0.5756801651556394,0.009730562040717249],["0007-12","owners",0.03878145973154362,0.0,3.0075013195642675,3.404718474978416,0.0,8.948819185202757,1.1213883860230924],["0008-12","workers",0.0,0.0,2.7730914063217234,3.182236040041322,0.0,8.31927421896515,0.1810711614204019],["0008-12","displaced_free",0.0,0.0,0.23693675008313636,0.2718946312429434,0.0,0.7108102502494155,0.023929658777000994],["0008-12","displaced_debt",0.0,0.0,0.17003673624394391,0.19512412355862416,0.0,0.5101102087318303,0.010569086316636703],["0008-12","owners",0.03878145973154362,0.0,3.0240863837174468,3.470263063282316,0.0,8.983061793769675,1.14516552340398],["0009-12","workers",0.0,0.0,2.8124218552066313,3.2689472465327585,0.0,8.437265565619867,0.20217842181085002],["0009-12","displaced_free",0.0,0.0,0.2124967905718899,0.2469902575785494,0.0,0.6374903717156759,0.026002368004708048],["0009-12","displaced_debt",0.0,0.0,0.14627903865710706,0.17002373230685794,0.0,0.438837115971318,0.011342938272361113],["0009-12","owners",0.03878145973154362,0.0,3.0358704638518037,3.5286670722125177,0.0,9.002901450280113,1.1693485218988091],["0010-12","workers",0.0,0.0,2.8508925773832527,3.353991267509709,0.0,8.55267773214973,0.22385946849701358],["0010-12","displaced_free",0.0,0.0,0.1860023068106079,0.21882624330659753,0.0,0.5580069204318296,0.027928759340186418],["0010-12","displaced_debt",0.0,0.0,0.12061072225639377,0.14189496736046325,0.0,0.36183216676917695,0.012042406641608164],["0010-12","owners",0.03878145973154362,0.0,3.0431099556302836,3.58012935956504,0.0,9.00910734172293,1.1938790140880418],["0011-12","workers",0.0,0.0,2.881466786597863,3.3899609254092504,0.0,8.64440035979354,0.2459196631312488],["0011-12","displaced_free",0.0,0.0,0.18774687874534327,0.22087868087687443,0.0,0.5632406362360355,0.029370497315811428],["0011-12","displaced_debt",0.0,0.0,0.12199700530017742,0.14352588858844403,0.0,0.36599101590052696,0.012508594361026457],["0011-12","owners",0.03878145973154362,0.0,3.0094048914371556,3.540476342867242,0.0,8.892479565250925,1.218634423170528],["0012-12","workers",0.0,0.0,2.9108606778453288,3.424541973935681,0.0,8.732582033535927,0.2682312272295902],["0012-12","displaced_free",0.0,0.0,0.1885519285839938,0.22182579833411037,0.0,0.5656557857519862,0.03083512920951362],["0012-12","displaced_debt",0.0,0.0,0.12258286482745498,0.14421513509112352,0.0,0.3677485944823601,0.01298414212922677],["0012-12","owners",0.03878145973154362,0.0,2.978620090823761,3.504258930380895,0.0,8.784612579518134,1.2431062088220486],["0013-12","workers",0.0,0.0,2.9389036997609526,3.45753376442465,0.0,8.816711099282779,0.29078657546842],["0013-12","displaced_free",0.0,0.0,0.18934653363328507,0.2227606278038648,0.0,0.5680396008998584,0.03230617761949307],["0013-12","displaced_debt",0.0,0.0,0.123174683248617,0.14491139205719647,0.0,0.36952404974584574,0.01346195817550521],["0013-12","owners",0.03878145973154362,0.0,2.949190645437684,3.469636053456099,0.0,8.680811659467281,1.2673255255387257],["0014-12","workers",0.0,0.0,2.9657045992077316,3.4890642343620373,0.0,8.897113797623119,0.31357404664843946],["0014-12","displaced_free",0.0,0.0,0.1901056928948126,0.22365375634683837,0.0,0.5703170786844398,0.03378380573366073],["0014-12","displaced_debt",0.0,0.0,0.12375005227978776,0.1455882967997503,0.0,0.3712501568393569,0.013942175712601892],["0014-12","owners",0.03878145973154362,0.0,2.921055217698207,3.436535550233185,0.0,8.580892792356199,1.2913037381192067],["0015-12","workers",0.0,0.0,2.9913518068682343,3.519237419844982,0.0,8.974055420604609,0.33658303166516185],["0015-12","displaced_free",0.0,0.0,0.19083291860062088,0.22450931600073046,0.0,0.5724987558018644,0.03526770111219055],["0015-12","displaced_debt",0.0,0.0,0.12431076479263722,0.1462479585795732,0.0,0.3729322943779043,0.014424721444518463],["0015-12","owners",0.03878145973154362,0.0,2.894120071819046,3.4048471433165246,0.0,8.484574770826091,1.3150518414038026],["0016-12","workers",0.0,0.0,3.015925501701862,3.5481476490610144,0.0,9.04777650510549,0.35980369588732813],["0016-12","displaced_free",0.0,0.0,0.1915306064530851,0.22533012523892365,0.0,0.5745918193592561,0.03675758980854381],["0016-12","displaced_debt",0.0,0.0,0.12485780706347674,0.14689153772173735,0.0,0.3745734211904236,0.014909533060024691],["0016-12","owners",0.03878145973154362,0.0,2.8683016468621148,3.374472525720135,0.0,8.391606912062679,1.3385800062815416],["0017-12","workers",0.0,0.0,3.039498277776807,3.5758803267962436,0.0,9.118494833330322,0.3832269078999413],["0017-12","displaced_free",0.0,0.0,0.1922009339516715,0.2261187458254959,0.0,0.5766028018550153,0.038253218805248526],["0017-12","displaced_debt",0.0,0.0,0.1253920942546155,0.14752011088778294,0.0,0.3761762827638393,0.015396552464238624],["0017-12","owners",0.03878145973154362,0.0,2.8435242560974454,3.3453226542322887,0.0,8.301762155876025,1.3618976752797745],["0018-12","workers",0.0,0.0,3.0621360512044395,3.602513001416988,0.0,9.186408153613206,0.40684417112341004],["0018-12","displaced_free",0.0,0.0,0.19284586598868378,0.2268774893984515,0.0,0.578537597966051,0.03975435424764387],["0018-12","displaced_debt",0.0,0.0,0.12591446021989186,0.14813465908222573,0.0,0.3777433806596687,0.015885725549721057],["0018-12","owners",0.03878145973154362,0.0,2.819719184667523,3.317316687844145,0.0,8.214834357693633,1.3850136329401925],["0019-12","workers",0.0,0.0,3.0838988282924373,3.628116268579338,0.0,9.251696484877202,0.4306475639065037],["0019-12","displaced_free",0.0,0.0,0.1934671810537954,0.22760844829858284,0.0,0.5804015431613846,0.04126077951946579],["0019-12","displaced_debt",0.0,0.0,0.12642566694343577,0.14873607875698325,0.0,0.37927700083030014,0.016377001831350317],["0019-12","owners",0.03878145973154362,0.0,2.79682388579087,3.290381042106906,0.0,8.130635877171043,1.4079360680154125],["0020-12","workers",0.0,0.0,3.1048413688453915,3.6527545515828135,0.0,9.314524106536044,0.4546296866720037],["0020-12","displaced_free",0.0,0.0,0.19406649312017815,0.22831352131785665,0.0,0.5821994793605327,0.04277229356629572],["0020-12","displaced_debt",0.0,0.0,0.12692641224266965,0.149325190873729,0.0,0.3807792367280014,0.016870334126720486],["0020-12","owners",0.03878145973154362,0.0,2.7747812878722993,3.264448573967411,0.0,8.048995499522709,1.430672628319477]]},"quarter_end__per_capita":{"policy":"per_capita","tax_timing":"quarter_end","annual_surcharge":0.1551258389261745,"initial_cash":{"workers":14.0,"displaced_free":2.0,"displaced_debt":2.0,"owners":2.0,"market":1686.0554092673945,"surcharge_receipts":0.0,"external_control_payer":17.595242214532878},"annual":[{"year":1,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":28.8822707214765,"real_consumption":29.514729204428548,"liquidity_shortfall":0.0,"equity_purchase":9.975,"closing_cash":7.234141191275169,"closing_units":0.05096715328467154,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":3.9934654894849335,"real_consumption":4.080913638889713,"liquidity_shortfall":0.0,"equity_purchase":1.4434129423627375,"closing_cash":1.0003054453578102,"closing_units":0.007375102625211068,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":3.274558288079781,"real_consumption":3.3462639440231343,"liquidity_shortfall":0.0,"equity_purchase":0.7716305823900598,"closing_cash":0.8205786450065204,"closing_units":0.003942638012211985,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":34.74516367449663,"real_consumption":35.50600667466809,"liquidity_shortfall":0.0,"equity_purchase":0.0,"closing_cash":6.632204324000785,"closing_units":1.0,"tax_arrears":0.0}},"private_loan":19.22836941760994,"external_tax_paid":0.0},{"year":2,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":30.296877627818766,"real_consumption":31.589161507678334,"liquidity_shortfall":0.0,"equity_purchase":3.0235268185635706,"closing_cash":7.5769341091359,"closing_units":0.06672961537196978,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":4.029672147326556,"real_consumption":4.201553897686457,"liquidity_shortfall":0.0,"equity_purchase":0.4402409436318062,"closing_cash":1.0078058514289547,"closing_units":0.009670197592011954,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":3.256038079416591,"real_consumption":3.394921220244787,"liquidity_shortfall":0.0,"equity_purchase":0.18398165968956254,"closing_cash":0.8143973344514603,"closing_units":0.00490178410538032,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":34.1935261631318,"real_consumption":35.652017800421774,"liquidity_shortfall":0.0,"equity_purchase":2.0666973131025195,"closing_cash":8.54876935538025,"closing_units":1.0107742513953213,"tax_arrears":0.0}},"private_loan":19.04438775792038,"external_tax_paid":0.0},{"year":3,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":30.752930304214424,"real_consumption":32.67054951486982,"liquidity_shortfall":0.0,"equity_purchase":3.313837895649743,"closing_cash":7.6800884695099745,"closing_units":0.08433198756595225,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":3.8982455716283404,"real_consumption":4.141323240067059,"liquidity_shortfall":0.0,"equity_purchase":0.46754629916140866,"closing_cash":0.9733979491151395,"closing_units":0.012153699873931676,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":3.1086983120395106,"real_consumption":3.302543241427655,"liquidity_shortfall":0.0,"equity_purchase":0.19189856189673843,"closing_cash":0.7760111342179319,"closing_units":0.005921106720536205,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":34.76709951360593,"real_consumption":36.93502488743354,"liquidity_shortfall":0.0,"equity_purchase":3.913067539734797,"closing_cash":8.69061143460951,"closing_units":1.0315595986040742,"tax_arrears":0.0}},"private_loan":18.85248919602364,"external_tax_paid":0.0},{"year":4,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":31.237612462857346,"real_consumption":33.77039185173767,"liquidity_shortfall":0.0,"equity_purchase":3.3605340982704686,"closing_cash":7.790400200445861,"closing_units":0.10249703674579262,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":3.7401286727113767,"real_consumption":4.043382348877165,"liquidity_shortfall":0.0,"equity_purchase":0.4566503356419891,"closing_cash":0.9323174659966367,"closing_units":0.014622080066591076,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.9385775530620935,"real_consumption":3.1768405979049663,"liquidity_shortfall":0.0,"equity_purchase":0.18529503257025776,"closing_cash":0.7319296860843174,"closing_units":0.006922701491186247,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":35.235568056335616,"real_consumption":38.09250600684931,"liquidity_shortfall":0.0,"equity_purchase":3.98479227264772,"closing_cash":8.806177311902676,"closing_units":1.0530990162940619,"tax_arrears":0.0}},"private_loan":18.66719416345338,"external_tax_paid":0.0},{"year":5,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":31.72547219289091,"real_consumption":34.863156255924075,"liquidity_shortfall":0.0,"equity_purchase":3.4139463420932077,"closing_cash":7.901506324229409,"closing_units":0.12125498368037069,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":3.553322385683458,"real_consumption":3.9047498743774263,"liquidity_shortfall":0.0,"equity_purchase":0.44306642855551515,"closing_cash":0.8840646358503957,"closing_units":0.017056510992720278,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.744949271772594,"real_consumption":3.016427771178675,"liquidity_shortfall":0.0,"equity_purchase":0.17747634612096208,"closing_cash":0.6819713573726824,"closing_units":0.007897846250092632,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":35.63034289461948,"real_consumption":39.15422296112031,"liquidity_shortfall":0.0,"equity_purchase":4.039260883230316,"closing_cash":8.903319763084369,"closing_units":1.075292757410712,"tax_arrears":0.0}},"private_loan":18.48971781733242,"external_tax_paid":0.0},{"year":6,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":32.213774214468906,"real_consumption":35.9467008401799,"liquidity_shortfall":0.0,"equity_purchase":3.468091549382434,"closing_cash":8.012723020899076,"closing_units":0.14060485069409243,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":3.3387251920785577,"real_consumption":3.7256160941649146,"liquidity_shortfall":0.0,"equity_purchase":0.4261700225769931,"closing_cash":0.8288640790599087,"closing_units":0.019434283650875177,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.528271053285298,"real_consumption":2.8212466689020497,"liquidity_shortfall":0.0,"equity_purchase":0.16831990946583747,"closing_cash":0.6262505443615971,"closing_units":0.008836970208485718,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":35.95553936205676,"real_consumption":40.12206109070712,"liquidity_shortfall":0.0,"equity_purchase":4.0836319801132,"closing_cash":8.983067621554424,"closing_units":1.0980769701752922,"tax_arrears":0.0}},"private_loan":18.321397907866583,"external_tax_paid":0.0},{"year":7,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":32.69934272616752,"real_consumption":37.01812384094437,"liquidity_shortfall":0.0,"equity_purchase":3.5227269837076793,"closing_cash":8.123256340098898,"closing_units":0.16054481475281515,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":3.0971169193783004,"real_consumption":3.5061700974093966,"liquidity_shortfall":0.0,"equity_purchase":0.40607742871747077,"closing_cash":0.7669107524955848,"closing_units":0.021732835134181616,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.2887593351192064,"real_consumption":2.5910483039085355,"liquidity_shortfall":0.0,"equity_purchase":0.15786789036090382,"closing_cash":0.5648213564308124,"closing_units":0.009730562040717249,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":36.21566776430141,"real_consumption":40.99886916713367,"liquidity_shortfall":0.0,"equity_purchase":4.118350133111388,"closing_cash":9.046548463726301,"closing_units":1.1213883860230924,"tax_arrears":0.0}},"private_loan":18.16353001750568,"external_tax_paid":0.0},{"year":8,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":33.17936759733719,"real_consumption":38.07468412809186,"liquidity_shortfall":0.0,"equity_purchase":3.577448990636545,"closing_cash":8.232403749166467,"closing_units":0.1810711614204019,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.8292796754942806,"real_consumption":3.2467143817147486,"liquidity_shortfall":0.0,"equity_purchase":0.38287497774852,"closing_cash":0.6984001831353189,"closing_units":0.023929658777000994,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.0264795094239716,"real_consumption":2.325468289502918,"liquidity_shortfall":0.0,"equity_purchase":0.14614280237453353,"closing_cash":0.4977001416177413,"closing_units":0.010569086316636703,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":36.41468853413956,"real_consumption":41.787347498192936,"liquidity_shortfall":0.0,"equity_purchase":4.144015372097535,"closing_cash":9.09475239779657,"closing_units":1.14516552340398,"tax_arrears":0.0}},"private_loan":18.017387215131144,"external_tax_paid":0.0},{"year":9,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":33.65133298395609,"real_consumption":39.113773809007085,"liquidity_shortfall":0.0,"equity_purchase":3.6319044602874526,"closing_cash":8.339536287096344,"closing_units":0.20217842181085002,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.536000161359323,"real_consumption":2.947655498173161,"liquidity_shortfall":0.0,"equity_purchase":0.35664893262959285,"closing_cash":0.623529046212318,"closing_units":0.026002368004708048,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":1.7413871383819288,"real_consumption":2.0240571949128636,"liquidity_shortfall":0.0,"equity_purchase":0.13315590548499331,"closing_cash":0.42487579046796786,"closing_units":0.011342938272361113,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":36.55609749575184,"real_consumption":42.49005320147509,"liquidity_shortfall":0.0,"equity_purchase":4.161143534110277,"closing_cash":9.128553379810374,"closing_units":1.1693485218988091,"tax_arrears":0.0}},"private_loan":17.88423130964615,"external_tax_paid":0.0},{"year":10,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":34.11298165007554,"real_consumption":40.13291958832417,"liquidity_shortfall":0.0,"equity_purchase":3.6857779366478045,"closing_cash":8.444089644901366,"closing_units":0.22385946849701358,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.2180663562239387,"real_consumption":2.6094898308516927,"liquidity_shortfall":0.0,"equity_purchase":0.32748652703132264,"closing_cash":0.5424943365392101,"closing_units":0.027928759340186418,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":1.4333673415733694,"real_consumption":1.6863145194980818,"liquidity_shortfall":0.0,"equity_purchase":0.11890962277199886,"closing_cash":0.34631958287656517,"closing_units":0.012042406641608164,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":36.6429713970936,"real_consumption":43.109378114227766,"liquidity_shortfall":0.0,"equity_purchase":4.170183672169552,"closing_cash":9.148720596756556,"closing_units":1.1938790140880418,"tax_arrears":0.0}},"private_loan":17.765321686874152,"external_tax_paid":0.0},{"year":11,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":34.47987216065087,"real_consumption":40.56455548311867,"liquidity_shortfall":0.0,"equity_purchase":3.750233087819989,"closing_cash":8.524953463820355,"closing_units":0.2459196631312488,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.2390012194407634,"real_consumption":2.6341190816950157,"liquidity_shortfall":0.0,"equity_purchase":0.2450954558562518,"closing_cash":0.5461767939541543,"closing_units":0.029370497315811428,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":1.4500027380987732,"real_consumption":1.705885574233851,"liquidity_shortfall":0.0,"equity_purchase":0.07925191230110956,"closing_cash":0.34892717361865366,"closing_units":0.012508594361026457,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":36.23851062677606,"real_consumption":42.633541913854195,"liquidity_shortfall":0.0,"equity_purchase":4.208419544022657,"closing_cash":9.046054145787899,"closing_units":1.218634423170528,"tax_arrears":0.0}},"private_loan":17.686069774573042,"external_tax_paid":0.0},{"year":12,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":34.83259885562046,"real_consumption":40.97952806543584,"liquidity_shortfall":0.0,"equity_purchase":3.792965896718041,"closing_cash":8.602276328837922,"closing_units":0.2682312272295902,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.2486618175045696,"real_consumption":2.645484491181847,"liquidity_shortfall":0.0,"equity_purchase":0.24898742192937307,"closing_cash":0.5470406850808434,"closing_units":0.03083512920951362,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":1.457033052426104,"real_consumption":1.7141565322660048,"liquidity_shortfall":0.0,"equity_purchase":0.08084312059405344,"closing_cash":0.34913349381122416,"closing_units":0.01298414212922677,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":35.86909301941533,"real_consumption":42.198932964018034,"liquidity_shortfall":0.0,"equity_purchase":4.160203560758525,"closing_cash":8.952148485558457,"closing_units":1.2431062088220486,"tax_arrears":0.0}},"private_loan":17.60522665397899,"external_tax_paid":0.0},{"year":13,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":35.16911511860794,"real_consumption":41.375429551303455,"liquidity_shortfall":0.0,"equity_purchase":3.8344092006010713,"closing_cash":8.675546585859955,"closing_units":0.29078657546842,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.2581970780960647,"real_consumption":2.6567024448189,"liquidity_shortfall":0.0,"equity_purchase":0.2500782296965066,"closing_cash":0.547873241839454,"closing_units":0.03230617761949307,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":1.4641348734800481,"real_consumption":1.7225116158588802,"liquidity_shortfall":0.0,"equity_purchase":0.08122872786733482,"closing_cash":0.3493576906854482,"closing_units":0.01346195817550521,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":35.5159396747824,"real_consumption":41.783458440920484,"liquidity_shortfall":0.0,"equity_purchase":4.117283841835093,"closing_cash":8.862308891010949,"closing_units":1.2673255255387257,"tax_arrears":0.0}},"private_loan":17.523997926111655,"external_tax_paid":0.0},{"year":14,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":35.490725911969285,"real_consumption":41.753795190552104,"liquidity_shortfall":0.0,"equity_purchase":3.8738701006033023,"closing_cash":8.745090475475454,"closing_units":0.31357404664843946,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.2673069892343953,"real_consumption":2.6674199873345827,"liquidity_shortfall":0.0,"equity_purchase":0.25119677940850127,"closing_cash":0.5485994612347738,"closing_units":0.03378380573366073,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":1.4710393018540975,"real_consumption":1.7306344727695262,"liquidity_shortfall":0.0,"equity_purchase":0.08163698130643565,"closing_cash":0.34953253938969775,"closing_units":0.013942175712601892,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":35.178314541908684,"real_consumption":41.38625240224551,"liquidity_shortfall":0.0,"equity_purchase":4.076296138681762,"closing_cash":8.776351349403233,"closing_units":1.2913037381192067,"tax_arrears":0.0}},"private_loan":17.44236094480522,"external_tax_paid":0.0},{"year":15,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":35.798492403895324,"real_consumption":42.11587341634743,"liquidity_shortfall":0.0,"equity_purchase":3.911527452842808,"closing_cash":8.811173289732125,"closing_units":0.33658303166516185,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.2760336977040945,"real_consumption":2.677686703181288,"liquidity_shortfall":0.0,"equity_purchase":0.25226221435006935,"closing_cash":0.5492298799629365,"closing_units":0.03526770111219055,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":1.4777678520082909,"real_consumption":1.738550414127401,"liquidity_shortfall":0.0,"equity_purchase":0.0820327744258171,"closing_cash":0.34966341853898353,"closing_units":0.014424721444518463,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":34.85509279135875,"real_consumption":41.00599151924558,"liquidity_shortfall":0.0,"equity_purchase":4.0371775583813125,"closing_cash":8.693994653376492,"closing_units":1.3150518414038026,"tax_arrears":0.0}},"private_loan":17.360328170379404,"external_tax_paid":0.0},{"year":16,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":36.09337674189885,"real_consumption":42.462796166939825,"liquidity_shortfall":0.0,"equity_purchase":3.9475129177682664,"closing_cash":8.874035565508164,"closing_units":0.35980369588732813,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.2844059519336652,"real_consumption":2.687536414039606,"liquidity_shortfall":0.0,"equity_purchase":0.25328107838005454,"closing_cash":0.5497716851310663,"closing_units":0.03675758980854381,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":1.484332359258365,"real_consumption":1.746273363833371,"liquidity_shortfall":0.0,"equity_purchase":0.08241797463605854,"closing_cash":0.3497532869622402,"closing_units":0.014909533060024691,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":34.54527169187558,"real_consumption":40.64149610808891,"liquidity_shortfall":0.0,"equity_purchase":3.999788029215619,"closing_cash":8.614988120116447,"closing_units":1.3385800062815416,"tax_arrears":0.0}},"private_loan":17.277910195743345,"external_tax_paid":0.0},{"year":17,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":36.37625005479819,"real_consumption":42.795588299762585,"liquidity_shortfall":0.0,"equity_purchase":3.981946042144239,"closing_cash":8.933895085008158,"closing_units":0.3832269078999413,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.2924498819167023,"real_consumption":2.6969998610784733,"liquidity_shortfall":0.0,"equity_purchase":0.2542569294398025,"closing_cash":0.5502314092375638,"closing_units":0.038253218805248526,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":1.4907438055520306,"real_consumption":1.7538162418259182,"liquidity_shortfall":0.0,"equity_purchase":0.0827932987163687,"closing_cash":0.34980489014639427,"closing_units":0.015396552464238624,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":34.24794300269954,"real_consumption":40.29169765023475,"liquidity_shortfall":0.0,"equity_purchase":3.9640037296995896,"closing_cash":8.53910468943316,"closing_units":1.3618976752797745,"tax_arrears":0.0}},"private_loan":17.195116897026978,"external_tax_paid":0.0},{"year":18,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":36.64790333592978,"real_consumption":43.11518039521151,"liquidity_shortfall":0.0,"equity_purchase":4.014934747989686,"closing_cash":8.99094959656622,"closing_units":0.40684417112341004,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.3001890663608493,"real_consumption":2.7061047839539407,"liquidity_shortfall":0.0,"equity_purchase":0.25519302520720855,"closing_cash":0.5506149469593379,"closing_units":0.03975435424764387,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":1.4970121971353465,"real_consumption":1.761190820159231,"liquidity_shortfall":0.0,"equity_purchase":0.08315942453201325,"closing_cash":0.34982072965296207,"closing_units":0.015885725549721057,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":33.96228214554048,"real_consumption":39.955626053577035,"liquidity_shortfall":0.0,"equity_purchase":3.929712802271089,"closing_cash":8.466138216754134,"closing_units":1.3850136329401925,"tax_arrears":0.0}},"private_loan":17.111957472494964,"external_tax_paid":0.0},{"year":19,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":36.909056660985755,"real_consumption":43.42241960115972,"liquidity_shortfall":0.0,"equity_purchase":4.046576773125922,"closing_cash":9.045379119105377,"closing_units":0.4306475639065037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.307644847142189,"real_consumption":2.7148762907555164,"liquidity_shortfall":0.0,"equity_purchase":0.2560922962097255,"closing_cash":0.55092763376541,"closing_units":0.04126077951946579,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":1.5031466778178733,"real_consumption":1.7684078562563217,"liquidity_shortfall":0.0,"equity_purchase":0.08351696787697446,"closing_cash":0.3498030914343313,"closing_units":0.016377001831350317,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":33.68753855902064,"real_consumption":39.63239830473016,"liquidity_shortfall":0.0,"equity_purchase":3.8968139627873786,"closing_cash":8.39590106173491,"closing_units":1.4079360680154125,"tax_arrears":0.0}},"private_loan":17.02844050461799,"external_tax_paid":0.0},{"year":20,"groups":{"workers":{"tax_paid":0.10858808724832214,"tax_expense":0.10858808724832214,"consumption":37.16036714762121,"real_consumption":43.71807899720142,"liquidity_shortfall":0.0,"equity_purchase":4.076960870134997,"closing_cash":9.097347932039398,"closing_units":0.4546296866720037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":2.314836591938782,"real_consumption":2.7233371669868025,"liquidity_shortfall":0.0,"equity_purchase":0.25695738796108936,"closing_cash":0.5511743115752961,"closing_units":0.04277229356629572,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":1.5091556214086799,"real_consumption":1.7754772016572706,"liquidity_shortfall":0.0,"equity_purchase":0.08386649021292866,"closing_cash":0.34975406894277095,"closing_units":0.016870334126720486,"tax_arrears":0.0},"owners":{"tax_paid":0.015512583892617449,"tax_expense":0.015512583892617449,"consumption":33.42302738399779,"real_consumption":39.32120868705623,"liquidity_shortfall":0.0,"equity_purchase":3.8652152516909855,"closing_cash":8.328222009589943,"closing_units":1.430672628319477,"tax_arrears":0.0}},"private_loan":16.94457401440506,"external_tax_paid":0.0}],"summary":{"expected_surcharge":3.1025167785234897,"collected_surcharge":3.102516778523475,"max_cumulative_collection_gap":0.0,"v108_receipt_schedule_supported":true,"full_macro_integration":false,"groups":{"workers":{"tax_paid":2.171761744966443,"real_consumption":774.9974357082184,"liquidity_shortfall_months":0,"ending_cash":9.097347932039398,"ending_units":0.4546296866720037,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-0.2867637220366648},"displaced_free":{"tax_paid":0.310251677852349,"real_consumption":63.2178361272377,"liquidity_shortfall_months":0,"ending_cash":0.5511743115752961,"ending_units":0.04277229356629572,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-0.5011320000364639},"displaced_debt":{"tax_paid":0.310251677852349,"real_consumption":45.10203584449144,"liquidity_shortfall_months":0,"ending_cash":0.34975406894277095,"ending_units":0.016870334126720486,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-0.7010069456777401},"owners":{"tax_paid":0.310251677852349,"real_consumption":802.6980914462005,"liquidity_shortfall_months":0,"ending_cash":8.328222009589943,"ending_units":1.430672628319477,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-0.03965054468365592}},"ending_private_loan":16.94457401440506,"ending_private_interest_arrears":0.0,"max_cash_error":4.229150363244116e-11,"aggregate_real_consumption":1686.015399126148,"aggregate_real_consumption_change":-3.1840041292161914},"monthly_checkpoints":[["0001-01","workers",0.0,0.0,2.4068558934563753,2.4595607670357125,0.0,14.276477439876958,0.0],["0001-01","displaced_free",0.0,0.0,0.3327887907904111,0.3400761365741428,0.0,2.0382692476344304,0.0],["0001-01","displaced_debt",0.0,0.0,0.27287985733998177,0.2788553286685945,0.0,2.0316126994732717,0.0],["0001-01","owners",0.0,0.0,2.8954303062080524,2.9588338895556743,0.0,2.323007193791945,1.0],["0001-02","workers",0.0,0.0,2.4068558934563753,2.4595607670357125,0.0,14.552954879753914,0.0],["0001-02","displaced_free",0.0,0.0,0.3327887907904111,0.3400761365741428,0.0,2.076538495268861,0.0],["0001-02","displaced_debt",0.0,0.0,0.27287985733998177,0.2788553286685945,0.0,2.063225398946543,0.0],["0001-02","owners",0.0,0.0,2.8954303062080524,2.9588338895556743,0.0,2.646014387583891,1.0],["0001-03","workers",0.027147021812080535,0.0,2.4068558934563753,2.4595607670357125,0.0,14.80228529781879,0.0],["0001-03","displaced_free",0.003878145973154362,0.0,0.3327887907904111,0.3400761365741428,0.0,2.110929596930137,0.0],["0001-03","displaced_debt",0.003878145973154362,0.0,0.27287985733998177,0.2788553286685945,0.0,2.09095995244666,0.0],["0001-03","owners",0.003878145973154362,0.0,2.8954303062080524,2.9588338895556743,0.0,2.9651434354026818,1.0],["0001-04","workers",0.0,0.0,2.4068558934563753,2.4595607670357125,0.0,15.078762737695746,0.0],["0001-04","displaced_free",0.0,0.0,0.3327887907904111,0.3400761365741428,0.0,2.1491988445645673,0.0],["0001-04","displaced_debt",0.0,0.0,0.27287985733998177,0.2788553286685945,0.0,2.1225726519199317,0.0],["0001-04","owners",0.0,0.0,2.8954303062080524,2.9588338895556743,0.0,3.2881506291946274,1.0],["0001-05","workers",0.0,0.0,2.4068558934563753,2.4595607670357125,0.0,15.355240177572702,0.0],["0001-05","displaced_free",0.0,0.0,0.3327887907904111,0.3400761365741428,0.0,2.1874680921989977,0.0],["0001-05","displaced_debt",0.0,0.0,0.27287985733998177,0.2788553286685945,0.0,2.154185351393203,0.0],["0001-05","owners",0.0,0.0,2.8954303062080524,2.9588338895556743,0.0,3.611157822986573,1.0],["0001-06","workers",0.027147021812080535,0.0,2.4068558934563753,2.4595607670357125,0.0,15.604570595637577,0.0],["0001-06","displaced_free",0.003878145973154362,0.0,0.3327887907904111,0.3400761365741428,0.0,2.221859193860274,0.0],["0001-06","displaced_debt",0.003878145973154362,0.0,0.27287985733998177,0.2788553286685945,0.0,2.18191990489332,0.0],["0001-06","owners",0.003878145973154362,0.0,2.8954303062080524,2.9588338895556743,0.0,3.930286870805364,1.0],["0001-07","workers",0.0,0.0,2.4068558934563753,2.4595607670357125,0.0,15.881048035514533,0.0],["0001-07","displaced_free",0.0,0.0,0.3327887907904111,0.3400761365741428,0.0,2.2601284414947043,0.0],["0001-07","displaced_debt",0.0,0.0,0.27287985733998177,0.2788553286685945,0.0,2.2135326043665917,0.0],["0001-07","owners",0.0,0.0,2.8954303062080524,2.9588338895556743,0.0,4.253294064597309,1.0],["0001-08","workers",0.0,0.0,2.4068558934563753,2.4595607670357125,0.0,16.15752547539149,0.0],["0001-08","displaced_free",0.0,0.0,0.3327887907904111,0.3400761365741428,0.0,2.2983976891291347,0.0],["0001-08","displaced_debt",0.0,0.0,0.27287985733998177,0.2788553286685945,0.0,2.245145303839863,0.0],["0001-08","owners",0.0,0.0,2.8954303062080524,2.9588338895556743,0.0,4.576301258389254,1.0],["0001-09","workers",0.027147021812080535,0.0,2.4068558934563753,2.4595607670357125,0.0,16.40685589345637,0.0],["0001-09","displaced_free",0.003878145973154362,0.0,0.3327887907904111,0.3400761365741428,0.0,2.332788790790411,0.0],["0001-09","displaced_debt",0.003878145973154362,0.0,0.27287985733998177,0.2788553286685945,0.0,2.27287985733998,0.0],["0001-09","owners",0.003878145973154362,0.0,2.8954303062080524,2.9588338895556743,0.0,4.895430306208045,1.0],["0001-10","workers",0.0,0.0,2.4068558934563753,2.4595607670357125,0.0,16.68333333333333,0.0],["0001-10","displaced_free",0.0,0.0,0.3327887907904111,0.3400761365741428,0.0,2.371058038424841,0.0],["0001-10","displaced_debt",0.0,0.0,0.27287985733998177,0.2788553286685945,0.0,2.3044925568132517,0.0],["0001-10","owners",0.0,0.0,2.8954303062080524,2.9588338895556743,0.0,5.21843749999999,1.0],["0001-11","workers",0.0,0.0,2.4068558934563753,2.4595607670357125,0.0,16.95981077321029,0.0],["0001-11","displaced_free",0.0,0.0,0.3327887907904111,0.3400761365741428,0.0,2.4093272860592716,0.0],["0001-11","displaced_debt",0.0,0.0,0.27287985733998177,0.2788553286685945,0.0,2.336105256286523,0.0],["0001-11","owners",0.0,0.0,2.8954303062080524,2.9588338895556743,0.0,5.541444693791934,1.0],["0001-12","workers",0.027147021812080535,0.0,2.4068558934563753,2.4595607670357125,0.0,7.234141191275169,0.05096715328467154],["0001-12","displaced_free",0.003878145973154362,0.0,0.3327887907904111,0.3400761365741428,0.0,1.0003054453578102,0.007375102625211068],["0001-12","displaced_debt",0.003878145973154362,0.0,0.27287985733998177,0.2788553286685945,0.0,0.8205786450065204,0.003942638012211985],["0001-12","owners",0.003878145973154362,0.0,2.8954303062080524,2.9588338895556743,0.0,6.632204324000785,1.0],["0002-12","workers",0.027147021812080535,0.0,2.5247398023182304,2.632430125639861,0.0,7.5769341091359,0.06672961537196978],["0002-12","displaced_free",0.003878145973154362,0.0,0.335806012277213,0.3501294914738714,0.0,1.0078058514289547,0.009670197592011954],["0002-12","displaced_debt",0.003878145973154362,0.0,0.27133650661804926,0.2829101016870656,0.0,0.8143973344514603,0.00490178410538032],["0002-12","owners",0.003878145973154362,0.0,2.8494605135943165,2.9710014833684815,0.0,8.54876935538025,1.0107742513953213],["0003-12","workers",0.027147021812080535,0.0,2.5627441920178686,2.7225457929058186,0.0,7.6800884695099745,0.08433198756595225],["0003-12","displaced_free",0.003878145973154362,0.0,0.32485379763569505,0.34511027000558825,0.0,0.9733979491151395,0.012153699873931676],["0003-12","displaced_debt",0.003878145973154362,0.0,0.2590581926699592,0.27521193678563793,0.0,0.7760111342179319,0.005921106720536205],["0003-12","owners",0.003878145973154362,0.0,2.897258292800494,3.077918740619462,0.0,8.69061143460951,1.0315595986040742],["0004-12","workers",0.027147021812080535,0.0,2.603134371904779,2.814199320978139,0.0,7.790400200445861,0.10249703674579262],["0004-12","displaced_free",0.003878145973154362,0.0,0.31167738939261475,0.336948529073097,0.0,0.9323174659966367,0.014622080066591076],["0004-12","displaced_debt",0.003878145973154362,0.0,0.24488146275517447,0.2647367164920805,0.0,0.7319296860843174,0.006922701491186247],["0004-12","owners",0.003878145973154362,0.0,2.936297338027968,3.174375500570776,0.0,8.806177311902676,1.0530990162940619],["0005-12","workers",0.027147021812080535,0.0,2.6437893494075757,2.905263021327006,0.0,7.901506324229409,0.12125498368037069],["0005-12","displaced_free",0.003878145973154362,0.0,0.2961101988069548,0.3253958228647855,0.0,0.8840646358503957,0.017056510992720278],["0005-12","displaced_debt",0.003878145973154362,0.0,0.22874577264771617,0.25136898093155624,0.0,0.6819713573726824,0.007897846250092632],["0005-12","owners",0.003878145973154362,0.0,2.9691952412182903,3.2628519134266925,0.0,8.903319763084369,1.075292757410712],["0006-12","workers",0.027147021812080535,0.0,2.6844811845390755,2.995558403348325,0.0,8.012723020899076,0.14060485069409243],["0006-12","displaced_free",0.003878145973154362,0.0,0.2782270993398798,0.31046800784707623,0.0,0.8288640790599087,0.019434283650875177],["0006-12","displaced_debt",0.003878145973154362,0.0,0.2106892544404415,0.2351038890751708,0.0,0.6262505443615971,0.008836970208485718],["0006-12","owners",0.003878145973154362,0.0,2.9962949468380633,3.34350509089226,0.0,8.983067621554424,1.0980769701752922],["0007-12","workers",0.027147021812080535,0.0,2.7249452271806267,3.0848436534120305,0.0,8.123256340098898,0.16054481475281515],["0007-12","displaced_free",0.003878145973154362,0.0,0.25809307661485836,0.29218084145078305,0.0,0.7669107524955848,0.021732835134181616],["0007-12","displaced_debt",0.003878145973154362,0.0,0.1907299445932672,0.21592069199237796,0.0,0.5648213564308124,0.009730562040717249],["0007-12","owners",0.003878145973154362,0.0,3.017972313691784,3.4165724305944725,0.0,9.046548463726301,1.1213883860230924],["0008-12","workers",0.027147021812080535,0.0,2.7649472997780995,3.172890344007655,0.0,8.232403749166467,0.1810711614204019],["0008-12","displaced_free",0.003878145973154362,0.0,0.23577330629119006,0.2705595318095624,0.0,0.6984001831353189,0.023929658777000994],["0008-12","displaced_debt",0.003878145973154362,0.0,0.16887329245199761,0.19378902412524315,0.0,0.4977001416177413,0.010569086316636703],["0008-12","owners",0.003878145973154362,0.0,3.0345573778449633,3.4822789581827447,0.0,9.09475239779657,1.14516552340398],["0009-12","workers",0.027147021812080535,0.0,2.8042777486630075,3.2594811507505903,0.0,8.339536287096344,0.20217842181085002],["0009-12","displaced_free",0.003878145973154362,0.0,0.21133334677994356,0.24563795818109677,0.0,0.623529046212318,0.026002368004708048],["0009-12","displaced_debt",0.003878145973154362,0.0,0.14511559486516074,0.16867143290940528,0.0,0.42487579046796786,0.011342938272361113],["0009-12","owners",0.003878145973154362,0.0,3.04634145797932,3.540837766789591,0.0,9.128553379810374,1.1693485218988091],["0010-12","workers",0.027147021812080535,0.0,2.8427484708396284,3.3444099656936808,0.0,8.444089644901366,0.22385946849701358],["0010-12","displaced_free",0.003878145973154362,0.0,0.18483886301866156,0.21745748590430772,0.0,0.5424943365392101,0.027928759340186418],["0010-12","displaced_debt",0.003878145973154362,0.0,0.11944727846444746,0.14052620995817347,0.0,0.34631958287656517,0.012042406641608164],["0010-12","owners",0.003878145973154362,0.0,3.0535809497578,3.5924481761856475,0.0,9.148720596756556,1.1938790140880418],["0011-12","workers",0.027147021812080535,0.0,2.873322680054239,3.3803796235932224,0.0,8.524953463820355,0.2459196631312488],["0011-12","displaced_free",0.003878145973154362,0.0,0.18658343495339694,0.21950992347458465,0.0,0.5461767939541543,0.029370497315811428],["0011-12","displaced_debt",0.003878145973154362,0.0,0.1208335615082311,0.14215713118615425,0.0,0.34892717361865366,0.012508594361026457],["0011-12","owners",0.003878145973154362,0.0,3.019875885564672,3.5527951594878497,0.0,9.046054145787899,1.218634423170528],["0012-12","workers",0.027147021812080535,0.0,2.902716571301705,3.414960672119653,0.0,8.602276328837922,0.2682312272295902],["0012-12","displaced_free",0.003878145973154362,0.0,0.18738848479204748,0.22045704093182056,0.0,0.5470406850808434,0.03083512920951362],["0012-12","displaced_debt",0.003878145973154362,0.0,0.12141942103550867,0.14284637768883374,0.0,0.34913349381122416,0.01298414212922677],["0012-12","owners",0.003878145973154362,0.0,2.9890910849512773,3.5165777470015027,0.0,8.952148485558457,1.2431062088220486],["0013-12","workers",0.027147021812080535,0.0,2.9307595932173283,3.4479524626086215,0.0,8.675546585859955,0.29078657546842],["0013-12","displaced_free",0.003878145973154362,0.0,0.18818308984133875,0.221391870401575,0.0,0.547873241839454,0.03230617761949307],["0013-12","displaced_debt",0.003878145973154362,0.0,0.12201123945667068,0.1435426346549067,0.0,0.3493576906854482,0.01346195817550521],["0013-12","owners",0.003878145973154362,0.0,2.9596616395652005,3.4819548700767067,0.0,8.862308891010949,1.2673255255387257],["0014-12","workers",0.027147021812080535,0.0,2.9575604926641073,3.479482932546009,0.0,8.745090475475454,0.31357404664843946],["0014-12","displaced_free",0.003878145973154362,0.0,0.18894224910286628,0.22228499894454856,0.0,0.5485994612347738,0.03378380573366073],["0014-12","displaced_debt",0.003878145973154362,0.0,0.12258660848784145,0.14421953939746052,0.0,0.34953253938969775,0.013942175712601892],["0014-12","owners",0.003878145973154362,0.0,2.9315262118257235,3.4488543668537925,0.0,8.776351349403233,1.2913037381192067],["0015-12","workers",0.027147021812080535,0.0,2.98320770032461,3.509656118028953,0.0,8.811173289732125,0.33658303166516185],["0015-12","displaced_free",0.003878145973154362,0.0,0.18966947480867455,0.22314055859844065,0.0,0.5492298799629365,0.03526770111219055],["0015-12","displaced_debt",0.003878145973154362,0.0,0.12314732100069091,0.14487920117728342,0.0,0.34966341853898353,0.014424721444518463],["0015-12","owners",0.003878145973154362,0.0,2.9045910659465624,3.4171659599371322,0.0,8.693994653376492,1.3150518414038026],["0016-12","workers",0.027147021812080535,0.0,3.0077813951582377,3.5385663472449855,0.0,8.874035565508164,0.35980369588732813],["0016-12","displaced_free",0.003878145973154362,0.0,0.19036716266113876,0.22396136783663384,0.0,0.5497716851310663,0.03675758980854381],["0016-12","displaced_debt",0.003878145973154362,0.0,0.12369436327153042,0.14552278031944757,0.0,0.3497532869622402,0.014909533060024691],["0016-12","owners",0.003878145973154362,0.0,2.8787726409896313,3.3867913423407425,0.0,8.614988120116447,1.3385800062815416],["0017-12","workers",0.027147021812080535,0.0,3.0313541712331826,3.566299024980215,0.0,8.933895085008158,0.3832269078999413],["0017-12","displaced_free",0.003878145973154362,0.0,0.19103749015972518,0.2247499884232061,0.0,0.5502314092375638,0.038253218805248526],["0017-12","displaced_debt",0.003878145973154362,0.0,0.1242286504626692,0.14615135348549319,0.0,0.34980489014639427,0.015396552464238624],["0017-12","owners",0.003878145973154362,0.0,2.853995250224962,3.3576414708528963,0.0,8.53910468943316,1.3618976752797745],["0018-12","workers",0.027147021812080535,0.0,3.0539919446608152,3.592931699600959,0.0,8.99094959656622,0.40684417112341004],["0018-12","displaced_free",0.003878145973154362,0.0,0.19168242219673745,0.22550873199616173,0.0,0.5506149469593379,0.03975435424764387],["0018-12","displaced_debt",0.003878145973154362,0.0,0.12475101642794553,0.14676590167993592,0.0,0.34982072965296207,0.015885725549721057],["0018-12","owners",0.003878145973154362,0.0,2.8301901787950396,3.3296355044647528,0.0,8.466138216754134,1.3850136329401925],["0019-12","workers",0.027147021812080535,0.0,3.075754721748813,3.6185349667633098,0.0,9.045379119105377,0.4306475639065037],["0019-12","displaced_free",0.003878145973154362,0.0,0.19230373726184907,0.22623969089629303,0.0,0.55092763376541,0.04126077951946579],["0019-12","displaced_debt",0.003878145973154362,0.0,0.12526222315148944,0.14736732135469346,0.0,0.3498030914343313,0.016377001831350317],["0019-12","owners",0.003878145973154362,0.0,2.8072948799183863,3.3026998587275136,0.0,8.39590106173491,1.4079360680154125],["0020-12","workers",0.027147021812080535,0.0,3.0966972623017672,3.643173249766785,0.0,9.097347932039398,0.4546296866720037],["0020-12","displaced_free",0.003878145973154362,0.0,0.19290304932823182,0.22694476391556687,0.0,0.5511743115752961,0.04277229356629572],["0020-12","displaced_debt",0.003878145973154362,0.0,0.12576296845072332,0.14795643347143922,0.0,0.34975406894277095,0.016870334126720486],["0020-12","owners",0.003878145973154362,0.0,2.785252281999816,3.276767390588019,0.0,8.328222009589943,1.430672628319477]]},"quarter_end__displacement_cohorts":{"policy":"displacement_cohorts","tax_timing":"quarter_end","annual_surcharge":0.1551258389261745,"initial_cash":{"workers":14.0,"displaced_free":2.0,"displaced_debt":2.0,"owners":2.0,"market":1686.0554092673945,"surcharge_receipts":0.0,"external_control_payer":17.595242214532878},"annual":[{"year":1,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":28.979999999999997,"real_consumption":29.614598540145987,"liquidity_shortfall":0.0,"equity_purchase":9.975,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":3.937620187471511,"real_consumption":4.02384544705118,"liquidity_shortfall":0.0,"equity_purchase":1.4434129423627375,"closing_cash":0.9941004118007637,"closing_units":0.007375102625211068,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":3.218712986066359,"real_consumption":3.2891957521846007,"liquidity_shortfall":0.0,"equity_purchase":0.7716305823900598,"closing_cash":0.8143736114494726,"closing_units":0.003942638012211985,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.75912499999998,"real_consumption":35.52027372262773,"liquidity_shortfall":0.0,"equity_purchase":0.0,"closing_cash":6.633755582390046,"closing_units":1.0,"tax_arrears":0.0}},"private_loan":19.22836941760994,"external_tax_paid":0.0},{"year":2,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":30.394606906342254,"real_consumption":31.691059333626995,"liquidity_shortfall":0.0,"equity_purchase":3.0235268185635706,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":3.973826845313133,"real_consumption":4.143326568572935,"liquidity_shortfall":0.0,"equity_purchase":0.4402409436318062,"closing_cash":0.9953957843148618,"closing_units":0.009670197592011954,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":3.200192777403169,"real_consumption":3.336693891131266,"liquidity_shortfall":0.0,"equity_purchase":0.18398165968956254,"closing_cash":0.801987267337366,"closing_units":0.00490178410538032,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.20748748863516,"real_consumption":35.66657463270017,"liquidity_shortfall":0.0,"equity_purchase":2.0666973131025195,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213,"tax_arrears":0.0}},"private_loan":19.04438775792038,"external_tax_paid":0.0},{"year":3,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":30.85065958273791,"real_consumption":32.774372766880916,"liquidity_shortfall":0.0,"equity_purchase":3.313837895649743,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":3.8424002696149175,"real_consumption":4.081995667489289,"liquidity_shortfall":0.0,"equity_purchase":0.46754629916140866,"closing_cash":0.9547828484440001,"closing_units":0.012153699873931676,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":3.052853010026088,"real_consumption":3.2432156688498854,"liquidity_shortfall":0.0,"equity_purchase":0.19189856189673843,"closing_cash":0.7573960335467897,"closing_units":0.005921106720536205,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.78106083910929,"real_consumption":36.94985678057799,"liquidity_shortfall":0.0,"equity_purchase":3.913067539734797,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742,"tax_arrears":0.0}},"private_loan":18.85248919602364,"external_tax_paid":0.0},{"year":4,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":31.33534174138083,"real_consumption":33.876045125817114,"liquidity_shortfall":0.0,"equity_purchase":3.3605340982704686,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":3.6842833706979548,"real_consumption":3.9830090494031936,"liquidity_shortfall":0.0,"equity_purchase":0.4566503356419891,"closing_cash":0.9074973317684507,"closing_units":0.014622080066591076,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.8827322510486715,"real_consumption":3.1164672984309956,"liquidity_shortfall":0.0,"equity_purchase":0.18529503257025776,"closing_cash":0.7071095518561288,"closing_units":0.006922701491186247,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.249529381838975,"real_consumption":38.107599331717815,"liquidity_shortfall":0.0,"equity_purchase":3.98479227264772,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619,"tax_arrears":0.0}},"private_loan":18.66719416345338,"external_tax_paid":0.0},{"year":5,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":31.823201471414393,"real_consumption":34.970551067488344,"liquidity_shortfall":0.0,"equity_purchase":3.4139463420932077,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":3.4974770836700353,"real_consumption":3.843381410626413,"liquidity_shortfall":0.0,"equity_purchase":0.44306642855551515,"closing_cash":0.8530394680651606,"closing_units":0.017056510992720278,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.689103969759172,"real_consumption":2.9550593074276614,"liquidity_shortfall":0.0,"equity_purchase":0.17747634612096208,"closing_cash":0.6509461895874469,"closing_units":0.007897846250092632,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.64430422012284,"real_consumption":39.16956507705806,"liquidity_shortfall":0.0,"equity_purchase":4.039260883230316,"closing_cash":8.911076055030646,"closing_units":1.075292757410712,"tax_arrears":0.0}},"private_loan":18.48971781733242,"external_tax_paid":0.0},{"year":6,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":32.3115034929924,"real_consumption":36.05575497072113,"liquidity_shortfall":0.0,"equity_purchase":3.468091549382434,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":3.282879890065135,"real_consumption":3.6632994481413528,"liquidity_shortfall":0.0,"equity_purchase":0.4261700225769931,"closing_cash":0.791633877717627,"closing_units":0.019434283650875177,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.4724257512718757,"real_consumption":2.7589300228784883,"liquidity_shortfall":0.0,"equity_purchase":0.16831990946583747,"closing_cash":0.5890203430193144,"closing_units":0.008836970208485718,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.96950068756012,"real_consumption":40.13764025221302,"liquidity_shortfall":0.0,"equity_purchase":4.0836319801132,"closing_cash":8.99237517188995,"closing_units":1.0980769701752922,"tax_arrears":0.0}},"private_loan":18.321397907866583,"external_tax_paid":0.0},{"year":7,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":32.79707200469101,"real_consumption":37.12876076002756,"liquidity_shortfall":0.0,"equity_purchase":3.5227269837076793,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":3.041271617364878,"real_consumption":3.4429490007904278,"liquidity_shortfall":0.0,"equity_purchase":0.40607742871747077,"closing_cash":0.7234755175962534,"closing_units":0.021732835134181616,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.2329140331057835,"real_consumption":2.5278272072895662,"liquidity_shortfall":0.0,"equity_purchase":0.15786789036090382,"closing_cash":0.5213861215314823,"closing_units":0.009730562040717249,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.22962908980477,"real_consumption":41.01467444128842,"liquidity_shortfall":0.0,"equity_purchase":4.118350133111388,"closing_cash":9.057407272451076,"closing_units":1.1213883860230924,"tax_arrears":0.0}},"private_loan":18.16353001750568,"external_tax_paid":0.0},{"year":8,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.27709687586068,"real_consumption":38.186832480495866,"liquidity_shortfall":0.0,"equity_purchase":3.577448990636545,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.7734343734808578,"real_consumption":3.1826296089124595,"liquidity_shortfall":0.0,"equity_purchase":0.38287497774852,"closing_cash":0.6487599146789401,"closing_units":0.023929658777000994,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.9706342074105487,"real_consumption":2.2613835167006298,"liquidity_shortfall":0.0,"equity_purchase":0.14614280237453353,"closing_cash":0.44805987316136536,"closing_units":0.010569086316636703,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.42864985964292,"real_consumption":41.80336869139351,"liquidity_shortfall":0.0,"equity_purchase":4.144015372097535,"closing_cash":9.107162464910614,"closing_units":1.14516552340398,"tax_arrears":0.0}},"private_loan":18.017387215131144,"external_tax_paid":0.0},{"year":9,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.749062262479576,"real_consumption":39.227366958393105,"liquidity_shortfall":0.0,"equity_purchase":3.6319044602874526,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.4801548593459,"real_consumption":2.882745127095435,"liquidity_shortfall":0.0,"equity_purchase":0.35664893262959285,"closing_cash":0.5676837441988917,"closing_units":0.026002368004708048,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.6855418363685064,"real_consumption":1.959146823835138,"liquidity_shortfall":0.0,"equity_purchase":0.13315590548499331,"closing_cash":0.3690304884545452,"closing_units":0.011342938272361113,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.5700588212552,"real_consumption":42.506280794244525,"liquidity_shortfall":0.0,"equity_purchase":4.161143534110277,"closing_cash":9.142514705313683,"closing_units":1.1693485218988091,"tax_arrears":0.0}},"private_loan":17.88423130964615,"external_tax_paid":0.0},{"year":10,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.210710928599035,"real_consumption":40.24789521011651,"liquidity_shortfall":0.0,"equity_purchase":3.6857779366478045,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.1622210542105162,"real_consumption":2.543789475541784,"liquidity_shortfall":0.0,"equity_purchase":0.32748652703132264,"closing_cash":0.4804440009687362,"closing_units":0.027928759340186418,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.3775220395599468,"real_consumption":1.6206141641881726,"liquidity_shortfall":0.0,"equity_purchase":0.11890962277199886,"closing_cash":0.28426924730609615,"closing_units":0.012042406641608164,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.65693272259696,"real_consumption":43.12580320305525,"liquidity_shortfall":0.0,"equity_purchase":4.170183672169552,"closing_cash":9.164233180649113,"closing_units":1.1938790140880418,"tax_arrears":0.0}},"private_loan":17.765321686874152,"external_tax_paid":0.0},{"year":11,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.57760143917436,"real_consumption":40.67953110491101,"liquidity_shortfall":0.0,"equity_purchase":3.750233087819989,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.183155917427341,"real_consumption":2.568418726385107,"liquidity_shortfall":0.0,"equity_purchase":0.2450954558562518,"closing_cash":0.477921424826633,"closing_units":0.029370497315811428,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.3941574360853506,"real_consumption":1.640185218923942,"liquidity_shortfall":0.0,"equity_purchase":0.07925191230110956,"closing_cash":0.2806718044911378,"closing_units":0.012508594361026457,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.25247195227942,"real_consumption":42.64996700268167,"liquidity_shortfall":0.0,"equity_purchase":4.208419544022657,"closing_cash":9.063117988069724,"closing_units":1.218634423170528,"tax_arrears":0.0}},"private_loan":17.686069774573042,"external_tax_paid":0.0},{"year":12,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.93032813414395,"real_consumption":41.09450368722817,"liquidity_shortfall":0.0,"equity_purchase":3.792965896718041,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.192816515491147,"real_consumption":2.5797841358719382,"liquidity_shortfall":0.0,"equity_purchase":0.24898742192937307,"closing_cash":0.4725802823962746,"closing_units":0.03083512920951362,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.4011877504126815,"real_consumption":1.648456176956096,"liquidity_shortfall":0.0,"equity_purchase":0.08084312059405344,"closing_cash":0.27467309112666216,"closing_units":0.01298414212922677,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.88305434491869,"real_consumption":42.21535805284552,"liquidity_shortfall":0.0,"equity_purchase":4.160203560758525,"closing_cash":8.97076358622955,"closing_units":1.2431062088220486,"tax_arrears":0.0}},"private_loan":17.60522665397899,"external_tax_paid":0.0},{"year":13,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.26684439713143,"real_consumption":41.4904051730958,"liquidity_shortfall":0.0,"equity_purchase":3.8344092006010713,"closing_cash":8.816711099282779,"closing_units":0.29078657546842,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.2023517760826428,"real_consumption":2.5910020895089914,"liquidity_shortfall":0.0,"equity_purchase":0.2500782296965066,"closing_cash":0.4672078055978387,"closing_units":0.03230617761949307,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.4082895714666255,"real_consumption":1.6568112605489713,"liquidity_shortfall":0.0,"equity_purchase":0.08122872786733482,"closing_cash":0.26869225444383904,"closing_units":0.01346195817550521,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.52990100028576,"real_consumption":41.79988352974796,"liquidity_shortfall":0.0,"equity_purchase":4.117283841835093,"closing_cash":8.882475250071312,"closing_units":1.2673255255387257,"tax_arrears":0.0}},"private_loan":17.523997926111655,"external_tax_paid":0.0},{"year":14,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.58845519049278,"real_consumption":41.86877081234445,"liquidity_shortfall":0.0,"equity_purchase":3.8738701006033023,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.2114616872209725,"real_consumption":2.6017196320246736,"liquidity_shortfall":0.0,"equity_purchase":0.25119677940850127,"closing_cash":0.461728991436111,"closing_units":0.03378380573366073,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.4151939998406748,"real_consumption":1.6649341174596173,"liquidity_shortfall":0.0,"equity_purchase":0.08163698130643565,"closing_cash":0.2626620695910419,"closing_units":0.013942175712601892,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.192275867412036,"real_consumption":41.402677491072986,"liquidity_shortfall":0.0,"equity_purchase":4.076296138681762,"closing_cash":8.798068966852846,"closing_units":1.2913037381192067,"tax_arrears":0.0}},"private_loan":17.44236094480522,"external_tax_paid":0.0},{"year":15,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.89622168241881,"real_consumption":42.23084903813978,"liquidity_shortfall":0.0,"equity_purchase":3.911527452842808,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.220188395690672,"real_consumption":2.611986347871379,"liquidity_shortfall":0.0,"equity_purchase":0.25226221435006935,"closing_cash":0.45615437660722646,"closing_units":0.03526770111219055,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.4219225499948682,"real_consumption":1.6728500588174922,"liquidity_shortfall":0.0,"equity_purchase":0.0820327744258171,"closing_cash":0.25658791518328117,"closing_units":0.014424721444518463,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.8690541168621,"real_consumption":41.022416608073065,"liquidity_shortfall":0.0,"equity_purchase":4.0371775583813125,"closing_cash":8.717263529215353,"closing_units":1.3150518414038026,"tax_arrears":0.0}},"private_loan":17.360328170379404,"external_tax_paid":0.0},{"year":16,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.191106020422346,"real_consumption":42.57777178873217,"liquidity_shortfall":0.0,"equity_purchase":3.9475129177682664,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.228560649920243,"real_consumption":2.6218360587296976,"liquidity_shortfall":0.0,"equity_purchase":0.25328107838005454,"closing_cash":0.45049114821830893,"closing_units":0.03675758980854381,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.4284870572449426,"real_consumption":1.6805730085234618,"liquidity_shortfall":0.0,"equity_purchase":0.08241797463605854,"closing_cash":0.25047275004949143,"closing_units":0.014909533060024691,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.55923301737893,"real_consumption":40.65792119691639,"liquidity_shortfall":0.0,"equity_purchase":3.999788029215619,"closing_cash":8.639808254344556,"closing_units":1.3385800062815416,"tax_arrears":0.0}},"private_loan":17.277910195743345,"external_tax_paid":0.0},{"year":17,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.47397933332168,"real_consumption":42.910563921554925,"liquidity_shortfall":0.0,"equity_purchase":3.981946042144239,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.23660457990328,"real_consumption":2.6312995057685646,"liquidity_shortfall":0.0,"equity_purchase":0.2542569294398025,"closing_cash":0.44474583876775897,"closing_units":0.038253218805248526,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.4348985035386077,"real_consumption":1.6881158865160089,"liquidity_shortfall":0.0,"equity_purchase":0.0827932987163687,"closing_cash":0.2443193196765986,"closing_units":0.015396552464238624,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.2619043282029,"real_consumption":40.30812273906224,"liquidity_shortfall":0.0,"equity_purchase":3.9640037296995896,"closing_cash":8.565476082050518,"closing_units":1.3618976752797745,"tax_arrears":0.0}},"private_loan":17.195116897026978,"external_tax_paid":0.0},{"year":18,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.74563261445327,"real_consumption":43.23015601700386,"liquidity_shortfall":0.0,"equity_purchase":4.014934747989686,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.244343764347427,"real_consumption":2.6404044286440316,"liquidity_shortfall":0.0,"equity_purchase":0.25519302520720855,"closing_cash":0.4389243429324867,"closing_units":0.03975435424764387,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.4411668951219239,"real_consumption":1.695490464849322,"liquidity_shortfall":0.0,"equity_purchase":0.08315942453201325,"closing_cash":0.23813012562611902,"closing_units":0.015885725549721057,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.97624347104383,"real_consumption":39.97205114240451,"liquidity_shortfall":0.0,"equity_purchase":3.929712802271089,"closing_cash":8.49406086776074,"closing_units":1.3850136329401925,"tax_arrears":0.0}},"private_loan":17.111957472494964,"external_tax_paid":0.0},{"year":19,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":37.00678593950925,"real_consumption":43.53739522295206,"liquidity_shortfall":0.0,"equity_purchase":4.046576773125922,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.2517995451287662,"real_consumption":2.6491759354456073,"liquidity_shortfall":0.0,"equity_purchase":0.2560922962097255,"closing_cash":0.4330319961815122,"closing_units":0.04126077951946579,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.4473013758044506,"real_consumption":1.7027075009464125,"liquidity_shortfall":0.0,"equity_purchase":0.08351696787697446,"closing_cash":0.23190745385044223,"closing_units":0.016377001831350317,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.701499884524,"real_consumption":39.64882339355764,"liquidity_shortfall":0.0,"equity_purchase":3.8968139627873786,"closing_cash":8.425374971130767,"closing_units":1.4079360680154125,"tax_arrears":0.0}},"private_loan":17.02844050461799,"external_tax_paid":0.0},{"year":20,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":37.2580964261447,"real_consumption":43.83305461899376,"liquidity_shortfall":0.0,"equity_purchase":4.076960870134997,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":2.2589912899253592,"real_consumption":2.6576368116768934,"liquidity_shortfall":0.0,"equity_purchase":0.25695738796108936,"closing_cash":0.42707364043435003,"closing_units":0.04277229356629572,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.07756291946308724,"tax_expense":0.07756291946308724,"consumption":1.4533103193952572,"real_consumption":1.7097768463473617,"liquidity_shortfall":0.0,"equity_purchase":0.08386649021292866,"closing_cash":0.22565339780183538,"closing_units":0.016870334126720486,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.43698870950114,"real_consumption":39.3376337758837,"liquidity_shortfall":0.0,"equity_purchase":3.8652152516909855,"closing_cash":8.359247177375048,"closing_units":1.430672628319477,"tax_arrears":0.0}},"private_loan":16.94457401440506,"external_tax_paid":0.0}],"summary":{"expected_surcharge":3.1025167785234897,"collected_surcharge":3.1025167785234937,"max_cumulative_collection_gap":0.0,"v108_receipt_schedule_supported":true,"full_macro_integration":false,"groups":{"workers":{"tax_paid":0.0,"real_consumption":777.2262385986695,"liquidity_shortfall_months":0,"ending_cash":9.314524106536044,"ending_units":0.4546296866720037,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"displaced_free":{"tax_paid":1.5512583892617449,"real_consumption":61.944234475551355,"liquidity_shortfall_months":0,"ending_cash":0.42707364043435003,"ending_units":0.04277229356629572,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-2.5056600001822416},"displaced_debt":{"tax_paid":1.5512583892617449,"real_consumption":43.82843419280509,"liquidity_shortfall_months":0,"ending_cash":0.22565339780183538,"ending_units":0.016870334126720486,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-3.505034728388623},"owners":{"tax_paid":0.0,"real_consumption":803.0164918591222,"liquidity_shortfall_months":0,"ending_cash":8.359247177375048,"ending_units":1.430672628319477,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0}},"ending_private_loan":16.94457401440506,"ending_private_interest_arrears":0.0,"max_cash_error":5.866240826435387e-11,"aggregate_real_consumption":1686.0153991261482,"aggregate_real_consumption_change":-3.184004129215964},"monthly_checkpoints":[["0001-01","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.268333333333334,0.0],["0001-01","displaced_free",0.0,0.0,0.3281350156226259,0.3353204539209316,0.0,2.0429230228022157,0.0],["0001-01","displaced_debt",0.0,0.0,0.26822608217219657,0.2740996460153834,0.0,2.036266474641057,0.0],["0001-01","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,2.321843749999999,1.0],["0001-02","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.536666666666669,0.0],["0001-02","displaced_free",0.0,0.0,0.3281350156226259,0.3353204539209316,0.0,2.0858460456044314,0.0],["0001-02","displaced_debt",0.0,0.0,0.26822608217219657,0.2740996460153834,0.0,2.0725329492821136,0.0],["0001-02","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,2.643687499999998,1.0],["0001-03","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.805000000000003,0.0],["0001-03","displaced_free",0.01939072986577181,0.0,0.3281350156226259,0.3353204539209316,0.0,2.1093783385408753,0.0],["0001-03","displaced_debt",0.01939072986577181,0.0,0.26822608217219657,0.2740996460153834,0.0,2.0894086940573984,0.0],["0001-03","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,2.9655312499999975,1.0],["0001-04","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.073333333333338,0.0],["0001-04","displaced_free",0.0,0.0,0.3281350156226259,0.3353204539209316,0.0,2.152301361343091,0.0],["0001-04","displaced_debt",0.0,0.0,0.26822608217219657,0.2740996460153834,0.0,2.125675168698455,0.0],["0001-04","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,3.287374999999997,1.0],["0001-05","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.341666666666672,0.0],["0001-05","displaced_free",0.0,0.0,0.3281350156226259,0.3353204539209316,0.0,2.1952243841453067,0.0],["0001-05","displaced_debt",0.0,0.0,0.26822608217219657,0.2740996460153834,0.0,2.1619416433395116,0.0],["0001-05","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,3.609218749999996,1.0],["0001-06","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.610000000000007,0.0],["0001-06","displaced_free",0.01939072986577181,0.0,0.3281350156226259,0.3353204539209316,0.0,2.2187566770817506,0.0],["0001-06","displaced_debt",0.01939072986577181,0.0,0.26822608217219657,0.2740996460153834,0.0,2.1788173881147963,0.0],["0001-06","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,3.9310624999999955,1.0],["0001-07","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.878333333333341,0.0],["0001-07","displaced_free",0.0,0.0,0.3281350156226259,0.3353204539209316,0.0,2.2616796998839663,0.0],["0001-07","displaced_debt",0.0,0.0,0.26822608217219657,0.2740996460153834,0.0,2.215083862755853,0.0],["0001-07","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,4.252906249999995,1.0],["0001-08","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.146666666666675,0.0],["0001-08","displaced_free",0.0,0.0,0.3281350156226259,0.3353204539209316,0.0,2.304602722686182,0.0],["0001-08","displaced_debt",0.0,0.0,0.26822608217219657,0.2740996460153834,0.0,2.2513503373969095,0.0],["0001-08","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,4.5747499999999945,1.0],["0001-09","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.41500000000001,0.0],["0001-09","displaced_free",0.01939072986577181,0.0,0.3281350156226259,0.3353204539209316,0.0,2.328135015622626,0.0],["0001-09","displaced_debt",0.01939072986577181,0.0,0.26822608217219657,0.2740996460153834,0.0,2.2682260821721942,0.0],["0001-09","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,4.896593749999994,1.0],["0001-10","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.683333333333344,0.0],["0001-10","displaced_free",0.0,0.0,0.3281350156226259,0.3353204539209316,0.0,2.3710580384248416,0.0],["0001-10","displaced_debt",0.0,0.0,0.26822608217219657,0.2740996460153834,0.0,2.304492556813251,0.0],["0001-10","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,5.218437499999991,1.0],["0001-11","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.95166666666668,0.0],["0001-11","displaced_free",0.0,0.0,0.3281350156226259,0.3353204539209316,0.0,2.4139810612270574,0.0],["0001-11","displaced_debt",0.0,0.0,0.26822608217219657,0.2740996460153834,0.0,2.3407590314543074,0.0],["0001-11","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,5.540281249999989,1.0],["0001-12","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,7.245000000000013,0.05096715328467154],["0001-12","displaced_free",0.01939072986577181,0.0,0.3281350156226259,0.3353204539209316,0.0,0.9941004118007637,0.007375102625211068],["0001-12","displaced_debt",0.01939072986577181,0.0,0.26822608217219657,0.2740996460153834,0.0,0.8143736114494726,0.003942638012211985],["0001-12","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,6.633755582390046,1.0],["0002-12","workers",0.0,0.0,2.5328839088618547,2.640921611135583,0.0,7.5986517265855635,0.06672961537196978],["0002-12","displaced_free",0.01939072986577181,0.0,0.33115223710942776,0.3452772140477446,0.0,0.9953957843148618,0.009670197592011954],["0002-12","displaced_debt",0.01939072986577181,0.0,0.26668273145026405,0.27805782426093884,0.0,0.801987267337366,0.00490178410538032],["0002-12","owners",0.0,0.0,2.8506239573862633,2.972214552725014,0.0,8.55187187215876,1.0107742513953213],["0003-12","workers",0.0,0.0,2.5708882985614925,2.7311977305734096,0.0,7.712664895684479,0.08433198756595225],["0003-12","displaced_free",0.01939072986577181,0.0,0.3202000224679098,0.3401663056241074,0.0,0.9547828484440001,0.012153699873931676],["0003-12","displaced_debt",0.01939072986577181,0.0,0.254404417502174,0.2702679724041571,0.0,0.7573960335467897,0.005921106720536205],["0003-12","owners",0.0,0.0,2.8984217365924403,3.0791547317148322,0.0,8.695265209777268,1.0315595986040742],["0004-12","workers",0.0,0.0,2.6112784784484027,2.8230037604847595,0.0,7.833835435345206,0.10249703674579262],["0004-12","displaced_free",0.01939072986577181,0.0,0.30702361422482954,0.3319174207835995,0.0,0.9074973317684507,0.014622080066591076],["0004-12","displaced_debt",0.01939072986577181,0.0,0.24022768758738927,0.259705608202583,0.0,0.7071095518561288,0.006922701491186247],["0004-12","owners",0.0,0.0,2.9374607818199148,3.175633277643151,0.0,8.812382345459683,1.0530990162940619],["0005-12","workers",0.0,0.0,2.6519334559511996,2.914212588957362,0.0,7.955800367853593,0.12125498368037069],["0005-12","displaced_free",0.01939072986577181,0.0,0.2914564236391696,0.3202817842188677,0.0,0.8530394680651606,0.017056510992720278],["0005-12","displaced_debt",0.01939072986577181,0.0,0.22409199747993097,0.24625494228563843,0.0,0.6509461895874469,0.007897846250092632],["0005-12","owners",0.0,0.0,2.9703586850102366,3.264130423088172,0.0,8.911076055030646,1.075292757410712],["0006-12","workers",0.0,0.0,2.6926252910826998,3.0046462475600944,0.0,8.077875873248098,0.14060485069409243],["0006-12","displaced_free",0.01939072986577181,0.0,0.27357332417209457,0.3052749540117794,0.0,0.791633877717627,0.019434283650875177],["0006-12","displaced_debt",0.01939072986577181,0.0,0.2060354792726563,0.22991083523987402,0.0,0.5890203430193144,0.008836970208485718],["0006-12","owners",0.0,0.0,2.99745839063001,3.3448033543510847,0.0,8.99237517188995,1.0980769701752922],["0007-12","workers",0.0,0.0,2.733089333724251,3.0940633966689637,0.0,8.19926800117274,0.16054481475281515],["0007-12","displaced_free",0.01939072986577181,0.0,0.25343930144707316,0.28691241673253565,0.0,0.7234755175962534,0.021732835134181616],["0007-12","displaced_debt",0.01939072986577181,0.0,0.18607616942548197,0.21065226727413053,0.0,0.5213861215314823,0.009730562040717249],["0007-12","owners",0.0,0.0,3.0191357574837308,3.4178895367740347,0.0,9.057407272451076,1.1213883860230924],["0008-12","workers",0.0,0.0,2.7730914063217234,3.182236040041322,0.0,8.31927421896515,0.1810711614204019],["0008-12","displaced_free",0.01939072986577181,0.0,0.23111953112340483,0.2652191340760383,0.0,0.6487599146789401,0.023929658777000994],["0008-12","displaced_debt",0.01939072986577181,0.0,0.16421951728421239,0.18844862639171914,0.0,0.44805987316136536,0.010569086316636703],["0008-12","owners",0.0,0.0,3.0357208216369096,3.483614057616126,0.0,9.107162464910614,1.14516552340398],["0009-12","workers",0.0,0.0,2.8124218552066313,3.2689472465327585,0.0,8.437265565619867,0.20217842181085002],["0009-12","displaced_free",0.01939072986577181,0.0,0.20667957161215833,0.24022876059128626,0.0,0.5676837441988917,0.026002368004708048],["0009-12","displaced_debt",0.01939072986577181,0.0,0.14046181969737553,0.16326223531959483,0.0,0.3690304884545452,0.011342938272361113],["0009-12","owners",0.0,0.0,3.0475049017712665,3.5421900661870436,0.0,9.142514705313683,1.1693485218988091],["0010-12","workers",0.0,0.0,2.8508925773832527,3.353991267509709,0.0,8.55267773214973,0.22385946849701358],["0010-12","displaced_free",0.01939072986577181,0.0,0.18018508785087636,0.21198245629514867,0.0,0.4804440009687362,0.027928759340186418],["0010-12","displaced_debt",0.01939072986577181,0.0,0.11479350329666223,0.1350511803490144,0.0,0.28426924730609615,0.012042406641608164],["0010-12","owners",0.0,0.0,3.054744393549747,3.5938169335879375,0.0,9.164233180649113,1.1938790140880418],["0011-12","workers",0.0,0.0,2.881466786597863,3.3899609254092504,0.0,8.64440035979354,0.2459196631312488],["0011-12","displaced_free",0.01939072986577181,0.0,0.18192965978561174,0.21403489386542557,0.0,0.477921424826633,0.029370497315811428],["0011-12","displaced_debt",0.01939072986577181,0.0,0.11617978634044589,0.13668210157699517,0.0,0.2806718044911378,0.012508594361026457],["0011-12","owners",0.0,0.0,3.0210393293566185,3.5541639168901393,0.0,9.063117988069724,1.218634423170528],["0012-12","workers",0.0,0.0,2.9108606778453288,3.424541973935681,0.0,8.732582033535927,0.2682312272295902],["0012-12","displaced_free",0.01939072986577181,0.0,0.18273470962426228,0.2149820113226615,0.0,0.4725802823962746,0.03083512920951362],["0012-12","displaced_debt",0.01939072986577181,0.0,0.11676564586772345,0.13737134807967466,0.0,0.27467309112666216,0.01298414212922677],["0012-12","owners",0.0,0.0,2.990254528743224,3.517946504403793,0.0,8.97076358622955,1.2431062088220486],["0013-12","workers",0.0,0.0,2.9389036997609526,3.45753376442465,0.0,8.816711099282779,0.29078657546842],["0013-12","displaced_free",0.01939072986577181,0.0,0.18352931467355355,0.21591684079241594,0.0,0.4672078055978387,0.03230617761949307],["0013-12","displaced_debt",0.01939072986577181,0.0,0.11735746428888547,0.1380676050457476,0.0,0.26869225444383904,0.01346195817550521],["0013-12","owners",0.0,0.0,2.960825083357147,3.4833236274789963,0.0,8.882475250071312,1.2673255255387257],["0014-12","workers",0.0,0.0,2.9657045992077316,3.4890642343620373,0.0,8.897113797623119,0.31357404664843946],["0014-12","displaced_free",0.01939072986577181,0.0,0.18428847393508105,0.21680996933538949,0.0,0.461728991436111,0.03378380573366073],["0014-12","displaced_debt",0.01939072986577181,0.0,0.11793283332005623,0.13874450978830144,0.0,0.2626620695910419,0.013942175712601892],["0014-12","owners",0.0,0.0,2.93268965561767,3.450223124256082,0.0,8.798068966852846,1.2913037381192067],["0015-12","workers",0.0,0.0,2.9913518068682343,3.519237419844982,0.0,8.974055420604609,0.33658303166516185],["0015-12","displaced_free",0.01939072986577181,0.0,0.18501569964088935,0.2176655289892816,0.0,0.45615437660722646,0.03526770111219055],["0015-12","displaced_debt",0.01939072986577181,0.0,0.1184935458329057,0.13940417156812435,0.0,0.25658791518328117,0.014424721444518463],["0015-12","owners",0.0,0.0,2.9057545097385087,3.4185347173394223,0.0,8.717263529215353,1.3150518414038026],["0016-12","workers",0.0,0.0,3.015925501701862,3.5481476490610144,0.0,9.04777650510549,0.35980369588732813],["0016-12","displaced_free",0.01939072986577181,0.0,0.18571338749335356,0.2184863382274748,0.0,0.45049114821830893,0.03675758980854381],["0016-12","displaced_debt",0.01939072986577181,0.0,0.11904058810374521,0.1400477507102885,0.0,0.25047275004949143,0.014909533060024691],["0016-12","owners",0.0,0.0,2.8799360847815776,3.3881600997430326,0.0,8.639808254344556,1.3385800062815416],["0017-12","workers",0.0,0.0,3.039498277776807,3.5758803267962436,0.0,9.118494833330322,0.3832269078999413],["0017-12","displaced_free",0.01939072986577181,0.0,0.18638371499193998,0.21927495881404704,0.0,0.44474583876775897,0.038253218805248526],["0017-12","displaced_debt",0.01939072986577181,0.0,0.11957487529488398,0.14067632387633408,0.0,0.2443193196765986,0.015396552464238624],["0017-12","owners",0.0,0.0,2.8551586940169087,3.359010228255187,0.0,8.565476082050518,1.3618976752797745],["0018-12","workers",0.0,0.0,3.0621360512044395,3.602513001416988,0.0,9.186408153613206,0.40684417112341004],["0018-12","displaced_free",0.01939072986577181,0.0,0.18702864702895222,0.22003370238700262,0.0,0.4389243429324867,0.03975435424764387],["0018-12","displaced_debt",0.01939072986577181,0.0,0.12009724126016032,0.14129087207077684,0.0,0.23813012562611902,0.015885725549721057],["0018-12","owners",0.0,0.0,2.831353622586986,3.3310042618670423,0.0,8.49406086776074,1.3850136329401925],["0019-12","workers",0.0,0.0,3.0838988282924373,3.628116268579338,0.0,9.251696484877202,0.4306475639065037],["0019-12","displaced_free",0.01939072986577181,0.0,0.18764996209406384,0.22076466128713393,0.0,0.4330319961815122,0.04126077951946579],["0019-12","displaced_debt",0.01939072986577181,0.0,0.12060844798370422,0.1418922917455344,0.0,0.23190745385044223,0.016377001831350317],["0019-12","owners",0.0,0.0,2.808458323710333,3.3040686161298036,0.0,8.425374971130767,1.4079360680154125],["0020-12","workers",0.0,0.0,3.1048413688453915,3.6527545515828135,0.0,9.314524106536044,0.4546296866720037],["0020-12","displaced_free",0.01939072986577181,0.0,0.18824927416044662,0.2214697343064078,0.0,0.42707364043435003,0.04277229356629572],["0020-12","displaced_debt",0.01939072986577181,0.0,0.12110919328293811,0.14248140386228014,0.0,0.22565339780183538,0.016870334126720486],["0020-12","owners",0.0,0.0,2.786415725791762,3.2781361479903084,0.0,8.359247177375048,1.430672628319477]]},"december__external_control":{"policy":"external_control","tax_timing":"december","annual_surcharge":0.8797621107266439,"initial_cash":{"workers":14.0,"displaced_free":2.0,"displaced_debt":2.0,"owners":2.0,"market":1686.0554092673945,"surcharge_receipts":0.0,"external_control_payer":17.595242214532878},"annual":[{"year":1,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":28.979999999999997,"real_consumption":29.614598540145987,"liquidity_shortfall":0.0,"equity_purchase":9.975,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":4.007426814988289,"real_consumption":4.095180686849347,"liquidity_shortfall":0.0,"equity_purchase":1.4434129423627375,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.288519613583137,"real_consumption":3.3605309919827686,"liquidity_shortfall":0.0,"equity_purchase":0.7716305823900598,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.75912499999998,"real_consumption":35.52027372262773,"liquidity_shortfall":0.0,"equity_purchase":0.0,"closing_cash":6.633755582390046,"closing_units":1.0,"tax_arrears":0.0}},"private_loan":19.22836941760994,"external_tax_paid":0.8797621107266439},{"year":2,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":30.394606906342254,"real_consumption":31.691059333626995,"liquidity_shortfall":0.0,"equity_purchase":3.0235268185635706,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":4.043633472829912,"real_consumption":4.216110729964837,"liquidity_shortfall":0.0,"equity_purchase":0.4402409436318062,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.269999404919947,"real_consumption":3.4094780525231676,"liquidity_shortfall":0.0,"equity_purchase":0.18398165968956254,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.20748748863516,"real_consumption":35.66657463270017,"liquidity_shortfall":0.0,"equity_purchase":2.0666973131025195,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213,"tax_arrears":0.0}},"private_loan":19.04438775792038,"external_tax_paid":0.8797621107266439},{"year":3,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":30.85065958273791,"real_consumption":32.774372766880916,"liquidity_shortfall":0.0,"equity_purchase":3.313837895649743,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.912206897131696,"real_consumption":4.1561551332115005,"liquidity_shortfall":0.0,"equity_purchase":0.46754629916140866,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.1226596375428666,"real_consumption":3.3173751345720985,"liquidity_shortfall":0.0,"equity_purchase":0.19189856189673843,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.78106083910929,"real_consumption":36.94985678057799,"liquidity_shortfall":0.0,"equity_purchase":3.913067539734797,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742,"tax_arrears":0.0}},"private_loan":18.85248919602364,"external_tax_paid":0.8797621107266439},{"year":4,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":31.33534174138083,"real_consumption":33.876045125817114,"liquidity_shortfall":0.0,"equity_purchase":3.3605340982704686,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.7540899982147327,"real_consumption":4.058475673745657,"liquidity_shortfall":0.0,"equity_purchase":0.4566503356419891,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.9525388785654494,"real_consumption":3.191933922773459,"liquidity_shortfall":0.0,"equity_purchase":0.18529503257025776,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.249529381838975,"real_consumption":38.107599331717815,"liquidity_shortfall":0.0,"equity_purchase":3.98479227264772,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619,"tax_arrears":0.0}},"private_loan":18.66719416345338,"external_tax_paid":0.8797621107266439},{"year":5,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":31.823201471414393,"real_consumption":34.970551067488344,"liquidity_shortfall":0.0,"equity_purchase":3.4139463420932077,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.567283711186814,"real_consumption":3.92009199031518,"liquidity_shortfall":0.0,"equity_purchase":0.44306642855551515,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.75891059727595,"real_consumption":3.031769887116428,"liquidity_shortfall":0.0,"equity_purchase":0.17747634612096208,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.64430422012284,"real_consumption":39.16956507705806,"liquidity_shortfall":0.0,"equity_purchase":4.039260883230316,"closing_cash":8.911076055030646,"closing_units":1.075292757410712,"tax_arrears":0.0}},"private_loan":18.48971781733242,"external_tax_paid":0.8797621107266439},{"year":6,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":32.3115034929924,"real_consumption":36.05575497072113,"liquidity_shortfall":0.0,"equity_purchase":3.468091549382434,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.3526865175819136,"real_consumption":3.7411952556708057,"liquidity_shortfall":0.0,"equity_purchase":0.4261700225769931,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.542232378788654,"real_consumption":2.8368258304079403,"liquidity_shortfall":0.0,"equity_purchase":0.16831990946583747,"closing_cash":0.6355580946971628,"closing_units":0.008836970208485718,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.96950068756012,"real_consumption":40.13764025221302,"liquidity_shortfall":0.0,"equity_purchase":4.0836319801132,"closing_cash":8.99237517188995,"closing_units":1.0980769701752922,"tax_arrears":0.0}},"private_loan":18.321397907866583,"external_tax_paid":0.8797621107266439},{"year":7,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":32.79707200469101,"real_consumption":37.12876076002756,"liquidity_shortfall":0.0,"equity_purchase":3.5227269837076793,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.1110782448816563,"real_consumption":3.521975371564139,"liquidity_shortfall":0.0,"equity_purchase":0.40607742871747077,"closing_cash":0.7777695612204184,"closing_units":0.021732835134181616,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.302720660622562,"real_consumption":2.6068535780632778,"liquidity_shortfall":0.0,"equity_purchase":0.15786789036090382,"closing_cash":0.5756801651556394,"closing_units":0.009730562040717249,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.22962908980477,"real_consumption":41.01467444128842,"liquidity_shortfall":0.0,"equity_purchase":4.118350133111388,"closing_cash":9.057407272451076,"closing_units":1.1213883860230924,"tax_arrears":0.0}},"private_loan":18.16353001750568,"external_tax_paid":0.8797621107266439},{"year":8,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.27709687586068,"real_consumption":38.186832480495866,"liquidity_shortfall":0.0,"equity_purchase":3.577448990636545,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.8432410009976365,"real_consumption":3.262735574915321,"liquidity_shortfall":0.0,"equity_purchase":0.38287497774852,"closing_cash":0.7108102502494155,"closing_units":0.023929658777000994,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.040440834927327,"real_consumption":2.3414894827034898,"liquidity_shortfall":0.0,"equity_purchase":0.14614280237453353,"closing_cash":0.5101102087318303,"closing_units":0.010569086316636703,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.42864985964292,"real_consumption":41.80336869139351,"liquidity_shortfall":0.0,"equity_purchase":4.144015372097535,"closing_cash":9.107162464910614,"closing_units":1.14516552340398,"tax_arrears":0.0}},"private_loan":18.017387215131144,"external_tax_paid":0.8797621107266439},{"year":9,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.749062262479576,"real_consumption":39.227366958393105,"liquidity_shortfall":0.0,"equity_purchase":3.6319044602874526,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.5499614868626788,"real_consumption":2.9638830909425926,"liquidity_shortfall":0.0,"equity_purchase":0.35664893262959285,"closing_cash":0.6374903717156759,"closing_units":0.026002368004708048,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.7553484638852848,"real_consumption":2.040284787682295,"liquidity_shortfall":0.0,"equity_purchase":0.13315590548499331,"closing_cash":0.438837115971318,"closing_units":0.011342938272361113,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.5700588212552,"real_consumption":42.506280794244525,"liquidity_shortfall":0.0,"equity_purchase":4.161143534110277,"closing_cash":9.142514705313683,"closing_units":1.1693485218988091,"tax_arrears":0.0}},"private_loan":17.88423130964615,"external_tax_paid":0.8797621107266439},{"year":10,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.210710928599035,"real_consumption":40.24789521011651,"liquidity_shortfall":0.0,"equity_purchase":3.6857779366478045,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2320276817272946,"real_consumption":2.6259149196791705,"liquidity_shortfall":0.0,"equity_purchase":0.32748652703132264,"closing_cash":0.5580069204318296,"closing_units":0.027928759340186418,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4473286670767251,"real_consumption":1.702739608325559,"liquidity_shortfall":0.0,"equity_purchase":0.11890962277199886,"closing_cash":0.36183216676917695,"closing_units":0.012042406641608164,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.65693272259696,"real_consumption":43.12580320305525,"liquidity_shortfall":0.0,"equity_purchase":4.170183672169552,"closing_cash":9.164233180649113,"closing_units":1.1938790140880418,"tax_arrears":0.0}},"private_loan":17.765321686874152,"external_tax_paid":0.8797621107266439},{"year":11,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.57760143917436,"real_consumption":40.67953110491101,"liquidity_shortfall":0.0,"equity_purchase":3.750233087819989,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2529625449441193,"real_consumption":2.650544170522493,"liquidity_shortfall":0.0,"equity_purchase":0.2450954558562518,"closing_cash":0.5632406362360355,"closing_units":0.029370497315811428,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.463964063602129,"real_consumption":1.7223106630613283,"liquidity_shortfall":0.0,"equity_purchase":0.07925191230110956,"closing_cash":0.36599101590052696,"closing_units":0.012508594361026457,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.25247195227942,"real_consumption":42.64996700268167,"liquidity_shortfall":0.0,"equity_purchase":4.208419544022657,"closing_cash":9.063117988069724,"closing_units":1.218634423170528,"tax_arrears":0.0}},"private_loan":17.686069774573042,"external_tax_paid":0.8797621107266439},{"year":12,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.93032813414395,"real_consumption":41.09450368722817,"liquidity_shortfall":0.0,"equity_purchase":3.792965896718041,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2626231430079256,"real_consumption":2.6619095800093246,"liquidity_shortfall":0.0,"equity_purchase":0.24898742192937307,"closing_cash":0.5656557857519862,"closing_units":0.03083512920951362,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4709943779294599,"real_consumption":1.7305816210934823,"liquidity_shortfall":0.0,"equity_purchase":0.08084312059405344,"closing_cash":0.3677485944823601,"closing_units":0.01298414212922677,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.88305434491869,"real_consumption":42.21535805284552,"liquidity_shortfall":0.0,"equity_purchase":4.160203560758525,"closing_cash":8.97076358622955,"closing_units":1.2431062088220486,"tax_arrears":0.0}},"private_loan":17.60522665397899,"external_tax_paid":0.8797621107266439},{"year":13,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.26684439713143,"real_consumption":41.4904051730958,"liquidity_shortfall":0.0,"equity_purchase":3.8344092006010713,"closing_cash":8.816711099282779,"closing_units":0.29078657546842,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2721584035994207,"real_consumption":2.673127533646378,"liquidity_shortfall":0.0,"equity_purchase":0.2500782296965066,"closing_cash":0.5680396008998584,"closing_units":0.03230617761949307,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4780961989834038,"real_consumption":1.7389367046863575,"liquidity_shortfall":0.0,"equity_purchase":0.08122872786733482,"closing_cash":0.36952404974584574,"closing_units":0.01346195817550521,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.52990100028576,"real_consumption":41.79988352974796,"liquidity_shortfall":0.0,"equity_purchase":4.117283841835093,"closing_cash":8.882475250071312,"closing_units":1.2673255255387257,"tax_arrears":0.0}},"private_loan":17.523997926111655,"external_tax_paid":0.8797621107266439},{"year":14,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.58845519049278,"real_consumption":41.86877081234445,"liquidity_shortfall":0.0,"equity_purchase":3.8738701006033023,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2812683147377513,"real_consumption":2.6838450761620605,"liquidity_shortfall":0.0,"equity_purchase":0.25119677940850127,"closing_cash":0.5703170786844398,"closing_units":0.03378380573366073,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4850006273574532,"real_consumption":1.7470595615970037,"liquidity_shortfall":0.0,"equity_purchase":0.08163698130643565,"closing_cash":0.3712501568393569,"closing_units":0.013942175712601892,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.192275867412036,"real_consumption":41.402677491072986,"liquidity_shortfall":0.0,"equity_purchase":4.076296138681762,"closing_cash":8.798068966852846,"closing_units":1.2913037381192067,"tax_arrears":0.0}},"private_loan":17.44236094480522,"external_tax_paid":0.8797621107266439},{"year":15,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.89622168241881,"real_consumption":42.23084903813978,"liquidity_shortfall":0.0,"equity_purchase":3.911527452842808,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2899950232074504,"real_consumption":2.6941117920087656,"liquidity_shortfall":0.0,"equity_purchase":0.25226221435006935,"closing_cash":0.5724987558018644,"closing_units":0.03526770111219055,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4917291775116466,"real_consumption":1.7549755029548786,"liquidity_shortfall":0.0,"equity_purchase":0.0820327744258171,"closing_cash":0.3729322943779043,"closing_units":0.014424721444518463,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.8690541168621,"real_consumption":41.022416608073065,"liquidity_shortfall":0.0,"equity_purchase":4.0371775583813125,"closing_cash":8.717263529215353,"closing_units":1.3150518414038026,"tax_arrears":0.0}},"private_loan":17.360328170379404,"external_tax_paid":0.8797621107266439},{"year":16,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.191106020422346,"real_consumption":42.57777178873217,"liquidity_shortfall":0.0,"equity_purchase":3.9475129177682664,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.298367277437021,"real_consumption":2.7039615028670836,"liquidity_shortfall":0.0,"equity_purchase":0.25328107838005454,"closing_cash":0.5745918193592561,"closing_units":0.03675758980854381,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.498293684761721,"real_consumption":1.7626984526608482,"liquidity_shortfall":0.0,"equity_purchase":0.08241797463605854,"closing_cash":0.3745734211904236,"closing_units":0.014909533060024691,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.55923301737893,"real_consumption":40.65792119691639,"liquidity_shortfall":0.0,"equity_purchase":3.999788029215619,"closing_cash":8.639808254344556,"closing_units":1.3385800062815416,"tax_arrears":0.0}},"private_loan":17.277910195743345,"external_tax_paid":0.8797621107266439},{"year":17,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.47397933332168,"real_consumption":42.910563921554925,"liquidity_shortfall":0.0,"equity_purchase":3.981946042144239,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.3064112074200582,"real_consumption":2.713424949905951,"liquidity_shortfall":0.0,"equity_purchase":0.2542569294398025,"closing_cash":0.5766028018550153,"closing_units":0.038253218805248526,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.504705131055386,"real_consumption":1.7702413306533953,"liquidity_shortfall":0.0,"equity_purchase":0.0827932987163687,"closing_cash":0.3761762827638393,"closing_units":0.015396552464238624,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.2619043282029,"real_consumption":40.30812273906224,"liquidity_shortfall":0.0,"equity_purchase":3.9640037296995896,"closing_cash":8.565476082050518,"closing_units":1.3618976752797745,"tax_arrears":0.0}},"private_loan":17.195116897026978,"external_tax_paid":0.8797621107266439},{"year":18,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.74563261445327,"real_consumption":43.23015601700386,"liquidity_shortfall":0.0,"equity_purchase":4.014934747989686,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.3141503918642052,"real_consumption":2.722529872781418,"liquidity_shortfall":0.0,"equity_purchase":0.25519302520720855,"closing_cash":0.578537597966051,"closing_units":0.03975435424764387,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.5109735226387024,"real_consumption":1.7776159089867087,"liquidity_shortfall":0.0,"equity_purchase":0.08315942453201325,"closing_cash":0.3777433806596687,"closing_units":0.015885725549721057,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.97624347104383,"real_consumption":39.97205114240451,"liquidity_shortfall":0.0,"equity_purchase":3.929712802271089,"closing_cash":8.49406086776074,"closing_units":1.3850136329401925,"tax_arrears":0.0}},"private_loan":17.111957472494964,"external_tax_paid":0.8797621107266439},{"year":19,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":37.00678593950925,"real_consumption":43.53739522295206,"liquidity_shortfall":0.0,"equity_purchase":4.046576773125922,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.321606172645545,"real_consumption":2.731301379582994,"liquidity_shortfall":0.0,"equity_purchase":0.2560922962097255,"closing_cash":0.5804015431613846,"closing_units":0.04126077951946579,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.5171080033212292,"real_consumption":1.784832945083799,"liquidity_shortfall":0.0,"equity_purchase":0.08351696787697446,"closing_cash":0.37927700083030014,"closing_units":0.016377001831350317,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.701499884524,"real_consumption":39.64882339355764,"liquidity_shortfall":0.0,"equity_purchase":3.8968139627873786,"closing_cash":8.425374971130767,"closing_units":1.4079360680154125,"tax_arrears":0.0}},"private_loan":17.02844050461799,"external_tax_paid":0.8797621107266439},{"year":20,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":37.2580964261447,"real_consumption":43.83305461899376,"liquidity_shortfall":0.0,"equity_purchase":4.076960870134997,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.328797917442138,"real_consumption":2.73976225581428,"liquidity_shortfall":0.0,"equity_purchase":0.25695738796108936,"closing_cash":0.5821994793605327,"closing_units":0.04277229356629572,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.5231169469120358,"real_consumption":1.7919022904847481,"liquidity_shortfall":0.0,"equity_purchase":0.08386649021292866,"closing_cash":0.3807792367280014,"closing_units":0.016870334126720486,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.43698870950114,"real_consumption":39.3376337758837,"liquidity_shortfall":0.0,"equity_purchase":3.8652152516909855,"closing_cash":8.359247177375048,"closing_units":1.430672628319477,"tax_arrears":0.0}},"private_loan":16.94457401440506,"external_tax_paid":0.8797621107266439}],"summary":{"expected_surcharge":17.595242214532878,"collected_surcharge":17.595242214532878,"max_cumulative_collection_gap":0.0,"v108_receipt_schedule_supported":true,"full_macro_integration":false,"groups":{"workers":{"tax_paid":0.0,"real_consumption":777.2262385986695,"liquidity_shortfall_months":0,"ending_cash":9.314524106536044,"ending_units":0.4546296866720037,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"displaced_free":{"tax_paid":0.0,"real_consumption":63.5362365401593,"liquidity_shortfall_months":0,"ending_cash":0.5821994793605327,"ending_units":0.04277229356629572,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"displaced_debt":{"tax_paid":0.0,"real_consumption":45.42043625741304,"liquidity_shortfall_months":0,"ending_cash":0.3807792367280014,"ending_units":0.016870334126720486,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"owners":{"tax_paid":0.0,"real_consumption":803.0164918591222,"liquidity_shortfall_months":0,"ending_cash":8.359247177375048,"ending_units":1.430672628319477,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0}},"ending_private_loan":16.94457401440506,"ending_private_interest_arrears":0.0,"max_cash_error":4.229150363244116e-11,"aggregate_real_consumption":1689.1994032553641,"aggregate_real_consumption_change":0.0},"monthly_checkpoints":[["0001-01","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.268333333333334,0.0],["0001-01","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.037105803842484,0.0],["0001-01","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.0304492556813254,0.0],["0001-01","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,2.321843749999999,1.0],["0001-02","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.536666666666669,0.0],["0001-02","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.074211607684968,0.0],["0001-02","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.0608985113626503,0.0],["0001-02","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,2.643687499999998,1.0],["0001-03","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.805000000000003,0.0],["0001-03","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.1113174115274522,0.0],["0001-03","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.0913477670439753,0.0],["0001-03","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,2.9655312499999975,1.0],["0001-04","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.073333333333338,0.0],["0001-04","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.1484232153699363,0.0],["0001-04","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.1217970227253002,0.0],["0001-04","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,3.287374999999997,1.0],["0001-05","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.341666666666672,0.0],["0001-05","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.1855290192124204,0.0],["0001-05","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.152246278406625,0.0],["0001-05","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,3.609218749999996,1.0],["0001-06","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.610000000000007,0.0],["0001-06","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.2226348230549045,0.0],["0001-06","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.18269553408795,0.0],["0001-06","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,3.9310624999999955,1.0],["0001-07","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.878333333333341,0.0],["0001-07","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.2597406268973885,0.0],["0001-07","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.213144789769275,0.0],["0001-07","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,4.252906249999995,1.0],["0001-08","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.146666666666675,0.0],["0001-08","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.2968464307398726,0.0],["0001-08","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.2435940454506,0.0],["0001-08","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,4.5747499999999945,1.0],["0001-09","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.41500000000001,0.0],["0001-09","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.3339522345823567,0.0],["0001-09","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.274043301131925,0.0],["0001-09","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,4.896593749999994,1.0],["0001-10","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.683333333333344,0.0],["0001-10","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.3710580384248408,0.0],["0001-10","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.30449255681325,0.0],["0001-10","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,5.218437499999991,1.0],["0001-11","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.95166666666668,0.0],["0001-11","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.408163842267325,0.0],["0001-11","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.334941812494575,0.0],["0001-11","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,5.540281249999989,1.0],["0001-12","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,7.245000000000013,0.05096715328467154],["0001-12","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,1.0018567037470714,0.007375102625211068],["0001-12","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,0.8221299033957803,0.003942638012211985],["0001-12","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,6.633755582390046,1.0],["0002-12","workers",0.0,0.0,2.5328839088618547,2.640921611135583,0.0,7.5986517265855635,0.06672961537196978],["0002-12","displaced_free",0.0,0.0,0.3369694560691593,0.35134256083040305,0.0,1.0109083682074798,0.009670197592011954],["0002-12","displaced_debt",0.0,0.0,0.2724999504099956,0.2841231710435973,0.0,0.8174998512299814,0.00490178410538032],["0002-12","owners",0.0,0.0,2.8506239573862633,2.972214552725014,0.0,8.55187187215876,1.0107742513953213],["0003-12","workers",0.0,0.0,2.5708882985614925,2.7311977305734096,0.0,7.712664895684479,0.08433198756595225],["0003-12","displaced_free",0.0,0.0,0.3260172414276413,0.3463462611009584,0.0,0.9780517242829284,0.012153699873931676],["0003-12","displaced_debt",0.0,0.0,0.26022163646190555,0.2764479278810082,0.0,0.7806649093857141,0.005921106720536205],["0003-12","owners",0.0,0.0,2.8984217365924403,3.0791547317148322,0.0,8.695265209777268,1.0315595986040742],["0004-12","workers",0.0,0.0,2.6112784784484027,2.8230037604847595,0.0,7.833835435345206,0.10249703674579262],["0004-12","displaced_free",0.0,0.0,0.3128408331845611,0.3382063061454714,0.0,0.9385224995536867,0.014622080066591076],["0004-12","displaced_debt",0.0,0.0,0.2460449065471208,0.2659944935644549,0.0,0.7381347196413608,0.006922701491186247],["0004-12","owners",0.0,0.0,2.9374607818199148,3.175633277643151,0.0,8.812382345459683,1.0530990162940619],["0005-12","workers",0.0,0.0,2.6519334559511996,2.914212588957362,0.0,7.955800367853593,0.12125498368037069],["0005-12","displaced_free",0.0,0.0,0.29727364259890116,0.326674332526265,0.0,0.891820927796707,0.017056510992720278],["0005-12","displaced_debt",0.0,0.0,0.22990921643966247,0.25264749059303565,0.0,0.689727649318987,0.007897846250092632],["0005-12","owners",0.0,0.0,2.9703586850102366,3.264130423088172,0.0,8.911076055030646,1.075292757410712],["0006-12","workers",0.0,0.0,2.6926252910826998,3.0046462475600944,0.0,8.077875873248098,0.14060485069409243],["0006-12","displaced_free",0.0,0.0,0.27939054313182615,0.31176627130590046,0.0,0.8381716293954811,0.019434283650875177],["0006-12","displaced_debt",0.0,0.0,0.21185269823238784,0.23640215253399502,0.0,0.6355580946971628,0.008836970208485718],["0006-12","owners",0.0,0.0,2.99745839063001,3.3448033543510847,0.0,8.99237517188995,1.0980769701752922],["0007-12","workers",0.0,0.0,2.733089333724251,3.0940633966689637,0.0,8.19926800117274,0.16054481475281515],["0007-12","displaced_free",0.0,0.0,0.2592565204068047,0.2934979476303449,0.0,0.7777695612204184,0.021732835134181616],["0007-12","displaced_debt",0.0,0.0,0.1918933883852135,0.2172377981719398,0.0,0.5756801651556394,0.009730562040717249],["0007-12","owners",0.0,0.0,3.0191357574837308,3.4178895367740347,0.0,9.057407272451076,1.1213883860230924],["0008-12","workers",0.0,0.0,2.7730914063217234,3.182236040041322,0.0,8.31927421896515,0.1810711614204019],["0008-12","displaced_free",0.0,0.0,0.23693675008313636,0.2718946312429434,0.0,0.7108102502494155,0.023929658777000994],["0008-12","displaced_debt",0.0,0.0,0.17003673624394391,0.19512412355862416,0.0,0.5101102087318303,0.010569086316636703],["0008-12","owners",0.0,0.0,3.0357208216369096,3.483614057616126,0.0,9.107162464910614,1.14516552340398],["0009-12","workers",0.0,0.0,2.8124218552066313,3.2689472465327585,0.0,8.437265565619867,0.20217842181085002],["0009-12","displaced_free",0.0,0.0,0.2124967905718899,0.2469902575785494,0.0,0.6374903717156759,0.026002368004708048],["0009-12","displaced_debt",0.0,0.0,0.14627903865710706,0.17002373230685794,0.0,0.438837115971318,0.011342938272361113],["0009-12","owners",0.0,0.0,3.0475049017712665,3.5421900661870436,0.0,9.142514705313683,1.1693485218988091],["0010-12","workers",0.0,0.0,2.8508925773832527,3.353991267509709,0.0,8.55267773214973,0.22385946849701358],["0010-12","displaced_free",0.0,0.0,0.1860023068106079,0.21882624330659753,0.0,0.5580069204318296,0.027928759340186418],["0010-12","displaced_debt",0.0,0.0,0.12061072225639377,0.14189496736046325,0.0,0.36183216676917695,0.012042406641608164],["0010-12","owners",0.0,0.0,3.054744393549747,3.5938169335879375,0.0,9.164233180649113,1.1938790140880418],["0011-12","workers",0.0,0.0,2.881466786597863,3.3899609254092504,0.0,8.64440035979354,0.2459196631312488],["0011-12","displaced_free",0.0,0.0,0.18774687874534327,0.22087868087687443,0.0,0.5632406362360355,0.029370497315811428],["0011-12","displaced_debt",0.0,0.0,0.12199700530017742,0.14352588858844403,0.0,0.36599101590052696,0.012508594361026457],["0011-12","owners",0.0,0.0,3.0210393293566185,3.5541639168901393,0.0,9.063117988069724,1.218634423170528],["0012-12","workers",0.0,0.0,2.9108606778453288,3.424541973935681,0.0,8.732582033535927,0.2682312272295902],["0012-12","displaced_free",0.0,0.0,0.1885519285839938,0.22182579833411037,0.0,0.5656557857519862,0.03083512920951362],["0012-12","displaced_debt",0.0,0.0,0.12258286482745498,0.14421513509112352,0.0,0.3677485944823601,0.01298414212922677],["0012-12","owners",0.0,0.0,2.990254528743224,3.517946504403793,0.0,8.97076358622955,1.2431062088220486],["0013-12","workers",0.0,0.0,2.9389036997609526,3.45753376442465,0.0,8.816711099282779,0.29078657546842],["0013-12","displaced_free",0.0,0.0,0.18934653363328507,0.2227606278038648,0.0,0.5680396008998584,0.03230617761949307],["0013-12","displaced_debt",0.0,0.0,0.123174683248617,0.14491139205719647,0.0,0.36952404974584574,0.01346195817550521],["0013-12","owners",0.0,0.0,2.960825083357147,3.4833236274789963,0.0,8.882475250071312,1.2673255255387257],["0014-12","workers",0.0,0.0,2.9657045992077316,3.4890642343620373,0.0,8.897113797623119,0.31357404664843946],["0014-12","displaced_free",0.0,0.0,0.1901056928948126,0.22365375634683837,0.0,0.5703170786844398,0.03378380573366073],["0014-12","displaced_debt",0.0,0.0,0.12375005227978776,0.1455882967997503,0.0,0.3712501568393569,0.013942175712601892],["0014-12","owners",0.0,0.0,2.93268965561767,3.450223124256082,0.0,8.798068966852846,1.2913037381192067],["0015-12","workers",0.0,0.0,2.9913518068682343,3.519237419844982,0.0,8.974055420604609,0.33658303166516185],["0015-12","displaced_free",0.0,0.0,0.19083291860062088,0.22450931600073046,0.0,0.5724987558018644,0.03526770111219055],["0015-12","displaced_debt",0.0,0.0,0.12431076479263722,0.1462479585795732,0.0,0.3729322943779043,0.014424721444518463],["0015-12","owners",0.0,0.0,2.9057545097385087,3.4185347173394223,0.0,8.717263529215353,1.3150518414038026],["0016-12","workers",0.0,0.0,3.015925501701862,3.5481476490610144,0.0,9.04777650510549,0.35980369588732813],["0016-12","displaced_free",0.0,0.0,0.1915306064530851,0.22533012523892365,0.0,0.5745918193592561,0.03675758980854381],["0016-12","displaced_debt",0.0,0.0,0.12485780706347674,0.14689153772173735,0.0,0.3745734211904236,0.014909533060024691],["0016-12","owners",0.0,0.0,2.8799360847815776,3.3881600997430326,0.0,8.639808254344556,1.3385800062815416],["0017-12","workers",0.0,0.0,3.039498277776807,3.5758803267962436,0.0,9.118494833330322,0.3832269078999413],["0017-12","displaced_free",0.0,0.0,0.1922009339516715,0.2261187458254959,0.0,0.5766028018550153,0.038253218805248526],["0017-12","displaced_debt",0.0,0.0,0.1253920942546155,0.14752011088778294,0.0,0.3761762827638393,0.015396552464238624],["0017-12","owners",0.0,0.0,2.8551586940169087,3.359010228255187,0.0,8.565476082050518,1.3618976752797745],["0018-12","workers",0.0,0.0,3.0621360512044395,3.602513001416988,0.0,9.186408153613206,0.40684417112341004],["0018-12","displaced_free",0.0,0.0,0.19284586598868378,0.2268774893984515,0.0,0.578537597966051,0.03975435424764387],["0018-12","displaced_debt",0.0,0.0,0.12591446021989186,0.14813465908222573,0.0,0.3777433806596687,0.015885725549721057],["0018-12","owners",0.0,0.0,2.831353622586986,3.3310042618670423,0.0,8.49406086776074,1.3850136329401925],["0019-12","workers",0.0,0.0,3.0838988282924373,3.628116268579338,0.0,9.251696484877202,0.4306475639065037],["0019-12","displaced_free",0.0,0.0,0.1934671810537954,0.22760844829858284,0.0,0.5804015431613846,0.04126077951946579],["0019-12","displaced_debt",0.0,0.0,0.12642566694343577,0.14873607875698325,0.0,0.37927700083030014,0.016377001831350317],["0019-12","owners",0.0,0.0,2.808458323710333,3.3040686161298036,0.0,8.425374971130767,1.4079360680154125],["0020-12","workers",0.0,0.0,3.1048413688453915,3.6527545515828135,0.0,9.314524106536044,0.4546296866720037],["0020-12","displaced_free",0.0,0.0,0.19406649312017815,0.22831352131785665,0.0,0.5821994793605327,0.04277229356629572],["0020-12","displaced_debt",0.0,0.0,0.12692641224266965,0.149325190873729,0.0,0.3807792367280014,0.016870334126720486],["0020-12","owners",0.0,0.0,2.786415725791762,3.2781361479903084,0.0,8.359247177375048,1.430672628319477]]},"december__owners_only":{"policy":"owners_only","tax_timing":"december","annual_surcharge":0.8797621107266439,"initial_cash":{"workers":14.0,"displaced_free":2.0,"displaced_debt":2.0,"owners":2.0,"market":1686.0554092673945,"surcharge_receipts":0.0,"external_control_payer":17.595242214532878},"annual":[{"year":1,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":28.979999999999997,"real_consumption":29.614598540145987,"liquidity_shortfall":0.0,"equity_purchase":9.975,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":4.007426814988289,"real_consumption":4.095180686849347,"liquidity_shortfall":0.0,"equity_purchase":1.4434129423627375,"closing_cash":1.0018567037470714,"closing_units":0.007375102625211068,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.288519613583137,"real_consumption":3.3605309919827686,"liquidity_shortfall":0.0,"equity_purchase":0.7716305823900598,"closing_cash":0.8221299033957803,"closing_units":0.003942638012211985,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":33.96733910034601,"real_consumption":34.71114944560907,"liquidity_shortfall":0.0,"equity_purchase":0.0,"closing_cash":6.545779371317382,"closing_units":1.0,"tax_arrears":0.0}},"private_loan":19.22836941760994,"external_tax_paid":0.0},{"year":2,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":30.394606906342254,"real_consumption":31.691059333626995,"liquidity_shortfall":0.0,"equity_purchase":3.0235268185635706,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":4.043633472829912,"real_consumption":4.216110729964837,"liquidity_shortfall":0.0,"equity_purchase":0.4402409436318062,"closing_cash":1.0109083682074798,"closing_units":0.009670197592011954,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.269999404919947,"real_consumption":3.4094780525231676,"liquidity_shortfall":0.0,"equity_purchase":0.18398165968956254,"closing_cash":0.8174998512299814,"closing_units":0.00490178410538032,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":33.41570158898118,"real_consumption":34.84101587476711,"liquidity_shortfall":0.0,"equity_purchase":2.0666973131025195,"closing_cash":8.375919450013432,"closing_units":1.0107742513953213,"tax_arrears":0.0}},"private_loan":19.04438775792038,"external_tax_paid":0.0},{"year":3,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":30.85065958273791,"real_consumption":32.774372766880916,"liquidity_shortfall":0.0,"equity_purchase":3.313837895649743,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.912206897131696,"real_consumption":4.1561551332115005,"liquidity_shortfall":0.0,"equity_purchase":0.46754629916140866,"closing_cash":0.9780517242829284,"closing_units":0.012153699873931676,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.1226596375428666,"real_consumption":3.3173751345720985,"liquidity_shortfall":0.0,"equity_purchase":0.19189856189673843,"closing_cash":0.7806649093857141,"closing_units":0.005921106720536205,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":33.989274939455306,"real_consumption":36.10869854999871,"liquidity_shortfall":0.0,"equity_purchase":3.913067539734797,"closing_cash":8.431336576559278,"closing_units":1.0315595986040742,"tax_arrears":0.0}},"private_loan":18.85248919602364,"external_tax_paid":0.0},{"year":4,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":31.33534174138083,"real_consumption":33.876045125817114,"liquidity_shortfall":0.0,"equity_purchase":3.3605340982704686,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.7540899982147327,"real_consumption":4.058475673745657,"liquidity_shortfall":0.0,"equity_purchase":0.4566503356419891,"closing_cash":0.9385224995536867,"closing_units":0.014622080066591076,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.9525388785654494,"real_consumption":3.191933922773459,"liquidity_shortfall":0.0,"equity_purchase":0.18529503257025776,"closing_cash":0.7381347196413608,"closing_units":0.006922701491186247,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":34.457743482184995,"real_consumption":37.251614575335125,"liquidity_shortfall":0.0,"equity_purchase":3.98479227264772,"closing_cash":8.460477501169033,"closing_units":1.0530990162940619,"tax_arrears":0.0}},"private_loan":18.66719416345338,"external_tax_paid":0.0},{"year":5,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":31.823201471414393,"real_consumption":34.970551067488344,"liquidity_shortfall":0.0,"equity_purchase":3.4139463420932077,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.567283711186814,"real_consumption":3.92009199031518,"liquidity_shortfall":0.0,"equity_purchase":0.44306642855551515,"closing_cash":0.891820927796707,"closing_units":0.017056510992720278,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.75891059727595,"real_consumption":3.031769887116428,"liquidity_shortfall":0.0,"equity_purchase":0.17747634612096208,"closing_cash":0.689727649318987,"closing_units":0.007897846250092632,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":34.85251832046886,"real_consumption":38.29947068183392,"liquidity_shortfall":0.0,"equity_purchase":4.039260883230316,"closing_cash":8.471194999667329,"closing_units":1.075292757410712,"tax_arrears":0.0}},"private_loan":18.48971781733242,"external_tax_paid":0.0},{"year":6,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":32.3115034929924,"real_consumption":36.05575497072113,"liquidity_shortfall":0.0,"equity_purchase":3.468091549382434,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.3526865175819136,"real_consumption":3.7411952556708057,"liquidity_shortfall":0.0,"equity_purchase":0.4261700225769931,"closing_cash":0.8381716293954811,"closing_units":0.019434283650875177,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.542232378788654,"real_consumption":2.8368258304079403,"liquidity_shortfall":0.0,"equity_purchase":0.16831990946583747,"closing_cash":0.6355580946971628,"closing_units":0.008836970208485718,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":35.17771478790614,"real_consumption":39.25410233843604,"liquidity_shortfall":0.0,"equity_purchase":4.0836319801132,"closing_cash":8.46451790545397,"closing_units":1.0980769701752922,"tax_arrears":0.0}},"private_loan":18.321397907866583,"external_tax_paid":0.0},{"year":7,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":32.79707200469101,"real_consumption":37.12876076002756,"liquidity_shortfall":0.0,"equity_purchase":3.5227269837076793,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":3.1110782448816563,"real_consumption":3.521975371564139,"liquidity_shortfall":0.0,"equity_purchase":0.40607742871747077,"closing_cash":0.7777695612204184,"closing_units":0.021732835134181616,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.302720660622562,"real_consumption":2.6068535780632778,"liquidity_shortfall":0.0,"equity_purchase":0.15786789036090382,"closing_cash":0.5756801651556394,"closing_units":0.009730562040717249,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":35.43784319015079,"real_consumption":40.118313045453725,"liquidity_shortfall":0.0,"equity_purchase":4.118350133111388,"closing_cash":8.441573794942435,"closing_units":1.1213883860230924,"tax_arrears":0.0}},"private_loan":18.16353001750568,"external_tax_paid":0.0},{"year":8,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.27709687586068,"real_consumption":38.186832480495866,"liquidity_shortfall":0.0,"equity_purchase":3.577448990636545,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.8432410009976365,"real_consumption":3.262735574915321,"liquidity_shortfall":0.0,"equity_purchase":0.38287497774852,"closing_cash":0.7108102502494155,"closing_units":0.023929658777000994,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.040440834927327,"real_consumption":2.3414894827034898,"liquidity_shortfall":0.0,"equity_purchase":0.14614280237453353,"closing_cash":0.5101102087318303,"closing_units":0.010569086316636703,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":35.63686395998894,"real_consumption":40.89476192129878,"liquidity_shortfall":0.0,"equity_purchase":4.144015372097535,"closing_cash":8.40335277632931,"closing_units":1.14516552340398,"tax_arrears":0.0}},"private_loan":18.017387215131144,"external_tax_paid":0.0},{"year":9,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.749062262479576,"real_consumption":39.227366958393105,"liquidity_shortfall":0.0,"equity_purchase":3.6319044602874526,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.5499614868626788,"real_consumption":2.9638830909425926,"liquidity_shortfall":0.0,"equity_purchase":0.35664893262959285,"closing_cash":0.6374903717156759,"closing_units":0.026002368004708048,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.7553484638852848,"real_consumption":2.040284787682295,"liquidity_shortfall":0.0,"equity_purchase":0.13315590548499331,"closing_cash":0.438837115971318,"closing_units":0.011342938272361113,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":35.77827292160122,"real_consumption":41.58596852610964,"liquidity_shortfall":0.0,"equity_purchase":4.161143534110277,"closing_cash":8.350728805659697,"closing_units":1.1693485218988091,"tax_arrears":0.0}},"private_loan":17.88423130964615,"external_tax_paid":0.0},{"year":10,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.210710928599035,"real_consumption":40.24789521011651,"liquidity_shortfall":0.0,"equity_purchase":3.6857779366478045,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2320276817272946,"real_consumption":2.6259149196791705,"liquidity_shortfall":0.0,"equity_purchase":0.32748652703132264,"closing_cash":0.5580069204318296,"closing_units":0.027928759340186418,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4473286670767251,"real_consumption":1.702739608325559,"liquidity_shortfall":0.0,"equity_purchase":0.11890962277199886,"closing_cash":0.36183216676917695,"closing_units":0.012042406641608164,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":35.86514682294298,"real_consumption":42.19429037993292,"liquidity_shortfall":0.0,"equity_purchase":4.170183672169552,"closing_cash":8.284471069922464,"closing_units":1.1938790140880418,"tax_arrears":0.0}},"private_loan":17.765321686874152,"external_tax_paid":0.0},{"year":11,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.57760143917436,"real_consumption":40.67953110491101,"liquidity_shortfall":0.0,"equity_purchase":3.750233087819989,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2529625449441193,"real_consumption":2.650544170522493,"liquidity_shortfall":0.0,"equity_purchase":0.2450954558562518,"closing_cash":0.5632406362360355,"closing_units":0.029370497315811428,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.463964063602129,"real_consumption":1.7223106630613283,"liquidity_shortfall":0.0,"equity_purchase":0.07925191230110956,"closing_cash":0.36599101590052696,"closing_units":0.012508594361026457,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":35.46068605262545,"real_consumption":41.71845417955935,"liquidity_shortfall":0.0,"equity_purchase":4.208419544022657,"closing_cash":8.09537966627041,"closing_units":1.218634423170528,"tax_arrears":0.0}},"private_loan":17.686069774573042,"external_tax_paid":0.0},{"year":12,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.93032813414395,"real_consumption":41.09450368722817,"liquidity_shortfall":0.0,"equity_purchase":3.792965896718041,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2626231430079256,"real_consumption":2.6619095800093246,"liquidity_shortfall":0.0,"equity_purchase":0.24898742192937307,"closing_cash":0.5656557857519862,"closing_units":0.03083512920951362,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4709943779294599,"real_consumption":1.7305816210934823,"liquidity_shortfall":0.0,"equity_purchase":0.08084312059405344,"closing_cash":0.3677485944823601,"closing_units":0.01298414212922677,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":35.09126844526471,"real_consumption":41.283845229723184,"liquidity_shortfall":0.0,"equity_purchase":4.160203560758525,"closing_cash":7.915049053357572,"closing_units":1.2431062088220486,"tax_arrears":0.0}},"private_loan":17.60522665397899,"external_tax_paid":0.0},{"year":13,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.26684439713143,"real_consumption":41.4904051730958,"liquidity_shortfall":0.0,"equity_purchase":3.8344092006010713,"closing_cash":8.816711099282779,"closing_units":0.29078657546842,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2721584035994207,"real_consumption":2.673127533646378,"liquidity_shortfall":0.0,"equity_purchase":0.2500782296965066,"closing_cash":0.5680396008998584,"closing_units":0.03230617761949307,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4780961989834038,"real_consumption":1.7389367046863575,"liquidity_shortfall":0.0,"equity_purchase":0.08122872786733482,"closing_cash":0.36952404974584574,"closing_units":0.01346195817550521,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":34.73811510063179,"real_consumption":40.86837070662563,"liquidity_shortfall":0.0,"equity_purchase":4.117283841835093,"closing_cash":7.738784506126672,"closing_units":1.2673255255387257,"tax_arrears":0.0}},"private_loan":17.523997926111655,"external_tax_paid":0.0},{"year":14,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.58845519049278,"real_consumption":41.86877081234445,"liquidity_shortfall":0.0,"equity_purchase":3.8738701006033023,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2812683147377513,"real_consumption":2.6838450761620605,"liquidity_shortfall":0.0,"equity_purchase":0.25119677940850127,"closing_cash":0.5703170786844398,"closing_units":0.03378380573366073,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4850006273574532,"real_consumption":1.7470595615970037,"liquidity_shortfall":0.0,"equity_purchase":0.08163698130643565,"closing_cash":0.3712501568393569,"closing_units":0.013942175712601892,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":34.40048996775806,"real_consumption":40.47116466795066,"liquidity_shortfall":0.0,"equity_purchase":4.076296138681762,"closing_cash":7.566402011835542,"closing_units":1.2913037381192067,"tax_arrears":0.0}},"private_loan":17.44236094480522,"external_tax_paid":0.0},{"year":15,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.89622168241881,"real_consumption":42.23084903813978,"liquidity_shortfall":0.0,"equity_purchase":3.911527452842808,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.2899950232074504,"real_consumption":2.6941117920087656,"liquidity_shortfall":0.0,"equity_purchase":0.25226221435006935,"closing_cash":0.5724987558018644,"closing_units":0.03526770111219055,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.4917291775116466,"real_consumption":1.7549755029548786,"liquidity_shortfall":0.0,"equity_purchase":0.0820327744258171,"closing_cash":0.3729322943779043,"closing_units":0.014424721444518463,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":34.07726821720813,"real_consumption":40.09090378495074,"liquidity_shortfall":0.0,"equity_purchase":4.0371775583813125,"closing_cash":7.397620363125387,"closing_units":1.3150518414038026,"tax_arrears":0.0}},"private_loan":17.360328170379404,"external_tax_paid":0.0},{"year":16,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.191106020422346,"real_consumption":42.57777178873217,"liquidity_shortfall":0.0,"equity_purchase":3.9475129177682664,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.298367277437021,"real_consumption":2.7039615028670836,"liquidity_shortfall":0.0,"equity_purchase":0.25328107838005454,"closing_cash":0.5745918193592561,"closing_units":0.03675758980854381,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.498293684761721,"real_consumption":1.7626984526608482,"liquidity_shortfall":0.0,"equity_purchase":0.08241797463605854,"closing_cash":0.3745734211904236,"closing_units":0.014909533060024691,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":33.767447117724956,"real_consumption":39.72640837379407,"liquidity_shortfall":0.0,"equity_purchase":3.999788029215619,"closing_cash":7.232188877181928,"closing_units":1.3385800062815416,"tax_arrears":0.0}},"private_loan":17.277910195743345,"external_tax_paid":0.0},{"year":17,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.47397933332168,"real_consumption":42.910563921554925,"liquidity_shortfall":0.0,"equity_purchase":3.981946042144239,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.3064112074200582,"real_consumption":2.713424949905951,"liquidity_shortfall":0.0,"equity_purchase":0.2542569294398025,"closing_cash":0.5766028018550153,"closing_units":0.038253218805248526,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.504705131055386,"real_consumption":1.7702413306533953,"liquidity_shortfall":0.0,"equity_purchase":0.0827932987163687,"closing_cash":0.3761762827638393,"closing_units":0.015396552464238624,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":33.47011842854892,"real_consumption":39.37660991593991,"liquidity_shortfall":0.0,"equity_purchase":3.9640037296995896,"closing_cash":7.069880493815226,"closing_units":1.3618976752797745,"tax_arrears":0.0}},"private_loan":17.195116897026978,"external_tax_paid":0.0},{"year":18,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.74563261445327,"real_consumption":43.23015601700386,"liquidity_shortfall":0.0,"equity_purchase":4.014934747989686,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.3141503918642052,"real_consumption":2.722529872781418,"liquidity_shortfall":0.0,"equity_purchase":0.25519302520720855,"closing_cash":0.578537597966051,"closing_units":0.03975435424764387,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.5109735226387024,"real_consumption":1.7776159089867087,"liquidity_shortfall":0.0,"equity_purchase":0.08315942453201325,"closing_cash":0.3777433806596687,"closing_units":0.015885725549721057,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":33.184457571389856,"real_consumption":39.040538319282184,"liquidity_shortfall":0.0,"equity_purchase":3.929712802271089,"closing_cash":6.910489068452787,"closing_units":1.3850136329401925,"tax_arrears":0.0}},"private_loan":17.111957472494964,"external_tax_paid":0.0},{"year":19,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":37.00678593950925,"real_consumption":43.53739522295206,"liquidity_shortfall":0.0,"equity_purchase":4.046576773125922,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.321606172645545,"real_consumption":2.731301379582994,"liquidity_shortfall":0.0,"equity_purchase":0.2560922962097255,"closing_cash":0.5804015431613846,"closing_units":0.04126077951946579,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.5171080033212292,"real_consumption":1.784832945083799,"liquidity_shortfall":0.0,"equity_purchase":0.08351696787697446,"closing_cash":0.37927700083030014,"closing_units":0.016377001831350317,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":32.90971398487002,"real_consumption":38.717310570435316,"liquidity_shortfall":0.0,"equity_purchase":3.8968139627873786,"closing_cash":6.75382696075015,"closing_units":1.4079360680154125,"tax_arrears":0.0}},"private_loan":17.02844050461799,"external_tax_paid":0.0},{"year":20,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":37.2580964261447,"real_consumption":43.83305461899376,"liquidity_shortfall":0.0,"equity_purchase":4.076960870134997,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0,"tax_expense":0.0,"consumption":2.328797917442138,"real_consumption":2.73976225581428,"liquidity_shortfall":0.0,"equity_purchase":0.25695738796108936,"closing_cash":0.5821994793605327,"closing_units":0.04277229356629572,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0,"tax_expense":0.0,"consumption":1.5231169469120358,"real_consumption":1.7919022904847481,"liquidity_shortfall":0.0,"equity_purchase":0.08386649021292866,"closing_cash":0.3807792367280014,"closing_units":0.016870334126720486,"tax_arrears":0.0},"owners":{"tax_paid":0.8797621107266439,"tax_expense":0.8797621107266439,"consumption":32.64520280984717,"real_consumption":38.40612095276138,"liquidity_shortfall":0.0,"equity_purchase":3.8652152516909855,"closing_cash":6.599722955921768,"closing_units":1.430672628319477,"tax_arrears":0.0}},"private_loan":16.94457401440506,"external_tax_paid":0.0}],"summary":{"expected_surcharge":17.595242214532878,"collected_surcharge":17.595242214532878,"max_cumulative_collection_gap":0.0,"v108_receipt_schedule_supported":true,"full_macro_integration":false,"groups":{"workers":{"tax_paid":0.0,"real_consumption":777.2262385986695,"liquidity_shortfall_months":0,"ending_cash":9.314524106536044,"ending_units":0.4546296866720037,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"displaced_free":{"tax_paid":0.0,"real_consumption":63.5362365401593,"liquidity_shortfall_months":0,"ending_cash":0.5821994793605327,"ending_units":0.04277229356629572,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"displaced_debt":{"tax_paid":0.0,"real_consumption":45.42043625741304,"liquidity_shortfall_months":0,"ending_cash":0.3807792367280014,"ending_units":0.016870334126720486,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"owners":{"tax_paid":17.595242214532878,"real_consumption":784.9591120397974,"liquidity_shortfall_months":0,"ending_cash":6.599722955921768,"ending_units":1.430672628319477,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-2.2486935202935654}},"ending_private_loan":16.94457401440506,"ending_private_interest_arrears":0.0,"max_cash_error":3.3651303965598345e-11,"aggregate_real_consumption":1671.1420234360394,"aggregate_real_consumption_change":-18.05737981932475},"monthly_checkpoints":[["0001-01","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.268333333333334,0.0],["0001-01","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.037105803842484,0.0],["0001-01","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.0304492556813254,0.0],["0001-01","owners",0.0,0.0,2.830611591695501,2.892595787134089,0.0,2.387825908304497,1.0],["0001-02","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.536666666666669,0.0],["0001-02","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.074211607684968,0.0],["0001-02","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.0608985113626503,0.0],["0001-02","owners",0.0,0.0,2.830611591695501,2.892595787134089,0.0,2.7756518166089945,1.0],["0001-03","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.805000000000003,0.0],["0001-03","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.1113174115274522,0.0],["0001-03","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.0913477670439753,0.0],["0001-03","owners",0.0,0.0,2.830611591695501,2.892595787134089,0.0,3.163477724913492,1.0],["0001-04","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.073333333333338,0.0],["0001-04","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.1484232153699363,0.0],["0001-04","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.1217970227253002,0.0],["0001-04","owners",0.0,0.0,2.830611591695501,2.892595787134089,0.0,3.55130363321799,1.0],["0001-05","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.341666666666672,0.0],["0001-05","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.1855290192124204,0.0],["0001-05","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.152246278406625,0.0],["0001-05","owners",0.0,0.0,2.830611591695501,2.892595787134089,0.0,3.9391295415224876,1.0],["0001-06","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.610000000000007,0.0],["0001-06","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.2226348230549045,0.0],["0001-06","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.18269553408795,0.0],["0001-06","owners",0.0,0.0,2.830611591695501,2.892595787134089,0.0,4.326955449826985,1.0],["0001-07","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.878333333333341,0.0],["0001-07","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.2597406268973885,0.0],["0001-07","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.213144789769275,0.0],["0001-07","owners",0.0,0.0,2.830611591695501,2.892595787134089,0.0,4.714781358131483,1.0],["0001-08","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.146666666666675,0.0],["0001-08","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.2968464307398726,0.0],["0001-08","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.2435940454506,0.0],["0001-08","owners",0.0,0.0,2.830611591695501,2.892595787134089,0.0,5.102607266435981,1.0],["0001-09","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.41500000000001,0.0],["0001-09","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.3339522345823567,0.0],["0001-09","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.274043301131925,0.0],["0001-09","owners",0.0,0.0,2.830611591695501,2.892595787134089,0.0,5.4904331747404775,1.0],["0001-10","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.683333333333344,0.0],["0001-10","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.3710580384248408,0.0],["0001-10","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.30449255681325,0.0],["0001-10","owners",0.0,0.0,2.830611591695501,2.892595787134089,0.0,5.8782590830449735,1.0],["0001-11","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.95166666666668,0.0],["0001-11","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,2.408163842267325,0.0],["0001-11","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,2.334941812494575,0.0],["0001-11","owners",0.0,0.0,2.830611591695501,2.892595787134089,0.0,6.266084991349469,1.0],["0001-12","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,7.245000000000013,0.05096715328467154],["0001-12","displaced_free",0.0,0.0,0.33395223458235745,0.3412650572374456,0.0,1.0018567037470714,0.007375102625211068],["0001-12","displaced_debt",0.0,0.0,0.2740433011319281,0.28004424933189737,0.0,0.8221299033957803,0.003942638012211985],["0001-12","owners",0.8797621107266439,0.0,2.830611591695501,2.892595787134089,0.0,6.545779371317382,1.0],["0002-12","workers",0.0,0.0,2.5328839088618547,2.640921611135583,0.0,7.5986517265855635,0.06672961537196978],["0002-12","displaced_free",0.0,0.0,0.3369694560691593,0.35134256083040305,0.0,1.0109083682074798,0.009670197592011954],["0002-12","displaced_debt",0.0,0.0,0.2724999504099956,0.2841231710435973,0.0,0.8174998512299814,0.00490178410538032],["0002-12","owners",0.8797621107266439,0.0,2.784641799081765,2.9034179895639256,0.0,8.375919450013432,1.0107742513953213],["0003-12","workers",0.0,0.0,2.5708882985614925,2.7311977305734096,0.0,7.712664895684479,0.08433198756595225],["0003-12","displaced_free",0.0,0.0,0.3260172414276413,0.3463462611009584,0.0,0.9780517242829284,0.012153699873931676],["0003-12","displaced_debt",0.0,0.0,0.26022163646190555,0.2764479278810082,0.0,0.7806649093857141,0.005921106720536205],["0003-12","owners",0.8797621107266439,0.0,2.8324395782879423,3.0090582124998924,0.0,8.431336576559278,1.0315595986040742],["0004-12","workers",0.0,0.0,2.6112784784484027,2.8230037604847595,0.0,7.833835435345206,0.10249703674579262],["0004-12","displaced_free",0.0,0.0,0.3128408331845611,0.3382063061454714,0.0,0.9385224995536867,0.014622080066591076],["0004-12","displaced_debt",0.0,0.0,0.2460449065471208,0.2659944935644549,0.0,0.7381347196413608,0.006922701491186247],["0004-12","owners",0.8797621107266439,0.0,2.8714786235154164,3.1043012146112607,0.0,8.460477501169033,1.0530990162940619],["0005-12","workers",0.0,0.0,2.6519334559511996,2.914212588957362,0.0,7.955800367853593,0.12125498368037069],["0005-12","displaced_free",0.0,0.0,0.29727364259890116,0.326674332526265,0.0,0.891820927796707,0.017056510992720278],["0005-12","displaced_debt",0.0,0.0,0.22990921643966247,0.25264749059303565,0.0,0.689727649318987,0.007897846250092632],["0005-12","owners",0.8797621107266439,0.0,2.9043765267057386,3.191622556819493,0.0,8.471194999667329,1.075292757410712],["0006-12","workers",0.0,0.0,2.6926252910826998,3.0046462475600944,0.0,8.077875873248098,0.14060485069409243],["0006-12","displaced_free",0.0,0.0,0.27939054313182615,0.31176627130590046,0.0,0.8381716293954811,0.019434283650875177],["0006-12","displaced_debt",0.0,0.0,0.21185269823238784,0.23640215253399502,0.0,0.6355580946971628,0.008836970208485718],["0006-12","owners",0.8797621107266439,0.0,2.9314762323255117,3.27117519486967,0.0,8.46451790545397,1.0980769701752922],["0007-12","workers",0.0,0.0,2.733089333724251,3.0940633966689637,0.0,8.19926800117274,0.16054481475281515],["0007-12","displaced_free",0.0,0.0,0.2592565204068047,0.2934979476303449,0.0,0.7777695612204184,0.021732835134181616],["0007-12","displaced_debt",0.0,0.0,0.1918933883852135,0.2172377981719398,0.0,0.5756801651556394,0.009730562040717249],["0007-12","owners",0.8797621107266439,0.0,2.9531535991792324,3.3431927537878106,0.0,8.441573794942435,1.1213883860230924],["0008-12","workers",0.0,0.0,2.7730914063217234,3.182236040041322,0.0,8.31927421896515,0.1810711614204019],["0008-12","displaced_free",0.0,0.0,0.23693675008313636,0.2718946312429434,0.0,0.7108102502494155,0.023929658777000994],["0008-12","displaced_debt",0.0,0.0,0.17003673624394391,0.19512412355862416,0.0,0.5101102087318303,0.010569086316636703],["0008-12","owners",0.8797621107266439,0.0,2.9697386633324117,3.4078968267748984,0.0,8.40335277632931,1.14516552340398],["0009-12","workers",0.0,0.0,2.8124218552066313,3.2689472465327585,0.0,8.437265565619867,0.20217842181085002],["0009-12","displaced_free",0.0,0.0,0.2124967905718899,0.2469902575785494,0.0,0.6374903717156759,0.026002368004708048],["0009-12","displaced_debt",0.0,0.0,0.14627903865710706,0.17002373230685794,0.0,0.438837115971318,0.011342938272361113],["0009-12","owners",0.8797621107266439,0.0,2.9815227434667686,3.4654973771758035,0.0,8.350728805659697,1.1693485218988091],["0010-12","workers",0.0,0.0,2.8508925773832527,3.353991267509709,0.0,8.55267773214973,0.22385946849701358],["0010-12","displaced_free",0.0,0.0,0.1860023068106079,0.21882624330659753,0.0,0.5580069204318296,0.027928759340186418],["0010-12","displaced_debt",0.0,0.0,0.12061072225639377,0.14189496736046325,0.0,0.36183216676917695,0.012042406641608164],["0010-12","owners",0.8797621107266439,0.0,2.9887622352452485,3.5161908649944102,0.0,8.284471069922464,1.1938790140880418],["0011-12","workers",0.0,0.0,2.881466786597863,3.3899609254092504,0.0,8.64440035979354,0.2459196631312488],["0011-12","displaced_free",0.0,0.0,0.18774687874534327,0.22087868087687443,0.0,0.5632406362360355,0.029370497315811428],["0011-12","displaced_debt",0.0,0.0,0.12199700530017742,0.14352588858844403,0.0,0.36599101590052696,0.012508594361026457],["0011-12","owners",0.8797621107266439,0.0,2.9550571710521205,3.4765378482966125,0.0,8.09537966627041,1.218634423170528],["0012-12","workers",0.0,0.0,2.9108606778453288,3.424541973935681,0.0,8.732582033535927,0.2682312272295902],["0012-12","displaced_free",0.0,0.0,0.1885519285839938,0.22182579833411037,0.0,0.5656557857519862,0.03083512920951362],["0012-12","displaced_debt",0.0,0.0,0.12258286482745498,0.14421513509112352,0.0,0.3677485944823601,0.01298414212922677],["0012-12","owners",0.8797621107266439,0.0,2.9242723704387257,3.4403204358102655,0.0,7.915049053357572,1.2431062088220486],["0013-12","workers",0.0,0.0,2.9389036997609526,3.45753376442465,0.0,8.816711099282779,0.29078657546842],["0013-12","displaced_free",0.0,0.0,0.18934653363328507,0.2227606278038648,0.0,0.5680396008998584,0.03230617761949307],["0013-12","displaced_debt",0.0,0.0,0.123174683248617,0.14491139205719647,0.0,0.36952404974584574,0.01346195817550521],["0013-12","owners",0.8797621107266439,0.0,2.894842925052649,3.4056975588854694,0.0,7.738784506126672,1.2673255255387257],["0014-12","workers",0.0,0.0,2.9657045992077316,3.4890642343620373,0.0,8.897113797623119,0.31357404664843946],["0014-12","displaced_free",0.0,0.0,0.1901056928948126,0.22365375634683837,0.0,0.5703170786844398,0.03378380573366073],["0014-12","displaced_debt",0.0,0.0,0.12375005227978776,0.1455882967997503,0.0,0.3712501568393569,0.013942175712601892],["0014-12","owners",0.8797621107266439,0.0,2.866707497313172,3.3725970556625553,0.0,7.566402011835542,1.2913037381192067],["0015-12","workers",0.0,0.0,2.9913518068682343,3.519237419844982,0.0,8.974055420604609,0.33658303166516185],["0015-12","displaced_free",0.0,0.0,0.19083291860062088,0.22450931600073046,0.0,0.5724987558018644,0.03526770111219055],["0015-12","displaced_debt",0.0,0.0,0.12431076479263722,0.1462479585795732,0.0,0.3729322943779043,0.014424721444518463],["0015-12","owners",0.8797621107266439,0.0,2.8397723514340107,3.340908648745895,0.0,7.397620363125387,1.3150518414038026],["0016-12","workers",0.0,0.0,3.015925501701862,3.5481476490610144,0.0,9.04777650510549,0.35980369588732813],["0016-12","displaced_free",0.0,0.0,0.1915306064530851,0.22533012523892365,0.0,0.5745918193592561,0.03675758980854381],["0016-12","displaced_debt",0.0,0.0,0.12485780706347674,0.14689153772173735,0.0,0.3745734211904236,0.014909533060024691],["0016-12","owners",0.8797621107266439,0.0,2.8139539264770796,3.3105340311495057,0.0,7.232188877181928,1.3385800062815416],["0017-12","workers",0.0,0.0,3.039498277776807,3.5758803267962436,0.0,9.118494833330322,0.3832269078999413],["0017-12","displaced_free",0.0,0.0,0.1922009339516715,0.2261187458254959,0.0,0.5766028018550153,0.038253218805248526],["0017-12","displaced_debt",0.0,0.0,0.1253920942546155,0.14752011088778294,0.0,0.3761762827638393,0.015396552464238624],["0017-12","owners",0.8797621107266439,0.0,2.7891765357124103,3.281384159661659,0.0,7.069880493815226,1.3618976752797745],["0018-12","workers",0.0,0.0,3.0621360512044395,3.602513001416988,0.0,9.186408153613206,0.40684417112341004],["0018-12","displaced_free",0.0,0.0,0.19284586598868378,0.2268774893984515,0.0,0.578537597966051,0.03975435424764387],["0018-12","displaced_debt",0.0,0.0,0.12591446021989186,0.14813465908222573,0.0,0.3777433806596687,0.015885725549721057],["0018-12","owners",0.8797621107266439,0.0,2.765371464282488,3.2533781932735155,0.0,6.910489068452787,1.3850136329401925],["0019-12","workers",0.0,0.0,3.0838988282924373,3.628116268579338,0.0,9.251696484877202,0.4306475639065037],["0019-12","displaced_free",0.0,0.0,0.1934671810537954,0.22760844829858284,0.0,0.5804015431613846,0.04126077951946579],["0019-12","displaced_debt",0.0,0.0,0.12642566694343577,0.14873607875698325,0.0,0.37927700083030014,0.016377001831350317],["0019-12","owners",0.8797621107266439,0.0,2.7424761654058347,3.2264425475362764,0.0,6.75382696075015,1.4079360680154125],["0020-12","workers",0.0,0.0,3.1048413688453915,3.6527545515828135,0.0,9.314524106536044,0.4546296866720037],["0020-12","displaced_free",0.0,0.0,0.19406649312017815,0.22831352131785665,0.0,0.5821994793605327,0.04277229356629572],["0020-12","displaced_debt",0.0,0.0,0.12692641224266965,0.149325190873729,0.0,0.3807792367280014,0.016870334126720486],["0020-12","owners",0.8797621107266439,0.0,2.720433567487264,3.2005100793967816,0.0,6.599722955921768,1.430672628319477]]},"december__per_capita":{"policy":"per_capita","tax_timing":"december","annual_surcharge":0.8797621107266439,"initial_cash":{"workers":14.0,"displaced_free":2.0,"displaced_debt":2.0,"owners":2.0,"market":1686.0554092673945,"surcharge_receipts":0.0,"external_control_payer":17.595242214532878},"annual":[{"year":1,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":28.425749870242207,"real_consumption":29.04821154623292,"liquidity_shortfall":0.0,"equity_purchase":9.975,"closing_cash":7.183416652249138,"closing_units":0.05096715328467154,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":3.9282482250228914,"real_consumption":4.014268259147481,"liquidity_shortfall":0.0,"equity_purchase":1.4434129423627375,"closing_cash":0.9930590826398049,"closing_units":0.007375102625211068,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":3.209341023617739,"real_consumption":3.2796185642809017,"liquidity_shortfall":0.0,"equity_purchase":0.7716305823900598,"closing_cash":0.8133322822885138,"closing_units":0.003942638012211985,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":34.67994641003459,"real_consumption":35.43936129492586,"liquidity_shortfall":0.0,"equity_purchase":0.0,"closing_cash":6.62495796128278,"closing_units":1.0,"tax_arrears":0.0}},"private_loan":19.22836941760994,"external_tax_paid":0.0},{"year":2,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":29.84035677658447,"real_consumption":31.113168203073855,"liquidity_shortfall":0.0,"equity_purchase":3.0235268185635706,"closing_cash":7.475485031083833,"closing_units":0.06672961537196978,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":3.964454882864514,"real_consumption":4.133554854171532,"liquidity_shortfall":0.0,"equity_purchase":0.4402409436318062,"closing_cash":0.9933131259929444,"closing_units":0.009670197592011954,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":3.1908208149545487,"real_consumption":3.326922176729861,"liquidity_shortfall":0.0,"equity_purchase":0.18398165968956254,"closing_cash":0.7999046090154487,"closing_units":0.00490178410538032,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":34.12830889866976,"real_consumption":35.58401875690685,"liquidity_shortfall":0.0,"equity_purchase":2.0666973131025195,"closing_cash":8.534276629944237,"closing_units":1.0107742513953213,"tax_arrears":0.0}},"private_loan":19.04438775792038,"external_tax_paid":0.0},{"year":3,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":30.29640945298012,"real_consumption":32.18556200547542,"liquidity_shortfall":0.0,"equity_purchase":3.313837895649743,"closing_cash":7.527914852431874,"closing_units":0.08433198756595225,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":3.8330283071662983,"real_consumption":4.072039310153572,"liquidity_shortfall":0.0,"equity_purchase":0.46754629916140866,"closing_cash":0.951658860961124,"closing_units":0.012153699873931676,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":3.043481047577469,"real_consumption":3.2332593115141703,"liquidity_shortfall":0.0,"equity_purchase":0.19189856189673843,"closing_cash":0.7542720460639136,"closing_units":0.005921106720536205,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":34.701882249143885,"real_consumption":36.86574095752006,"liquidity_shortfall":0.0,"equity_purchase":3.913067539734797,"closing_cash":8.66887234645549,"closing_units":1.0315595986040742,"tax_arrears":0.0}},"private_loan":18.85248919602364,"external_tax_paid":0.0},{"year":4,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":30.781091611623047,"real_consumption":33.27685579634924,"liquidity_shortfall":0.0,"equity_purchase":3.3605340982704686,"closing_cash":7.587502044341745,"closing_units":0.10249703674579262,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":3.6749114082493346,"real_consumption":3.9728771981073887,"liquidity_shortfall":0.0,"equity_purchase":0.4566503356419891,"closing_cash":0.9033320151246158,"closing_units":0.014622080066591076,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.8733602886000518,"real_consumption":3.1063354471351916,"liquidity_shortfall":0.0,"equity_purchase":0.18529503257025776,"closing_cash":0.7029442352122941,"closing_units":0.006922701491186247,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":35.170350791873574,"real_consumption":38.022000856079536,"liquidity_shortfall":0.0,"equity_purchase":3.98479227264772,"closing_cash":8.77719186103065,"closing_units":1.0530990162940619,"tax_arrears":0.0}},"private_loan":18.66719416345338,"external_tax_paid":0.0},{"year":5,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":31.268951341656614,"real_consumption":34.36148499083144,"liquidity_shortfall":0.0,"equity_purchase":3.4139463420932077,"closing_cash":7.647883629099276,"closing_units":0.12125498368037069,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":3.488105121221416,"real_consumption":3.8330825507927644,"liquidity_shortfall":0.0,"equity_purchase":0.44306642855551515,"closing_cash":0.8478328222603696,"closing_units":0.017056510992720278,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.679732007310552,"real_consumption":2.9447604475940135,"liquidity_shortfall":0.0,"equity_purchase":0.17747634612096208,"closing_cash":0.6457395437826541,"closing_units":0.007897846250092632,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":35.56512563015744,"real_consumption":39.08255563753565,"liquidity_shortfall":0.0,"equity_purchase":4.039260883230316,"closing_cash":8.867087949494335,"closing_units":1.075292757410712,"tax_arrears":0.0}},"private_loan":18.48971781733242,"external_tax_paid":0.0},{"year":6,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":31.75725336323461,"real_consumption":35.437278431077246,"liquidity_shortfall":0.0,"equity_purchase":3.468091549382434,"closing_cash":7.7083757867429075,"closing_units":0.14060485069409243,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":3.2735079276165155,"real_consumption":3.6528414642931075,"liquidity_shortfall":0.0,"equity_purchase":0.4261700225769931,"closing_cash":0.7853859027518773,"closing_units":0.019434283650875177,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.463053788823256,"real_consumption":2.7484720390302426,"liquidity_shortfall":0.0,"equity_purchase":0.16831990946583747,"closing_cash":0.5827723680535635,"closing_units":0.008836970208485718,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":35.89032209759472,"real_consumption":40.04928646083531,"liquidity_shortfall":0.0,"equity_purchase":4.0836319801132,"closing_cash":8.939589445246384,"closing_units":1.0980769701752922,"tax_arrears":0.0}},"private_loan":18.321397907866583,"external_tax_paid":0.0},{"year":7,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":32.24282187493322,"real_consumption":36.50130778294327,"liquidity_shortfall":0.0,"equity_purchase":3.5227269837076793,"closing_cash":7.768184566916695,"closing_units":0.16054481475281515,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":3.031899654916259,"real_consumption":3.4323392319806705,"liquidity_shortfall":0.0,"equity_purchase":0.40607742871747077,"closing_cash":0.7161862134695484,"closing_units":0.021732835134181616,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.2235420706571642,"real_consumption":2.5172174384798085,"liquidity_shortfall":0.0,"equity_purchase":0.15786789036090382,"closing_cash":0.5140968174047738,"closing_units":0.009730562040717249,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":36.150450499839366,"real_consumption":40.925038301704944,"liquidity_shortfall":0.0,"equity_purchase":4.118350133111388,"closing_cash":8.995823924700254,"closing_units":1.1213883860230924,"tax_arrears":0.0}},"private_loan":18.16353001750568,"external_tax_paid":0.0},{"year":8,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":32.722846746102896,"real_consumption":37.55080774142955,"liquidity_shortfall":0.0,"equity_purchase":3.577448990636545,"closing_cash":7.82660743695825,"closing_units":0.1810711614204019,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.7640624110322385,"real_consumption":3.1718748979058478,"liquidity_shortfall":0.0,"equity_purchase":0.38287497774852,"closing_cash":0.6404292813912774,"closing_units":0.023929658777000994,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.9612622449619292,"real_consumption":2.250628805694017,"liquidity_shortfall":0.0,"equity_purchase":0.14614280237453353,"closing_cash":0.4397292398736982,"closing_units":0.010569086316636703,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":36.349471269677515,"real_consumption":41.712508014384035,"liquidity_shortfall":0.0,"equity_purchase":4.144015372097535,"closing_cash":9.036781496052516,"closing_units":1.14516552340398,"tax_arrears":0.0}},"private_loan":18.017387215131144,"external_tax_paid":0.0},{"year":9,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":33.19481213272179,"real_consumption":38.58314837069868,"liquidity_shortfall":0.0,"equity_purchase":3.6319044602874526,"closing_cash":7.883015435862111,"closing_units":0.20217842181085002,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.4707828968972807,"real_consumption":2.871851864129104,"liquidity_shortfall":0.0,"equity_purchase":0.35664893262959285,"closing_cash":0.5583117817502716,"closing_units":0.026002368004708048,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.676169873919887,"real_consumption":1.9482535608688067,"liquidity_shortfall":0.0,"equity_purchase":0.13315590548499331,"closing_cash":0.3596585260059195,"closing_units":0.011342938272361113,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":36.4908802312898,"real_consumption":42.414249567431035,"liquidity_shortfall":0.0,"equity_purchase":4.161143534110277,"closing_cash":9.063336115348312,"closing_units":1.1693485218988091,"tax_arrears":0.0}},"private_loan":17.88423130964615,"external_tax_paid":0.0},{"year":10,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":33.65646079884124,"real_consumption":39.59583623393087,"liquidity_shortfall":0.0,"equity_purchase":3.6857779366478045,"closing_cash":7.936844254641118,"closing_units":0.22385946849701358,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.1528490917618965,"real_consumption":2.532763637366937,"liquidity_shortfall":0.0,"equity_purchase":0.32748652703132264,"closing_cash":0.470030709359159,"closing_units":0.027928759340186418,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.3681500771113273,"real_consumption":1.6095883260133261,"liquidity_shortfall":0.0,"equity_purchase":0.11890962277199886,"closing_cash":0.2738559556965122,"closing_units":0.012042406641608164,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":36.57775413263156,"real_consumption":43.032651920743014,"liquidity_shortfall":0.0,"equity_purchase":4.170183672169552,"closing_cash":9.076256969576487,"closing_units":1.1938790140880418,"tax_arrears":0.0}},"private_loan":17.765321686874152,"external_tax_paid":0.0},{"year":11,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":34.023351309416576,"real_consumption":40.02747212872538,"liquidity_shortfall":0.0,"equity_purchase":3.750233087819989,"closing_cash":7.966983534534073,"closing_units":0.2459196631312488,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.1737839549787212,"real_consumption":2.5573928882102606,"liquidity_shortfall":0.0,"equity_purchase":0.2450954558562518,"closing_cash":0.4664668040560974,"closing_units":0.029370497315811428,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.384785473636731,"real_consumption":1.6291593807490956,"liquidity_shortfall":0.0,"equity_purchase":0.07925191230110956,"closing_cash":0.26921718372059633,"closing_units":0.012508594361026457,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":36.17329336231403,"real_consumption":42.55681572036944,"liquidity_shortfall":0.0,"equity_purchase":4.208419544022657,"closing_cash":8.966344155889843,"closing_units":1.218634423170528,"tax_arrears":0.0}},"private_loan":17.686069774573042,"external_tax_paid":0.0},{"year":12,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":34.376078004386166,"real_consumption":40.44244471104255,"liquidity_shortfall":0.0,"equity_purchase":3.792965896718041,"closing_cash":7.993581860525605,"closing_units":0.2682312272295902,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.1834445530425275,"real_consumption":2.5687582976970913,"liquidity_shortfall":0.0,"equity_purchase":0.24898742192937307,"closing_cash":0.46008433246478164,"closing_units":0.03083512920951362,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.3918157879640618,"real_consumption":1.6374303387812494,"liquidity_shortfall":0.0,"equity_purchase":0.08084312059405344,"closing_cash":0.26217714119516233,"closing_units":0.01298414212922677,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":35.80387575495328,"real_consumption":42.122206770533275,"liquidity_shortfall":0.0,"equity_purchase":4.160203560758525,"closing_cash":8.865192132942411,"closing_units":1.2431062088220486,"tax_arrears":0.0}},"private_loan":17.60522665397899,"external_tax_paid":0.0},{"year":13,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":34.71259426737364,"real_consumption":40.838346196910166,"liquidity_shortfall":0.0,"equity_purchase":3.8344092006010713,"closing_cash":8.016127578521605,"closing_units":0.29078657546842,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.192979813634023,"real_consumption":2.579976251334145,"liquidity_shortfall":0.0,"equity_purchase":0.2500782296965066,"closing_cash":0.4536705265053871,"closing_units":0.03230617761949307,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.398917609018006,"real_consumption":1.6457854223741248,"liquidity_shortfall":0.0,"equity_purchase":0.08122872786733482,"closing_cash":0.25515497535138165,"closing_units":0.01346195817550521,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":35.45072241032037,"real_consumption":41.706732247435724,"liquidity_shortfall":0.0,"equity_purchase":4.117283841835093,"closing_cash":8.768106175676918,"closing_units":1.2673255255387257,"tax_arrears":0.0}},"private_loan":17.523997926111655,"external_tax_paid":0.0},{"year":14,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":35.03420506073499,"real_consumption":41.216711836158815,"liquidity_shortfall":0.0,"equity_purchase":3.8738701006033023,"closing_cash":8.03494692911107,"closing_units":0.31357404664843946,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.202089724772353,"real_consumption":2.5906937938498276,"liquidity_shortfall":0.0,"equity_purchase":0.25119677940850127,"closing_cash":0.44715038318270206,"closing_units":0.03378380573366073,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.4058220373920554,"real_consumption":1.6539082792847708,"liquidity_shortfall":0.0,"equity_purchase":0.08163698130643565,"closing_cash":0.24808346133762704,"closing_units":0.013942175712601892,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":35.11309727744664,"real_consumption":41.30952620876076,"liquidity_shortfall":0.0,"equity_purchase":4.076296138681762,"closing_cash":8.674902271351195,"closing_units":1.2913037381192067,"tax_arrears":0.0}},"private_loan":17.44236094480522,"external_tax_paid":0.0},{"year":15,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":35.34197155266102,"real_consumption":41.57879006195415,"liquidity_shortfall":0.0,"equity_purchase":3.911527452842808,"closing_cash":8.050305204341687,"closing_units":0.33658303166516185,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.210816433242053,"real_consumption":2.6009605096965327,"liquidity_shortfall":0.0,"equity_purchase":0.25226221435006935,"closing_cash":0.44053443919286017,"closing_units":0.03526770111219055,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.412550587546249,"real_consumption":1.6618242206426461,"liquidity_shortfall":0.0,"equity_purchase":0.0820327744258171,"closing_cash":0.2409679777689087,"closing_units":0.014424721444518463,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":34.78987552689671,"real_consumption":40.92926532576083,"liquidity_shortfall":0.0,"equity_purchase":4.0371775583813125,"closing_cash":8.585299212606447,"closing_units":1.3150518414038026,"tax_arrears":0.0}},"private_loan":17.360328170379404,"external_tax_paid":0.0},{"year":16,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":35.63685589066455,"real_consumption":41.925712812546536,"liquidity_shortfall":0.0,"equity_purchase":3.9475129177682664,"closing_cash":8.062442941091712,"closing_units":0.35980369588732813,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.219188687471623,"real_consumption":2.6108102205548507,"liquidity_shortfall":0.0,"equity_purchase":0.25328107838005454,"closing_cash":0.4338298816429853,"closing_units":0.03675758980854381,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.4191150947963231,"real_consumption":1.6695471703486153,"liquidity_shortfall":0.0,"equity_purchase":0.08241797463605854,"closing_cash":0.2338114834741603,"closing_units":0.014909533060024691,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":34.480054427413535,"real_consumption":40.564769914604156,"liquidity_shortfall":0.0,"equity_purchase":3.999788029215619,"closing_cash":8.499046316628394,"closing_units":1.3385800062815416,"tax_arrears":0.0}},"private_loan":17.277910195743345,"external_tax_paid":0.0},{"year":17,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":35.9197292035639,"real_consumption":42.25850494536929,"liquidity_shortfall":0.0,"equity_purchase":3.981946042144239,"closing_cash":8.07157792156567,"closing_units":0.3832269078999413,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.22723261745466,"real_consumption":2.6202736675937177,"liquidity_shortfall":0.0,"equity_purchase":0.2542569294398025,"closing_cash":0.427043243031478,"closing_units":0.038253218805248526,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.4255265410899884,"real_consumption":1.6770900483411628,"liquidity_shortfall":0.0,"equity_purchase":0.0827932987163687,"closing_cash":0.22661672394030974,"closing_units":0.015396552464238624,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":34.1827257382375,"real_consumption":40.21497145675,"liquidity_shortfall":0.0,"equity_purchase":3.9640037296995896,"closing_cash":8.4159165232271,"closing_units":1.3618976752797745,"tax_arrears":0.0}},"private_loan":17.195116897026978,"external_tax_paid":0.0},{"year":18,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":36.19138248469549,"real_consumption":42.57809704081822,"liquidity_shortfall":0.0,"equity_purchase":4.014934747989686,"closing_cash":8.077907894097699,"closing_units":0.40684417112341004,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.234971801898807,"real_consumption":2.629378590469185,"liquidity_shortfall":0.0,"equity_purchase":0.25519302520720855,"closing_cash":0.4201804180352473,"closing_units":0.03975435424764387,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.4317949326733044,"real_consumption":1.6844646266744756,"liquidity_shortfall":0.0,"equity_purchase":0.08315942453201325,"closing_cash":0.21938620072887283,"closing_units":0.015885725549721057,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":33.897064881078435,"real_consumption":39.878899860092275,"liquidity_shortfall":0.0,"equity_purchase":3.929712802271089,"closing_cash":8.335703687830067,"closing_units":1.3850136329401925,"tax_arrears":0.0}},"private_loan":17.111957472494964,"external_tax_paid":0.0},{"year":19,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":36.45253580975147,"real_consumption":42.885336246766435,"liquidity_shortfall":0.0,"equity_purchase":4.046576773125922,"closing_cash":8.081612877610821,"closing_units":0.4306475639065037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.242427582680147,"real_consumption":2.6381500972707608,"liquidity_shortfall":0.0,"equity_purchase":0.2560922962097255,"closing_cash":0.41324674212331447,"closing_units":0.04126077951946579,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.4379294133558311,"real_consumption":1.691681662771566,"liquidity_shortfall":0.0,"equity_purchase":0.08351696787697446,"closing_cash":0.21212219979223826,"closing_units":0.016377001831350317,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":33.622321294558596,"real_consumption":39.55567211124541,"liquidity_shortfall":0.0,"equity_purchase":3.8968139627873786,"closing_cash":8.258220170092837,"closing_units":1.4079360680154125,"tax_arrears":0.0}},"private_loan":17.02844050461799,"external_tax_paid":0.0},{"year":20,"groups":{"workers":{"tax_paid":0.6158334775086507,"tax_expense":0.6158334775086507,"consumption":36.703846296386914,"real_consumption":43.180995642808135,"liquidity_shortfall":0.0,"equity_purchase":4.076960870134997,"closing_cash":8.082857151518807,"closing_units":0.4546296866720037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":2.24961932747674,"real_consumption":2.6466109735020473,"liquidity_shortfall":0.0,"equity_purchase":0.25695738796108936,"closing_cash":0.4062470572151946,"closing_units":0.04277229356629572,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":1.4439383569466377,"real_consumption":1.6987510081725148,"liquidity_shortfall":0.0,"equity_purchase":0.08386649021292866,"closing_cash":0.2048268145826734,"closing_units":0.016870334126720486,"tax_arrears":0.0},"owners":{"tax_paid":0.0879762110726644,"tax_expense":0.0879762110726644,"consumption":33.35781011953575,"real_consumption":39.24448249357147,"liquidity_shortfall":0.0,"equity_purchase":3.8652152516909855,"closing_cash":8.183294755229863,"closing_units":1.430672628319477,"tax_arrears":0.0}},"private_loan":16.94457401440506,"external_tax_paid":0.0}],"summary":{"expected_surcharge":17.595242214532878,"collected_surcharge":17.59524221453289,"max_cumulative_collection_gap":0.0,"v108_receipt_schedule_supported":true,"full_macro_integration":false,"groups":{"workers":{"tax_paid":12.316669550173014,"real_consumption":764.5860727251421,"liquidity_shortfall_months":0,"ending_cash":8.082857151518807,"ending_units":0.4546296866720037,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-1.626317440893077},"displaced_free":{"tax_paid":1.759524221453288,"real_consumption":61.73049855822683,"liquidity_shortfall_months":0,"ending_cash":0.4062470572151946,"ending_units":0.04277229356629572,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-2.842060027888371},"displaced_debt":{"tax_paid":1.759524221453288,"real_consumption":43.61469827548056,"liquidity_shortfall_months":0,"ending_cash":0.2048268145826734,"ending_units":0.016870334126720486,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-3.975606864933534},"owners":{"tax_paid":1.759524221453288,"real_consumption":801.2107538771896,"liquidity_shortfall_months":0,"ending_cash":8.183294755229863,"ending_units":1.430672628319477,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-0.22486935202936653}},"ending_private_loan":16.94457401440506,"ending_private_interest_arrears":0.0,"max_cash_error":4.411049303598702e-11,"aggregate_real_consumption":1671.1420234360392,"aggregate_real_consumption_change":-18.05737981932498},"monthly_checkpoints":[["0001-01","workers",0.0,0.0,2.3688124891868507,2.42068429551941,0.0,14.314520844146482,0.0],["0001-01","displaced_free",0.0,0.0,0.3273540187519076,0.3345223549289567,0.0,2.043704019672934,0.0],["0001-01","displaced_debt",0.0,0.0,0.26744508530147826,0.2733015470234085,0.0,2.0370474715117752,0.0],["0001-01","owners",0.0,0.0,2.889995534169549,2.9532801079104885,0.0,2.3284419658304487,1.0],["0001-02","workers",0.0,0.0,2.3688124891868507,2.42068429551941,0.0,14.629041688292965,0.0],["0001-02","displaced_free",0.0,0.0,0.3273540187519076,0.3345223549289567,0.0,2.087408039345868,0.0],["0001-02","displaced_debt",0.0,0.0,0.26744508530147826,0.2733015470234085,0.0,2.07409494302355,0.0],["0001-02","owners",0.0,0.0,2.889995534169549,2.9532801079104885,0.0,2.656883931660898,1.0],["0001-03","workers",0.0,0.0,2.3688124891868507,2.42068429551941,0.0,14.943562532439447,0.0],["0001-03","displaced_free",0.0,0.0,0.3273540187519076,0.3345223549289567,0.0,2.1311120590188017,0.0],["0001-03","displaced_debt",0.0,0.0,0.26744508530147826,0.2733015470234085,0.0,2.111142414535325,0.0],["0001-03","owners",0.0,0.0,2.889995534169549,2.9532801079104885,0.0,2.985325897491347,1.0],["0001-04","workers",0.0,0.0,2.3688124891868507,2.42068429551941,0.0,15.25808337658593,0.0],["0001-04","displaced_free",0.0,0.0,0.3273540187519076,0.3345223549289567,0.0,2.1748160786917357,0.0],["0001-04","displaced_debt",0.0,0.0,0.26744508530147826,0.2733015470234085,0.0,2.1481898860470996,0.0],["0001-04","owners",0.0,0.0,2.889995534169549,2.9532801079104885,0.0,3.313767863321796,1.0],["0001-05","workers",0.0,0.0,2.3688124891868507,2.42068429551941,0.0,15.572604220732412,0.0],["0001-05","displaced_free",0.0,0.0,0.3273540187519076,0.3345223549289567,0.0,2.2185200983646696,0.0],["0001-05","displaced_debt",0.0,0.0,0.26744508530147826,0.2733015470234085,0.0,2.1852373575588744,0.0],["0001-05","owners",0.0,0.0,2.889995534169549,2.9532801079104885,0.0,3.6422098291522453,1.0],["0001-06","workers",0.0,0.0,2.3688124891868507,2.42068429551941,0.0,15.887125064878894,0.0],["0001-06","displaced_free",0.0,0.0,0.3273540187519076,0.3345223549289567,0.0,2.2622241180376035,0.0],["0001-06","displaced_debt",0.0,0.0,0.26744508530147826,0.2733015470234085,0.0,2.222284829070649,0.0],["0001-06","owners",0.0,0.0,2.889995534169549,2.9532801079104885,0.0,3.9706517949826945,1.0],["0001-07","workers",0.0,0.0,2.3688124891868507,2.42068429551941,0.0,16.201645909025377,0.0],["0001-07","displaced_free",0.0,0.0,0.3273540187519076,0.3345223549289567,0.0,2.3059281377105374,0.0],["0001-07","displaced_debt",0.0,0.0,0.26744508530147826,0.2733015470234085,0.0,2.259332300582424,0.0],["0001-07","owners",0.0,0.0,2.889995534169549,2.9532801079104885,0.0,4.299093760813143,1.0],["0001-08","workers",0.0,0.0,2.3688124891868507,2.42068429551941,0.0,16.51616675317186,0.0],["0001-08","displaced_free",0.0,0.0,0.3273540187519076,0.3345223549289567,0.0,2.3496321573834713,0.0],["0001-08","displaced_debt",0.0,0.0,0.26744508530147826,0.2733015470234085,0.0,2.2963797720941987,0.0],["0001-08","owners",0.0,0.0,2.889995534169549,2.9532801079104885,0.0,4.6275357266435915,1.0],["0001-09","workers",0.0,0.0,2.3688124891868507,2.42068429551941,0.0,16.83068759731834,0.0],["0001-09","displaced_free",0.0,0.0,0.3273540187519076,0.3345223549289567,0.0,2.3933361770564052,0.0],["0001-09","displaced_debt",0.0,0.0,0.26744508530147826,0.2733015470234085,0.0,2.3334272436059735,0.0],["0001-09","owners",0.0,0.0,2.889995534169549,2.9532801079104885,0.0,4.95597769247404,1.0],["0001-10","workers",0.0,0.0,2.3688124891868507,2.42068429551941,0.0,17.145208441464824,0.0],["0001-10","displaced_free",0.0,0.0,0.3273540187519076,0.3345223549289567,0.0,2.437040196729339,0.0],["0001-10","displaced_debt",0.0,0.0,0.26744508530147826,0.2733015470234085,0.0,2.3704747151177483,0.0],["0001-10","owners",0.0,0.0,2.889995534169549,2.9532801079104885,0.0,5.284419658304488,1.0],["0001-11","workers",0.0,0.0,2.3688124891868507,2.42068429551941,0.0,17.459729285611306,0.0],["0001-11","displaced_free",0.0,0.0,0.3273540187519076,0.3345223549289567,0.0,2.480744216402273,0.0],["0001-11","displaced_debt",0.0,0.0,0.26744508530147826,0.2733015470234085,0.0,2.407522186629523,0.0],["0001-11","owners",0.0,0.0,2.889995534169549,2.9532801079104885,0.0,5.612861624134936,1.0],["0001-12","workers",0.6158334775086507,0.0,2.3688124891868507,2.42068429551941,0.0,7.183416652249138,0.05096715328467154],["0001-12","displaced_free",0.0879762110726644,0.0,0.3273540187519076,0.3345223549289567,0.0,0.9930590826398049,0.007375102625211068],["0001-12","displaced_debt",0.0879762110726644,0.0,0.26744508530147826,0.2733015470234085,0.0,0.8133322822885138,0.003942638012211985],["0001-12","owners",0.0879762110726644,0.0,2.889995534169549,2.9532801079104885,0.0,6.62495796128278,1.0],["0002-12","workers",0.6158334775086507,0.0,2.486696398048706,2.592764016922821,0.0,7.475485031083833,0.06672961537196978],["0002-12","displaced_free",0.0879762110726644,0.0,0.3303712402387095,0.3444629045142943,0.0,0.9933131259929444,0.009670197592011954],["0002-12","displaced_debt",0.0879762110726644,0.0,0.26590173457954575,0.2772435147274884,0.0,0.7999046090154487,0.00490178410538032],["0002-12","owners",0.0879762110726644,0.0,2.844025741555813,2.9653348964089044,0.0,8.534276629944237,1.0107742513953213],["0003-12","workers",0.6158334775086507,0.0,2.5247007877483436,2.6821301671229514,0.0,7.527914852431874,0.08433198756595225],["0003-12","displaced_free",0.0879762110726644,0.0,0.31941902559719154,0.3393366091794644,0.0,0.951658860961124,0.012153699873931676],["0003-12","displaced_debt",0.0879762110726644,0.0,0.25362342063145576,0.2694382759595142,0.0,0.7542720460639136,0.005921106720536205],["0003-12","owners",0.0879762110726644,0.0,2.8918235207619905,3.072145079793338,0.0,8.66887234645549,1.0315595986040742],["0004-12","workers",0.6158334775086507,0.0,2.565090967635254,2.7730713163624365,0.0,7.587502044341745,0.10249703674579262],["0004-12","displaced_free",0.0879762110726644,0.0,0.30624261735411124,0.3310730998422824,0.0,0.9033320151246158,0.014622080066591076],["0004-12","displaced_debt",0.0879762110726644,0.0,0.239446690716671,0.25886128726126595,0.0,0.7029442352122941,0.006922701491186247],["0004-12","owners",0.0879762110726644,0.0,2.9308625659894645,3.1685000713399614,0.0,8.77719186103065,1.0530990162940619],["0005-12","workers",0.6158334775086507,0.0,2.605745945138051,2.863457082569287,0.0,7.647883629099276,0.12125498368037069],["0005-12","displaced_free",0.0879762110726644,0.0,0.2906754267684513,0.31942354589939703,0.0,0.8478328222603696,0.017056510992720278],["0005-12","displaced_debt",0.0879762110726644,0.0,0.2233110006092127,0.24539670396616778,0.0,0.6457395437826541,0.007897846250092632],["0005-12","owners",0.0879762110726644,0.0,2.9637604691797867,3.256879636461304,0.0,8.867087949494335,1.075292757410712],["0006-12","workers",0.6158334775086507,0.0,2.646437780269551,2.953106535923104,0.0,7.7083757867429075,0.14060485069409243],["0006-12","displaced_free",0.0879762110726644,0.0,0.2727923273013763,0.304403455357759,0.0,0.7853859027518773,0.019434283650875177],["0006-12","displaced_debt",0.0879762110726644,0.0,0.205254482401938,0.22903933658585357,0.0,0.5827723680535635,0.008836970208485718],["0006-12","owners",0.0879762110726644,0.0,2.99086017479956,3.3374405384029426,0.0,8.939589445246384,1.0980769701752922],["0007-12","workers",0.6158334775086507,0.0,2.6869018229111017,3.041775648578606,0.0,7.768184566916695,0.16054481475281515],["0007-12","displaced_free",0.0879762110726644,0.0,0.2526583045763549,0.28602826933172254,0.0,0.7161862134695484,0.021732835134181616],["0007-12","displaced_debt",0.0879762110726644,0.0,0.1852951725547637,0.2097681198733174,0.0,0.5140968174047738,0.009730562040717249],["0007-12","owners",0.0879762110726644,0.0,3.0125375416532805,3.410419858475412,0.0,8.995823924700254,1.1213883860230924],["0008-12","workers",0.6158334775086507,0.0,2.7269038955085745,3.1292339784524623,0.0,7.82660743695825,0.1810711614204019],["0008-12","displaced_free",0.0879762110726644,0.0,0.23033853425268655,0.26432290815882065,0.0,0.6404292813912774,0.023929658777000994],["0008-12","displaced_debt",0.0879762110726644,0.0,0.1634385204134941,0.18755240047450142,0.0,0.4397292398736982,0.010569086316636703],["0008-12","owners",0.0879762110726644,0.0,3.0291226058064598,3.476042334532003,0.0,9.036781496052516,1.14516552340398],["0009-12","workers",0.6158334775086507,0.0,2.7662343443934825,3.21526236422489,0.0,7.883015435862111,0.20217842181085002],["0009-12","displaced_free",0.0879762110726644,0.0,0.20589857474144005,0.23932098867742535,0.0,0.5583117817502716,0.026002368004708048],["0009-12","displaced_debt",0.0879762110726644,0.0,0.13968082282665725,0.1623544634057339,0.0,0.3596585260059195,0.011342938272361113],["0009-12","owners",0.0879762110726644,0.0,3.0409066859408167,3.5345207972859196,0.0,9.063336115348312,1.1693485218988091],["0010-12","workers",0.6158334775086507,0.0,2.8047050665701034,3.2996530194942393,0.0,7.936844254641118,0.22385946849701358],["0010-12","displaced_free",0.0879762110726644,0.0,0.17940409098015805,0.21106363644724477,0.0,0.470030709359159,0.027928759340186418],["0010-12","displaced_debt",0.0879762110726644,0.0,0.11401250642594395,0.13413236050111052,0.0,0.2738559556965122,0.012042406641608164],["0010-12","owners",0.0879762110726644,0.0,3.0481461777192966,3.5860543267285845,0.0,9.076256969576487,1.1938790140880418],["0011-12","workers",0.6158334775086507,0.0,2.8352792757847145,3.335622677393782,0.0,7.966983534534073,0.2459196631312488],["0011-12","displaced_free",0.0879762110726644,0.0,0.18114866291489345,0.21311607401752172,0.0,0.4664668040560974,0.029370497315811428],["0011-12","displaced_debt",0.0879762110726644,0.0,0.11539878946972759,0.1357632817290913,0.0,0.26921718372059633,0.012508594361026457],["0011-12","owners",0.0879762110726644,0.0,3.0144411135261686,3.5464013100307867,0.0,8.966344155889843,1.218634423170528],["0012-12","workers",0.6158334775086507,0.0,2.8646731670321803,3.3702037259202124,0.0,7.993581860525605,0.2682312272295902],["0012-12","displaced_free",0.0879762110726644,0.0,0.18195371275354397,0.2140631914747576,0.0,0.46008433246478164,0.03083512920951362],["0012-12","displaced_debt",0.0879762110726644,0.0,0.11598464899700515,0.1364525282317708,0.0,0.26217714119516233,0.01298414212922677],["0012-12","owners",0.0879762110726644,0.0,2.983656312912774,3.5101838975444397,0.0,8.865192132942411,1.2431062088220486],["0013-12","workers",0.6158334775086507,0.0,2.8927161889478032,3.4031955164091805,0.0,8.016127578521605,0.29078657546842],["0013-12","displaced_free",0.0879762110726644,0.0,0.18274831780283526,0.2149980209445121,0.0,0.4536705265053871,0.03230617761949307],["0013-12","displaced_debt",0.0879762110726644,0.0,0.11657646741816717,0.13714878519784374,0.0,0.25515497535138165,0.01346195817550521],["0013-12","owners",0.0879762110726644,0.0,2.954226867526697,3.4755610206196437,0.0,8.768106175676918,1.2673255255387257],["0014-12","workers",0.6158334775086507,0.0,2.9195170883945827,3.434725986346568,0.0,8.03494692911107,0.31357404664843946],["0014-12","displaced_free",0.0879762110726644,0.0,0.18350747706436277,0.2158911494874856,0.0,0.44715038318270206,0.03378380573366073],["0014-12","displaced_debt",0.0879762110726644,0.0,0.11715183644933794,0.13782568994039757,0.0,0.24808346133762704,0.013942175712601892],["0014-12","owners",0.0879762110726644,0.0,2.92609143978722,3.4424605173967295,0.0,8.674902271351195,1.2913037381192067],["0015-12","workers",0.6158334775086507,0.0,2.9451642960550855,3.4648991718295123,0.0,8.050305204341687,0.33658303166516185],["0015-12","displaced_free",0.0879762110726644,0.0,0.18423470277017107,0.21674670914137772,0.0,0.44053443919286017,0.03526770111219055],["0015-12","displaced_debt",0.0879762110726644,0.0,0.11771254896218741,0.1384853517202205,0.0,0.2409679777689087,0.014424721444518463],["0015-12","owners",0.0879762110726644,0.0,2.899156293908059,3.4107721104800692,0.0,8.585299212606447,1.3150518414038026],["0016-12","workers",0.6158334775086507,0.0,2.9697379908887127,3.4938094010455445,0.0,8.062442941091712,0.35980369588732813],["0016-12","displaced_free",0.0879762110726644,0.0,0.18493239062263525,0.2175675183795709,0.0,0.4338298816429853,0.03675758980854381],["0016-12","displaced_debt",0.0879762110726644,0.0,0.11825959123302693,0.13912893086238462,0.0,0.2338114834741603,0.014909533060024691],["0016-12","owners",0.0879762110726644,0.0,2.8733378689511277,3.38039749288368,0.0,8.499046316628394,1.3385800062815416],["0017-12","workers",0.6158334775086507,0.0,2.993310766963658,3.521542078780774,0.0,8.07157792156567,0.3832269078999413],["0017-12","displaced_free",0.0879762110726644,0.0,0.18560271812122167,0.21835613896614314,0.0,0.427043243031478,0.038253218805248526],["0017-12","displaced_debt",0.0879762110726644,0.0,0.1187938784241657,0.13975750402843024,0.0,0.22661672394030974,0.015396552464238624],["0017-12","owners",0.0879762110726644,0.0,2.8485604781864584,3.3512476213958333,0.0,8.4159165232271,1.3618976752797745],["0018-12","workers",0.6158334775086507,0.0,3.0159485403912907,3.5481747534015184,0.0,8.077907894097699,0.40684417112341004],["0018-12","displaced_free",0.0879762110726644,0.0,0.18624765015823394,0.21911488253909875,0.0,0.4201804180352473,0.03975435424764387],["0018-12","displaced_debt",0.0879762110726644,0.0,0.11931624438944202,0.14037205222287297,0.0,0.21938620072887283,0.015885725549721057],["0018-12","owners",0.0879762110726644,0.0,2.824755406756536,3.3232416550076898,0.0,8.335703687830067,1.3850136329401925],["0019-12","workers",0.6158334775086507,0.0,3.037711317479289,3.5737780205638696,0.0,8.081612877610821,0.4306475639065037],["0019-12","displaced_free",0.0879762110726644,0.0,0.18686896522334556,0.21984584143923008,0.0,0.41324674212331447,0.04126077951946579],["0019-12","displaced_debt",0.0879762110726644,0.0,0.11982745111298593,0.14097347189763051,0.0,0.21212219979223826,0.016377001831350317],["0019-12","owners",0.0879762110726644,0.0,2.801860107879883,3.2963060092704506,0.0,8.258220170092837,1.4079360680154125],["0020-12","workers",0.6158334775086507,0.0,3.0586538580322427,3.5984163035673444,0.0,8.082857151518807,0.4546296866720037],["0020-12","displaced_free",0.0879762110726644,0.0,0.18746827728972834,0.22055091445850394,0.0,0.4062470572151946,0.04277229356629572],["0020-12","displaced_debt",0.0879762110726644,0.0,0.12032819641221981,0.14156258401437624,0.0,0.2048268145826734,0.016870334126720486],["0020-12","owners",0.0879762110726644,0.0,2.7798175099613123,3.270373541130956,0.0,8.183294755229863,1.430672628319477]]},"december__displacement_cohorts":{"policy":"displacement_cohorts","tax_timing":"december","annual_surcharge":0.8797621107266439,"initial_cash":{"workers":14.0,"displaced_free":2.0,"displaced_debt":2.0,"owners":2.0,"market":1686.0554092673945,"surcharge_receipts":0.0,"external_control_payer":17.595242214532878},"annual":[{"year":1,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":28.979999999999997,"real_consumption":29.614598540145987,"liquidity_shortfall":0.0,"equity_purchase":9.975,"closing_cash":7.245000000000013,"closing_units":0.05096715328467154,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":3.611533865161299,"real_consumption":3.6906185483400145,"liquidity_shortfall":0.0,"equity_purchase":1.4434129423627375,"closing_cash":0.9578685982107396,"closing_units":0.007375102625211068,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":2.8926266637561473,"real_consumption":2.9559688534734354,"liquidity_shortfall":0.0,"equity_purchase":0.7716305823900598,"closing_cash":0.7781417978594485,"closing_units":0.003942638012211985,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.75912499999998,"real_consumption":35.52027372262773,"liquidity_shortfall":0.0,"equity_purchase":0.0,"closing_cash":6.633755582390046,"closing_units":1.0,"tax_arrears":0.0}},"private_loan":19.22836941760994,"external_tax_paid":0.0},{"year":2,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":30.394606906342254,"real_consumption":31.691059333626995,"liquidity_shortfall":0.0,"equity_purchase":3.0235268185635706,"closing_cash":7.5986517265855635,"closing_units":0.06672961537196978,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":3.6477405230029216,"real_consumption":3.803331350998307,"liquidity_shortfall":0.0,"equity_purchase":0.4402409436318062,"closing_cash":0.9229321571348139,"closing_units":0.009670197592011954,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":2.874106455092957,"real_consumption":2.9966986735566374,"liquidity_shortfall":0.0,"equity_purchase":0.18398165968956254,"closing_cash":0.729523640157318,"closing_units":0.00490178410538032,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.20748748863516,"real_consumption":35.66657463270017,"liquidity_shortfall":0.0,"equity_purchase":2.0666973131025195,"closing_cash":8.55187187215876,"closing_units":1.0107742513953213,"tax_arrears":0.0}},"private_loan":19.04438775792038,"external_tax_paid":0.0},{"year":3,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":30.85065958273791,"real_consumption":32.774372766880916,"liquidity_shortfall":0.0,"equity_purchase":3.313837895649743,"closing_cash":7.712664895684479,"closing_units":0.08433198756595225,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":3.516313947304706,"real_consumption":3.7355760179218582,"liquidity_shortfall":0.0,"equity_purchase":0.46754629916140866,"closing_cash":0.8460874076739285,"closing_units":0.012153699873931676,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":2.7267666877158767,"real_consumption":2.8967960192824553,"liquidity_shortfall":0.0,"equity_purchase":0.19189856189673843,"closing_cash":0.6487005927767178,"closing_units":0.005921106720536205,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.78106083910929,"real_consumption":36.94985678057799,"liquidity_shortfall":0.0,"equity_purchase":3.913067539734797,"closing_cash":8.695265209777268,"closing_units":1.0315595986040742,"tax_arrears":0.0}},"private_loan":18.85248919602364,"external_tax_paid":0.0},{"year":4,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":31.33534174138083,"real_consumption":33.876045125817114,"liquidity_shortfall":0.0,"equity_purchase":3.3605340982704686,"closing_cash":7.833835435345206,"closing_units":0.10249703674579262,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":3.3581970483877432,"real_consumption":3.630483295554317,"liquidity_shortfall":0.0,"equity_purchase":0.4566503356419891,"closing_cash":0.7625700774083553,"closing_units":0.014622080066591076,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":2.5566459287384595,"real_consumption":2.7639415445821185,"liquidity_shortfall":0.0,"equity_purchase":0.18529503257025776,"closing_cash":0.5621822974960324,"closing_units":0.006922701491186247,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.249529381838975,"real_consumption":38.107599331717815,"liquidity_shortfall":0.0,"equity_purchase":3.98479227264772,"closing_cash":8.812382345459683,"closing_units":1.0530990162940619,"tax_arrears":0.0}},"private_loan":18.66719416345338,"external_tax_paid":0.0},{"year":5,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":31.823201471414393,"real_consumption":34.970551067488344,"liquidity_shortfall":0.0,"equity_purchase":3.4139463420932077,"closing_cash":7.955800367853593,"closing_units":0.12125498368037069,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":3.1713907613598242,"real_consumption":3.4850447927031034,"liquidity_shortfall":0.0,"equity_purchase":0.44306642855551515,"closing_cash":0.6718804001150421,"closing_units":0.017056510992720278,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":2.36301764744896,"real_consumption":2.5967226895043516,"liquidity_shortfall":0.0,"equity_purchase":0.17747634612096208,"closing_cash":0.46978712163732683,"closing_units":0.007897846250092632,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.64430422012284,"real_consumption":39.16956507705806,"liquidity_shortfall":0.0,"equity_purchase":4.039260883230316,"closing_cash":8.911076055030646,"closing_units":1.075292757410712,"tax_arrears":0.0}},"private_loan":18.48971781733242,"external_tax_paid":0.0},{"year":6,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":32.3115034929924,"real_consumption":36.05575497072113,"liquidity_shortfall":0.0,"equity_purchase":3.468091549382434,"closing_cash":8.077875873248098,"closing_units":0.14060485069409243,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":2.9567935677549233,"real_consumption":3.2994262987823184,"liquidity_shortfall":0.0,"equity_purchase":0.4261700225769931,"closing_cash":0.5742429961774846,"closing_units":0.019434283650875177,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":2.146339428961664,"real_consumption":2.3950568735194535,"liquidity_shortfall":0.0,"equity_purchase":0.16831990946583747,"closing_cash":0.3716294614791706,"closing_units":0.008836970208485718,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.96950068756012,"real_consumption":40.13764025221302,"liquidity_shortfall":0.0,"equity_purchase":4.0836319801132,"closing_cash":8.99237517188995,"closing_units":1.0980769701752922,"tax_arrears":0.0}},"private_loan":18.321397907866583,"external_tax_paid":0.0},{"year":7,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":32.79707200469101,"real_consumption":37.12876076002756,"liquidity_shortfall":0.0,"equity_purchase":3.5227269837076793,"closing_cash":8.19926800117274,"closing_units":0.16054481475281515,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":2.715185295054667,"real_consumption":3.073794673646793,"liquidity_shortfall":0.0,"equity_purchase":0.40607742871747077,"closing_cash":0.4698528224660897,"closing_units":0.021732835134181616,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.906827710795572,"real_consumption":2.1586728801459305,"liquidity_shortfall":0.0,"equity_purchase":0.15786789036090382,"closing_cash":0.26776342640131556,"closing_units":0.009730562040717249,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.22962908980477,"real_consumption":41.01467444128842,"liquidity_shortfall":0.0,"equity_purchase":4.118350133111388,"closing_cash":9.057407272451076,"closing_units":1.1213883860230924,"tax_arrears":0.0}},"private_loan":18.16353001750568,"external_tax_paid":0.0},{"year":8,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.27709687586068,"real_consumption":38.186832480495866,"liquidity_shortfall":0.0,"equity_purchase":3.577448990636545,"closing_cash":8.31927421896515,"closing_units":0.1810711614204019,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":2.4473480511706462,"real_consumption":2.808432189867955,"liquidity_shortfall":0.0,"equity_purchase":0.38287497774852,"closing_cash":0.3589054059587533,"closing_units":0.023929658777000994,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.644547885100337,"real_consumption":1.8871860976561246,"liquidity_shortfall":0.0,"equity_purchase":0.14614280237453353,"closing_cash":0.15820536444117478,"closing_units":0.010569086316636703,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.42864985964292,"real_consumption":41.80336869139351,"liquidity_shortfall":0.0,"equity_purchase":4.144015372097535,"closing_cash":9.107162464910614,"closing_units":1.14516552340398,"tax_arrears":0.0}},"private_loan":18.017387215131144,"external_tax_paid":0.0},{"year":9,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.749062262479576,"real_consumption":39.227366958393105,"liquidity_shortfall":0.0,"equity_purchase":3.6319044602874526,"closing_cash":8.437265565619867,"closing_units":0.20217842181085002,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":2.1540685370356885,"real_consumption":2.5037269568751492,"liquidity_shortfall":0.0,"equity_purchase":0.35664893262959285,"closing_cash":0.24159742188868194,"closing_units":0.026002368004708048,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.3594555140582947,"real_consumption":1.580128653614852,"liquidity_shortfall":0.0,"equity_purchase":0.13315590548499331,"closing_cash":0.04294416614433144,"closing_units":0.011342938272361113,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.5700588212552,"real_consumption":42.506280794244525,"liquidity_shortfall":0.0,"equity_purchase":4.161143534110277,"closing_cash":9.142514705313683,"closing_units":1.1693485218988091,"tax_arrears":0.0}},"private_loan":17.88423130964615,"external_tax_paid":0.0},{"year":10,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.210710928599035,"real_consumption":40.24789521011651,"liquidity_shortfall":0.0,"equity_purchase":3.6857779366478045,"closing_cash":8.55267773214973,"closing_units":0.22385946849701358,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.8361347319003047,"real_consumption":2.1601585081180055,"liquidity_shortfall":0.0,"equity_purchase":0.32748652703132264,"closing_cash":0.11812586506850398,"closing_units":0.027928759340186418,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.0514357172497357,"real_consumption":1.236983196764395,"liquidity_shortfall":0.0,"equity_purchase":0.04086073417785803,"closing_cash":0.0,"closing_units":0.011583295532230866,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.65693272259696,"real_consumption":43.12580320305525,"liquidity_shortfall":0.0,"equity_purchase":4.170183672169552,"closing_cash":9.164233180649113,"closing_units":1.1938790140880418,"tax_arrears":0.0}},"private_loan":17.765321686874152,"external_tax_paid":0.0},{"year":11,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.57760143917436,"real_consumption":40.67953110491101,"liquidity_shortfall":0.0,"equity_purchase":3.750233087819989,"closing_cash":8.64440035979354,"closing_units":0.2459196631312488,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.8570695951171294,"real_consumption":2.184787758961329,"liquidity_shortfall":0.0,"equity_purchase":0.2450954558562518,"closing_cash":0.07937147533637723,"closing_units":0.029370497315811428,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.0680711137751393,"real_consumption":1.256554251500164,"liquidity_shortfall":0.0,"equity_purchase":0.03942265589612788,"closing_cash":0.0,"closing_units":0.011815193508090441,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.25247195227942,"real_consumption":42.64996700268167,"liquidity_shortfall":0.0,"equity_purchase":4.208419544022657,"closing_cash":9.063117988069724,"closing_units":1.218634423170528,"tax_arrears":0.0}},"private_loan":17.686069774573042,"external_tax_paid":0.0},{"year":12,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.93032813414395,"real_consumption":41.09450368722817,"liquidity_shortfall":0.0,"equity_purchase":3.792965896718041,"closing_cash":8.732582033535927,"closing_units":0.2682312272295902,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.8667301931809361,"real_consumption":2.19615316844816,"liquidity_shortfall":0.0,"equity_purchase":0.24898742192937307,"closing_cash":0.037798519315996315,"closing_units":0.03083512920951362,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.07510142810247,"real_consumption":1.2648252095323178,"liquidity_shortfall":0.0,"equity_purchase":0.038612593639554105,"closing_cash":0.0,"closing_units":0.012042326411852523,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.88305434491869,"real_consumption":42.21535805284552,"liquidity_shortfall":0.0,"equity_purchase":4.160203560758525,"closing_cash":8.97076358622955,"closing_units":1.2431062088220486,"tax_arrears":0.0}},"private_loan":17.60522665397899,"external_tax_paid":0.0},{"year":13,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.26684439713143,"real_consumption":41.4904051730958,"liquidity_shortfall":0.0,"equity_purchase":3.8344092006010713,"closing_cash":8.816711099282779,"closing_units":0.29078657546842,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.8762654537724313,"real_consumption":2.2073711220852132,"liquidity_shortfall":0.0,"equity_purchase":0.24627245862404362,"closing_cash":0.0,"closing_units":0.03228379073083153,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.082203249156414,"real_consumption":1.273180293125193,"liquidity_shortfall":0.0,"equity_purchase":0.03901607759448883,"closing_cash":0.0,"closing_units":0.012271832750643634,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.52990100028576,"real_consumption":41.79988352974796,"liquidity_shortfall":0.0,"equity_purchase":4.117283841835093,"closing_cash":8.882475250071312,"closing_units":1.2673255255387257,"tax_arrears":0.0}},"private_loan":17.523997926111655,"external_tax_paid":0.0},{"year":14,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.58845519049278,"real_consumption":41.86877081234445,"liquidity_shortfall":0.0,"equity_purchase":3.8738701006033023,"closing_cash":8.897113797623119,"closing_units":0.31357404664843946,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.8853753649107614,"real_consumption":2.218088664600896,"liquidity_shortfall":0.0,"equity_purchase":0.2094861516567509,"closing_cash":0.0,"closing_units":0.033516062211165355,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.0891076775304631,"real_consumption":1.2813031500358392,"liquidity_shortfall":0.0,"equity_purchase":0.03937498286361536,"closing_cash":0.0,"closing_units":0.012503450296900195,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.192275867412036,"real_consumption":41.402677491072986,"liquidity_shortfall":0.0,"equity_purchase":4.076296138681762,"closing_cash":8.798068966852846,"closing_units":1.2913037381192067,"tax_arrears":0.0}},"private_loan":17.44236094480522,"external_tax_paid":0.0},{"year":15,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":35.89622168241881,"real_consumption":42.23084903813978,"liquidity_shortfall":0.0,"equity_purchase":3.911527452842808,"closing_cash":8.974055420604609,"closing_units":0.33658303166516185,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.894102073380461,"real_consumption":2.228355380447601,"liquidity_shortfall":0.0,"equity_purchase":0.21045578593116213,"closing_cash":0.0,"closing_units":0.034754037422525134,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.0958362276846572,"real_consumption":1.2892190913937143,"liquidity_shortfall":0.0,"equity_purchase":0.039726806428032765,"closing_cash":0.0,"closing_units":0.012737137393535682,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.8690541168621,"real_consumption":41.022416608073065,"liquidity_shortfall":0.0,"equity_purchase":4.0371775583813125,"closing_cash":8.717263529215353,"closing_units":1.3150518414038026,"tax_arrears":0.0}},"private_loan":17.360328170379404,"external_tax_paid":0.0},{"year":16,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.191106020422346,"real_consumption":42.57777178873217,"liquidity_shortfall":0.0,"equity_purchase":3.9475129177682664,"closing_cash":9.04777650510549,"closing_units":0.35980369588732813,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.9024743276100313,"real_consumption":2.2382050913059195,"liquidity_shortfall":0.0,"equity_purchase":0.21138603640111372,"closing_cash":0.0,"closing_units":0.03599748469547286,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.1024007349347313,"real_consumption":1.2969420410996841,"liquidity_shortfall":0.0,"equity_purchase":0.040070995912244736,"closing_cash":0.0,"closing_units":0.012972849134195946,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.55923301737893,"real_consumption":40.65792119691639,"liquidity_shortfall":0.0,"equity_purchase":3.999788029215619,"closing_cash":8.639808254344556,"closing_units":1.3385800062815416,"tax_arrears":0.0}},"private_loan":17.277910195743345,"external_tax_paid":0.0},{"year":17,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.47397933332168,"real_consumption":42.910563921554925,"liquidity_shortfall":0.0,"equity_purchase":3.981946042144239,"closing_cash":9.118494833330322,"closing_units":0.3832269078999413,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.9105182575930681,"real_consumption":2.247668538344786,"liquidity_shortfall":0.0,"equity_purchase":0.21227980639922928,"closing_cash":0.0,"closing_units":0.03724618943899774,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.1088121812283962,"real_consumption":1.304484919092231,"liquidity_shortfall":0.0,"equity_purchase":0.04040805475345273,"closing_cash":0.0,"closing_units":0.013210543573922139,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":34.2619043282029,"real_consumption":40.30812273906224,"liquidity_shortfall":0.0,"equity_purchase":3.9640037296995896,"closing_cash":8.565476082050518,"closing_units":1.3618976752797745,"tax_arrears":0.0}},"private_loan":17.195116897026978,"external_tax_paid":0.0},{"year":18,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":36.74563261445327,"real_consumption":43.23015601700386,"liquidity_shortfall":0.0,"equity_purchase":4.014934747989686,"closing_cash":9.186408153613206,"closing_units":0.40684417112341004,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.9182574420372158,"real_consumption":2.256773461220254,"liquidity_shortfall":0.0,"equity_purchase":0.21313971578191251,"closing_cash":0.0,"closing_units":0.03849995247300899,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.1150805728117121,"real_consumption":1.3118594974255438,"liquidity_shortfall":0.0,"equity_purchase":0.04073841689151021,"closing_cash":0.0,"closing_units":0.013450181320342787,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.97624347104383,"real_consumption":39.97205114240451,"liquidity_shortfall":0.0,"equity_purchase":3.929712802271089,"closing_cash":8.49406086776074,"closing_units":1.3850136329401925,"tax_arrears":0.0}},"private_loan":17.111957472494964,"external_tax_paid":0.0},{"year":19,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":37.00678593950925,"real_consumption":43.53739522295206,"liquidity_shortfall":0.0,"equity_purchase":4.046576773125922,"closing_cash":9.251696484877202,"closing_units":0.4306475639065037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.9257132228185552,"real_consumption":2.26554496802183,"liquidity_shortfall":0.0,"equity_purchase":0.2139681358687277,"closing_cash":0.0,"closing_units":0.03975858856635445,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.1212150534942391,"real_consumption":1.3190765335226344,"liquidity_shortfall":0.0,"equity_purchase":0.04106248251127398,"closing_cash":0.0,"closing_units":0.013691725335114988,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.701499884524,"real_consumption":39.64882339355764,"liquidity_shortfall":0.0,"equity_purchase":3.8968139627873786,"closing_cash":8.425374971130767,"closing_units":1.4079360680154125,"tax_arrears":0.0}},"private_loan":17.02844050461799,"external_tax_paid":0.0},{"year":20,"groups":{"workers":{"tax_paid":0.0,"tax_expense":0.0,"consumption":37.2580964261447,"real_consumption":43.83305461899376,"liquidity_shortfall":0.0,"equity_purchase":4.076960870134997,"closing_cash":9.314524106536044,"closing_units":0.4546296866720037,"tax_arrears":0.0},"displaced_free":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.9329049676151482,"real_consumption":2.2740058442531152,"liquidity_shortfall":0.0,"equity_purchase":0.21476721862390485,"closing_cash":0.0,"closing_units":0.04102192514649507,"tax_arrears":0.0},"displaced_debt":{"tax_paid":0.43988105536332195,"tax_expense":0.43988105536332195,"consumption":1.1272239970850457,"real_consumption":1.3261458789235832,"liquidity_shortfall":0.0,"equity_purchase":0.04138062057429878,"closing_cash":0.0,"closing_units":0.013935140750257922,"tax_arrears":0.0},"owners":{"tax_paid":0.0,"tax_expense":0.0,"consumption":33.43698870950114,"real_consumption":39.3376337758837,"liquidity_shortfall":0.0,"equity_purchase":3.8652152516909855,"closing_cash":8.359247177375048,"closing_units":1.430672628319477,"tax_arrears":0.0}},"private_loan":16.94457401440506,"external_tax_paid":0.0}],"summary":{"expected_surcharge":17.595242214532878,"collected_surcharge":17.595242214532888,"max_cumulative_collection_gap":0.0,"v108_receipt_schedule_supported":true,"full_macro_integration":false,"groups":{"workers":{"tax_paid":0.0,"real_consumption":777.2262385986695,"liquidity_shortfall_months":0,"ending_cash":9.314524106536044,"ending_units":0.4546296866720037,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0},"displaced_free":{"tax_paid":8.797621107266439,"real_consumption":54.507546630496925,"liquidity_shortfall_months":0,"ending_cash":0.0,"ending_units":0.04102192514649507,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-14.210300139441879},"displaced_debt":{"tax_paid":8.797621107266439,"real_consumption":36.39174634775066,"liquidity_shortfall_months":0,"ending_cash":0.0,"ending_units":0.013935140750257922,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":-19.87803432466769},"owners":{"tax_paid":0.0,"real_consumption":803.0164918591222,"liquidity_shortfall_months":0,"ending_cash":8.359247177375048,"ending_units":1.430672628319477,"ending_tax_arrears":0.0,"real_consumption_change_pct_vs_external_control":0.0}},"ending_private_loan":16.94457401440506,"ending_private_interest_arrears":0.0,"max_cash_error":5.547917680814862e-11,"aggregate_real_consumption":1671.1420234360394,"aggregate_real_consumption_change":-18.05737981932475},"monthly_checkpoints":[["0001-01","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.268333333333334,0.0],["0001-01","displaced_free",0.0,0.0,0.30096115543010826,0.3075515456950012,0.0,2.0700968829947333,0.0],["0001-01","displaced_debt",0.0,0.0,0.24105222197967893,0.24633073778945297,0.0,2.0634403348335746,0.0],["0001-01","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,2.321843749999999,1.0],["0001-02","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.536666666666669,0.0],["0001-02","displaced_free",0.0,0.0,0.30096115543010826,0.3075515456950012,0.0,2.1401937659894665,0.0],["0001-02","displaced_debt",0.0,0.0,0.24105222197967893,0.24633073778945297,0.0,2.1268806696671487,0.0],["0001-02","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,2.643687499999998,1.0],["0001-03","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,14.805000000000003,0.0],["0001-03","displaced_free",0.0,0.0,0.30096115543010826,0.3075515456950012,0.0,2.2102906489842,0.0],["0001-03","displaced_debt",0.0,0.0,0.24105222197967893,0.24633073778945297,0.0,2.190321004500723,0.0],["0001-03","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,2.9655312499999975,1.0],["0001-04","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.073333333333338,0.0],["0001-04","displaced_free",0.0,0.0,0.30096115543010826,0.3075515456950012,0.0,2.280387531978933,0.0],["0001-04","displaced_debt",0.0,0.0,0.24105222197967893,0.24633073778945297,0.0,2.253761339334297,0.0],["0001-04","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,3.287374999999997,1.0],["0001-05","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.341666666666672,0.0],["0001-05","displaced_free",0.0,0.0,0.30096115543010826,0.3075515456950012,0.0,2.3504844149736663,0.0],["0001-05","displaced_debt",0.0,0.0,0.24105222197967893,0.24633073778945297,0.0,2.317201674167871,0.0],["0001-05","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,3.609218749999996,1.0],["0001-06","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.610000000000007,0.0],["0001-06","displaced_free",0.0,0.0,0.30096115543010826,0.3075515456950012,0.0,2.4205812979683996,0.0],["0001-06","displaced_debt",0.0,0.0,0.24105222197967893,0.24633073778945297,0.0,2.3806420090014453,0.0],["0001-06","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,3.9310624999999955,1.0],["0001-07","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,15.878333333333341,0.0],["0001-07","displaced_free",0.0,0.0,0.30096115543010826,0.3075515456950012,0.0,2.490678180963133,0.0],["0001-07","displaced_debt",0.0,0.0,0.24105222197967893,0.24633073778945297,0.0,2.4440823438350194,0.0],["0001-07","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,4.252906249999995,1.0],["0001-08","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.146666666666675,0.0],["0001-08","displaced_free",0.0,0.0,0.30096115543010826,0.3075515456950012,0.0,2.560775063957866,0.0],["0001-08","displaced_debt",0.0,0.0,0.24105222197967893,0.24633073778945297,0.0,2.5075226786685936,0.0],["0001-08","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,4.5747499999999945,1.0],["0001-09","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.41500000000001,0.0],["0001-09","displaced_free",0.0,0.0,0.30096115543010826,0.3075515456950012,0.0,2.6308719469525994,0.0],["0001-09","displaced_debt",0.0,0.0,0.24105222197967893,0.24633073778945297,0.0,2.5709630135021677,0.0],["0001-09","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,4.896593749999994,1.0],["0001-10","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.683333333333344,0.0],["0001-10","displaced_free",0.0,0.0,0.30096115543010826,0.3075515456950012,0.0,2.7009688299473327,0.0],["0001-10","displaced_debt",0.0,0.0,0.24105222197967893,0.24633073778945297,0.0,2.634403348335742,0.0],["0001-10","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,5.218437499999991,1.0],["0001-11","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,16.95166666666668,0.0],["0001-11","displaced_free",0.0,0.0,0.30096115543010826,0.3075515456950012,0.0,2.771065712942066,0.0],["0001-11","displaced_debt",0.0,0.0,0.24105222197967893,0.24633073778945297,0.0,2.697843683169316,0.0],["0001-11","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,5.540281249999989,1.0],["0001-12","workers",0.0,0.0,2.4149999999999996,2.4678832116788323,0.0,7.245000000000013,0.05096715328467154],["0001-12","displaced_free",0.43988105536332195,0.0,0.30096115543010826,0.3075515456950012,0.0,0.9578685982107396,0.007375102625211068],["0001-12","displaced_debt",0.43988105536332195,0.0,0.24105222197967893,0.24633073778945297,0.0,0.7781417978594485,0.003942638012211985],["0001-12","owners",0.0,0.0,2.8965937499999987,2.960022810218977,0.0,6.633755582390046,1.0],["0002-12","workers",0.0,0.0,2.5328839088618547,2.640921611135583,0.0,7.5986517265855635,0.06672961537196978],["0002-12","displaced_free",0.43988105536332195,0.0,0.30397837691691015,0.3169442792498589,0.0,0.9229321571348139,0.009670197592011954],["0002-12","displaced_debt",0.43988105536332195,0.0,0.23950887125774642,0.24972488946305313,0.0,0.729523640157318,0.00490178410538032],["0002-12","owners",0.0,0.0,2.8506239573862633,2.972214552725014,0.0,8.55187187215876,1.0107742513953213],["0003-12","workers",0.0,0.0,2.5708882985614925,2.7311977305734096,0.0,7.712664895684479,0.08433198756595225],["0003-12","displaced_free",0.43988105536332195,0.0,0.2930261622753922,0.3112980014934882,0.0,0.8460874076739285,0.012153699873931676],["0003-12","displaced_debt",0.43988105536332195,0.0,0.2272305573096564,0.24139966827353795,0.0,0.6487005927767178,0.005921106720536205],["0003-12","owners",0.0,0.0,2.8984217365924403,3.0791547317148322,0.0,8.695265209777268,1.0315595986040742],["0004-12","workers",0.0,0.0,2.6112784784484027,2.8230037604847595,0.0,7.833835435345206,0.10249703674579262],["0004-12","displaced_free",0.43988105536332195,0.0,0.27984975403231194,0.30254027462952643,0.0,0.7625700774083553,0.014622080066591076],["0004-12","displaced_debt",0.43988105536332195,0.0,0.21305382739487164,0.23032846204850987,0.0,0.5621822974960324,0.006922701491186247],["0004-12","owners",0.0,0.0,2.9374607818199148,3.175633277643151,0.0,8.812382345459683,1.0530990162940619],["0005-12","workers",0.0,0.0,2.6519334559511996,2.914212588957362,0.0,7.955800367853593,0.12125498368037069],["0005-12","displaced_free",0.43988105536332195,0.0,0.264282563446652,0.29042039939192527,0.0,0.6718804001150421,0.017056510992720278],["0005-12","displaced_debt",0.43988105536332195,0.0,0.19691813728741334,0.21639355745869596,0.0,0.46978712163732683,0.007897846250092632],["0005-12","owners",0.0,0.0,2.9703586850102366,3.264130423088172,0.0,8.911076055030646,1.075292757410712],["0006-12","workers",0.0,0.0,2.6926252910826998,3.0046462475600944,0.0,8.077875873248098,0.14060485069409243],["0006-12","displaced_free",0.43988105536332195,0.0,0.24639946397957696,0.2749521915651932,0.0,0.5742429961774846,0.019434283650875177],["0006-12","displaced_debt",0.43988105536332195,0.0,0.17886161908013867,0.1995880727932878,0.0,0.3716294614791706,0.008836970208485718],["0006-12","owners",0.0,0.0,2.99745839063001,3.3448033543510847,0.0,8.99237517188995,1.0980769701752922],["0007-12","workers",0.0,0.0,2.733089333724251,3.0940633966689637,0.0,8.19926800117274,0.16054481475281515],["0007-12","displaced_free",0.43988105536332195,0.0,0.22626544125455555,0.2561495561372327,0.0,0.4698528224660897,0.021732835134181616],["0007-12","displaced_debt",0.43988105536332195,0.0,0.15890230923296433,0.17988940667882755,0.0,0.26776342640131556,0.009730562040717249],["0007-12","owners",0.0,0.0,3.0191357574837308,3.4178895367740347,0.0,9.057407272451076,1.1213883860230924],["0008-12","workers",0.0,0.0,2.7730914063217234,3.182236040041322,0.0,8.31927421896515,0.1810711614204019],["0008-12","displaced_free",0.43988105536332195,0.0,0.2039456709308872,0.23403601582232958,0.0,0.3589054059587533,0.023929658777000994],["0008-12","displaced_debt",0.43988105536332195,0.0,0.13704565709169475,0.15726550813801038,0.0,0.15820536444117478,0.010569086316636703],["0008-12","owners",0.0,0.0,3.0357208216369096,3.483614057616126,0.0,9.107162464910614,1.14516552340398],["0009-12","workers",0.0,0.0,2.8124218552066313,3.2689472465327585,0.0,8.437265565619867,0.20217842181085002],["0009-12","displaced_free",0.43988105536332195,0.0,0.17950571141964072,0.20864391307292912,0.0,0.24159742188868194,0.026002368004708048],["0009-12","displaced_debt",0.43988105536332195,0.0,0.1132879595048579,0.13167738780123767,0.0,0.04294416614433144,0.011342938272361113],["0009-12","owners",0.0,0.0,3.0475049017712665,3.5421900661870436,0.0,9.142514705313683,1.1693485218988091],["0010-12","workers",0.0,0.0,2.8508925773832527,3.353991267509709,0.0,8.55267773214973,0.22385946849701358],["0010-12","displaced_free",0.43988105536332195,0.0,0.15301122765835873,0.1800132090098338,0.0,0.11812586506850398,0.027928759340186418],["0010-12","displaced_debt",0.43988105536332195,0.0,0.08761964310414463,0.10308193306369957,0.0,0.0,0.011583295532230866],["0010-12","owners",0.0,0.0,3.054744393549747,3.5938169335879375,0.0,9.164233180649113,1.1938790140880418],["0011-12","workers",0.0,0.0,2.881466786597863,3.3899609254092504,0.0,8.64440035979354,0.2459196631312488],["0011-12","displaced_free",0.43988105536332195,0.0,0.15475579959309413,0.18206564658011073,0.0,0.07937147533637723,0.029370497315811428],["0011-12","displaced_debt",0.43988105536332195,0.0,0.08900592614792828,0.10471285429168033,0.0,0.0,0.011815193508090441],["0011-12","owners",0.0,0.0,3.0210393293566185,3.5541639168901393,0.0,9.063117988069724,1.218634423170528],["0012-12","workers",0.0,0.0,2.9108606778453288,3.424541973935681,0.0,8.732582033535927,0.2682312272295902],["0012-12","displaced_free",0.43988105536332195,0.0,0.15556084943174467,0.18301276403734668,0.0,0.037798519315996315,0.03083512920951362],["0012-12","displaced_debt",0.43988105536332195,0.0,0.08959178567520584,0.10540210079435981,0.0,0.0,0.012042326411852523],["0012-12","owners",0.0,0.0,2.990254528743224,3.517946504403793,0.0,8.97076358622955,1.2431062088220486],["0013-12","workers",0.0,0.0,2.9389036997609526,3.45753376442465,0.0,8.816711099282779,0.29078657546842],["0013-12","displaced_free",0.43988105536332195,0.0,0.15635545448103594,0.1839475935071011,0.0,0.0,0.03228379073083153],["0013-12","displaced_debt",0.43988105536332195,0.0,0.09018360409636783,0.10609835776043275,0.0,0.0,0.012271832750643634],["0013-12","owners",0.0,0.0,2.960825083357147,3.4833236274789963,0.0,8.882475250071312,1.2673255255387257],["0014-12","workers",0.0,0.0,2.9657045992077316,3.4890642343620373,0.0,8.897113797623119,0.31357404664843946],["0014-12","displaced_free",0.43988105536332195,0.0,0.15711461374256344,0.18484072205007465,0.0,0.0,0.033516062211165355],["0014-12","displaced_debt",0.43988105536332195,0.0,0.0907589731275386,0.10677526250298659,0.0,0.0,0.012503450296900195],["0014-12","owners",0.0,0.0,2.93268965561767,3.450223124256082,0.0,8.798068966852846,1.2913037381192067],["0015-12","workers",0.0,0.0,2.9913518068682343,3.519237419844982,0.0,8.974055420604609,0.33658303166516185],["0015-12","displaced_free",0.43988105536332195,0.0,0.15784183944837174,0.18569628170396676,0.0,0.0,0.034754037422525134],["0015-12","displaced_debt",0.43988105536332195,0.0,0.0913196856403881,0.10743492428280953,0.0,0.0,0.012737137393535682],["0015-12","owners",0.0,0.0,2.9057545097385087,3.4185347173394223,0.0,8.717263529215353,1.3150518414038026],["0016-12","workers",0.0,0.0,3.015925501701862,3.5481476490610144,0.0,9.04777650510549,0.35980369588732813],["0016-12","displaced_free",0.43988105536332195,0.0,0.15853952730083595,0.18651709094215996,0.0,0.0,0.03599748469547286],["0016-12","displaced_debt",0.43988105536332195,0.0,0.09186672791122762,0.10807850342497367,0.0,0.0,0.012972849134195946],["0016-12","owners",0.0,0.0,2.8799360847815776,3.3881600997430326,0.0,8.639808254344556,1.3385800062815416],["0017-12","workers",0.0,0.0,3.039498277776807,3.5758803267962436,0.0,9.118494833330322,0.3832269078999413],["0017-12","displaced_free",0.43988105536332195,0.0,0.15920985479942235,0.18730571152873218,0.0,0.0,0.03724618943899774],["0017-12","displaced_debt",0.43988105536332195,0.0,0.09240101510236635,0.10870707659101925,0.0,0.0,0.013210543573922139],["0017-12","owners",0.0,0.0,2.8551586940169087,3.359010228255187,0.0,8.565476082050518,1.3618976752797745],["0018-12","workers",0.0,0.0,3.0621360512044395,3.602513001416988,0.0,9.186408153613206,0.40684417112341004],["0018-12","displaced_free",0.43988105536332195,0.0,0.15985478683643464,0.18806445510168782,0.0,0.0,0.03849995247300899],["0018-12","displaced_debt",0.43988105536332195,0.0,0.09292338106764268,0.10932162478546198,0.0,0.0,0.013450181320342787],["0018-12","owners",0.0,0.0,2.831353622586986,3.3310042618670423,0.0,8.49406086776074,1.3850136329401925],["0019-12","workers",0.0,0.0,3.0838988282924373,3.628116268579338,0.0,9.251696484877202,0.4306475639065037],["0019-12","displaced_free",0.43988105536332195,0.0,0.16047610190154626,0.18879541400181915,0.0,0.0,0.03975858856635445],["0019-12","displaced_debt",0.43988105536332195,0.0,0.0934345877911866,0.10992304446021954,0.0,0.0,0.013691725335114988],["0019-12","owners",0.0,0.0,2.808458323710333,3.3040686161298036,0.0,8.425374971130767,1.4079360680154125],["0020-12","workers",0.0,0.0,3.1048413688453915,3.6527545515828135,0.0,9.314524106536044,0.4546296866720037],["0020-12","displaced_free",0.43988105536332195,0.0,0.16107541396792902,0.18950048702109296,0.0,0.0,0.04102192514649507],["0020-12","displaced_debt",0.43988105536332195,0.0,0.09393533309042047,0.11051215657696527,0.0,0.0,0.013935140750257922],["0020-12","owners",0.0,0.0,2.786415725791762,3.2781361479903084,0.0,8.359247177375048,1.430672628319477]]}}}